SHISHI, China, Nov. 14, 2012
/PRNewswire-FirstCall/ -- China Marine Food Group Limited
(NYSE Amex: CMFO) ("China Marine" or
the "Company"), a manufacturer of Mingxiang® seafood-based snack
foods, "Hi-Power" marine algae-based beverages and a distributor of
frozen marine catch, today announced its financial results for the
third quarter ended September 30,
2012.
Financial Summary
Third Quarter 2012
Results
|
|
|
Q3
2012
|
Q3
2011
|
CHANGE
|
Net Sales
|
$30.8 million
|
$30.9 million
|
-0.5%
|
Gross Profit
|
$9.9 million
|
$7.7 million
|
+29.2%
|
Net Income
|
-$2.5 million
|
$0.8 million
|
-409.6%
|
Diluted EPS*
|
-$0.08
|
$0.03
|
-366.7%
|
Adjusted Net
Income**
|
$0.7 million
|
$2.0 million
|
-65.4%
|
Adjusted Diluted
EPS**
|
$0.02
|
$0.07
|
-71.4%
|
|
* Diluted
EPS calculated for the period is based on 29.7 million shares on
September 30, 2012 and September 30,
2011.
|
** Adjusted Net
Income and Diluted EPS are non-GAAP calculations and
do not include $0.6 million of non-cash, amortization
of intangible assets related to the Company's
acquisition in Q3 2012 and Q3 2011, $0.6
million of after-tax non-cash stock-based
compensation expenses in Q3 2011 and $2.6 million
of non-cash goodwill impairment in Q3 2012.
For more information about the non-GAAP financial measures
contained in this press release, please see "About Non-GAAP
Financial Measures" below.
|
"We generated revenue growth in our two main businesses --
seafood snacks and "Hi-Power" beverages -- during the third
quarter," started Mr. Pengfei Liu,
Chairman and CEO of China Marine.
"These strong results reflect our unwavering commitment to invest
in our brands. With consistent advertising and marketing support
and low channel inventories, we expect to drive further positive
sales momentum in the fourth quarter."
Third Quarter 2012 Results
Total net revenues in all segments for the quarter ended
September 30, 2012, including
Mingxiang®-branded seafood snack foods, "Hi-Power" beverages and
marine catch was $30.8 million, down
slightly from $30.9 million in the
prior year's period.
Seafood Snack Food Segment
China Marine's sale of processed
and packaged seafood snack foods generated $15.0 million in revenue, a 3.7% increase from
the third quarter of 2011, representing the first year-over-year
growth in seafood snacks revenue since the second quarter of 2011.
Sales were higher in Fujian
province as a result of continuous market penetration efforts and
marketing support. Seafood snack foods accounted for 48.7% of total
revenues in the third quarter of 2012.
China Marine has maintained its
product line of 27 Mingxiang®-branded seafood jerky snacks sold to
consumers at retail locations. Gross profits margins for the
seafood snack foods segment were 30.3% in the third quarter of 2012
compared to 27.4% in the same period last year as a result of
reduction on headcount and the change in product mix to products
with lower packaging costs. Retail points for seafood snack foods
include major supermarket chains, convenience store chains, general
food stores, campus canteens and local corner shops in Fujian, Zhejiang, Guangdong, Shandong and major prefectures like
Shenzhen.
"Hi-Power" Beverage Segment
Revenues from the "Hi-Power" algae-based beverage line were
$13.8 million in the third quarter of
2012, a 63.2% increase compared to $8.4
million in the third quarter of 2011. Sales increased
year-over-year in Fujian and
Zhejiang provinces.
The total numbers of retail end-points for "Hi-Power" were about
14,000 on September 30, 2012. Since
2011, the Company has focused on increasing sales growth through
existing distributors. "Hi-Power" beverages are sold and promoted
in major international retailers such as Walmart®, China-based
supermarkets like Trust-Mart®, convenience stores, bars,
restaurants, school canteens and local corner stores that carry
"Hi-Power" beverages, and certain locations where
Mingxiang®-branded seafood products are also sold.
Gross margin was 38.6% in the third quarter of 2012, down 40
basis points from 39.0% in the same period last year due to higher
raw materials costs, packaging costs and manufacturing overhead.
The Company outsources production, bottling and distribution to
minimize its working capital and capital expenditures. China Marine continues to invest in sales and
marketing, with various seasonal promotions including in store
promotions and sporting event sponsorships, to drive trial and
brand awareness.
Marine Catch Trade Segment
China Marine's frozen marine
catch business segment generated $2.0
million in the third quarter of 2012 compared to
$8.0 million in the same period a
year ago. The Company purchases and sells marine catch to
distributors on an opportunistic basis. Gross profits were minimal
in the marine catch business during the three months ended
September 30, 2012 compared to
$0.4 million in the same period a
year ago.
Consolidated costs of goods sold totaled $20.8 million for the quarter, or 67.7% of net
revenues for the period ended September 30,
2012, which consists of the cost of raw materials, packaging
materials, direct labor and manufacturing overhead.
Gross profit in the third quarter of 2012 was $9.9 million compared to $7.7 million in the third quarter of 2011.
Consolidated gross margins increased 750 basis points to 32.3% for
the third quarter of 2012, up from 24.8% for the three months ended
September 30, 2011. Gross margin
improvements were a direct result of higher sales of seafood snacks
and "Hi-Power" beverages, and lower sales of marine catch at
relatively lower margins.
Operating expenses in the quarter ended September 30, 2012 were $12.4 million compared to $6.7 million in the prior year's period. The
Company increased sales and marketing investments by approximately
$3.8 million to $8.4 million in the
third quarter of 2012 as a result of $2.5
million in advertising campaigns and $5.4 million in promotional costs to strengthen
its brand position and improve market awareness. As a result of
significant selling and marketing expenses for the nine months
ended September 30, 2012 that
resulted in a significant operating loss for the algae-based drink
business, the Company is performing an updated valuation of its
drink business using updated forecasted results. Preliminary
estimated results prepared by the Company do not indicate a
probable impairment loss to the intangible assets as of
September 30, 2012. However, based on
the preliminary results of the Company's valuation of the drink
business, the Company recorded a goodwill impairment loss of
$2.6 million during the quarter ended
September 30, 2012.
As a result, GAAP operating loss in the third quarter of 2012
was $2.4 million compared to an
operating profit of $1.0 million in
the prior year's period. Excluding the $0.6
million of non-cash amortization expense related to the
"Hi-Power" acquisition, and the $2.6
million of non-cash goodwill impairment, adjusted operating
income was $0.8 million for the three
months ended September 30, 2012.
GAAP net loss attributable to China
Marine shareholders was $2.5
million in the three months ended September 30, 2012 compared to $0.8 million net income in the same period a year
ago. Excluding the non-GAAP financial measure as mentioned above,
adjusted net income for the quarter were $0.7 million, with adjusted earnings per share of
$0.02.
Nine Month Results
Year to Date 2012
Results
|
|
|
YTD
2012
|
YTD
2011
|
CHANGE
|
Net Sales
|
$107.1
million
|
$79.6 million
|
+34.5%
|
Gross Profit
|
$23.5 million
|
$24.5 million
|
-3.8%
|
Net Income
|
-$6.2 million
|
$7.4 million
|
-183.1%
|
Diluted EPS*
|
-$0.21
|
$0.25
|
-184.0%
|
Adjusted Net
Income**
|
-$1.1 million
|
$10.5 million
|
-110.9%
|
Adjusted Diluted
EPS**
|
-$0.04
|
$0.36
|
-111.1%
|
|
* Diluted
EPS calculated for the period is based on 29.7 million shares on
September 30, 2012 versus 29.5 million shares on
September 30, 2011.
|
** Adjusted Net
Income and Diluted EPS are non-GAAP calculations and
do not include $1.9 million of non-cash, amortization
of intangible assets related to the Company's
acquisition in YTD 2012 and YTD 2011, $0.6
million and $1.2 million of after-tax
non-cash stock-based compensation expenses in YTD 2012
and YTD 2011, respectively, and $2.6 million of
non-cash goodwill impairment in YTD
2012. For more information about the non-GAAP
financial measures contained in this press release, please see
"About Non-GAAP Financial Measures" below.
|
Net revenues for the nine months ended September 30, 2012 were $107.1 million compared to $79.6 million in the corresponding period a year
ago, representing a 34.5% increase. Sales of Mingxiang®-branded
seafood products, "Hi-Power" beverages and marine catch were
$35.5 million, $40.3 million and $31.3
million, respectively.
Gross profits were $23.5 million
during the year to date of 2012, representing a gross margin of
22.0%. Operating expenses were $29.5
million for the nine months ended September 30, 2012, up 89.7% compared to
$15.5 million in the year to date of
2011. The Company had an operating loss of $6.0 million in the first nine months of 2012.
Excluding $1.9 million of non-cash
amortization expenses related to prior acquisitions, $0.6 million of after-tax non-cash stock-based
compensation expenses, and $2.6
million of non-cash goodwill impairment, adjusted operating
loss was $0.9 million.
Net loss and net loss per share attributable to China Marine shareholders for the nine months
ended September 30, 2012 were
$6.2 million and $0.21, respectively. Non-GAAP adjusted net loss
was $1.1 million and net loss per
share was $0.04. The weighted average
shares outstanding were 29.7 million shares.
Financial Condition
As of September 30, 2012, the
Company had $1.0 million in cash
compared to $0.6 million as of
December 31, 2011. China Marine had $8.7
million of debt outstanding at September 30, 2012 as a result of short-term
loans used for working capital needs. Cash used for operations were
$4.1 million during the first nine
months of 2012 compared to $22.5
million of cash generated in the comparable period a year
ago. The primary cause of the year-over-year change is higher
inventories of trading materials in 2012.
Working capital was $67.3 million
as of September 30, 2012, down from
$70.2 million as of December 31, 2011. The current ratio was 4.8 to 1
on September 30, 2012 compared to 9.0
to 1 on December 31, 2011. Accounts
receivable were $25.6 million as of
September 30, 2012 compared to
$68.6 million as of December 31, 2011. The accounts receivable takes
about 2.5 months to collect on average. Shareholder equity was
$124.6 million at September 30, 2012.
Third Quarter 2012 Conference Call
Mr. Pengfei Liu, CEO, and Mr.
Marco Ku, CFO, will host the
conference call. To attend the call, please use the dial in
information below. When prompted, ask for the "China Marine Food Q3
2012 conference call".
Date:
|
Thursday, November 15,
2012
|
Time:
|
8:00 am Eastern Standard
Time US
|
Conference Line Dial-In
(U.S.):
|
+1-877-317-6776
|
International
Dial-In:
|
+1-412-317-6776
|
Conference
ID:
|
"China Marine" or
10021009
|
Webcast:
|
http://webcast.mzvaluemonitor.com/Home/Login/636
|
Please dial in at least 10-minutes before the call to ensure
timely participation. This call is being webcast and can be
accessed by clicking on this link:
http://webcast.mzvaluemonitor.com/Home/Login/636
A playback of the call will be available until 8:00 am ET on November 22,
2012. To listen, call +1-877-344-7529 within the United States or +1-412-317-0088 when
calling internationally. Please use the replay pin number
10021009.
About China Marine
China Marine Food Group Limited is a food and beverage
manufacturer of Mingxiang® seafood-based snack foods and "Hi-Power"
marine algae-based health drinks, and a wholesaler of frozen marine
catch in five provinces in the PRC. Founded in 1994, China Marine has grown steadily and positioned
its Mingxiang® brand as a category leader in 3,500 retail food
sales points and 14,000 beverage sales points in China. The Company has received "The Famous
Brand" and "Green Food" awards. Located in Fujian province, it is one of the largest
coastal provinces in the PRC and a vital navigation hub between the
East China Sea and the South China Sea. The Company is committed to
the highest standard of quality control with the ISO9001, ISO14001,
HACCP certification and EU export registration.
Forward Looking Statements
This release contains certain "forward-looking statements"
relating to the business of China Marine Food Group Limited and its
subsidiary companies, which can be identified by the use of
forward-looking terminology such as "believes, expects" or similar
expressions. Such forward looking statements involve known and
unknown risks and uncertainties, including all business
uncertainties relating to product development, marketing,
concentration in a single customer, raw material costs, market
acceptance, future capital requirements, competition in general and
other factors that may cause actual results to be materially
different from those described herein as anticipated, believed,
estimated or expected. Certain of these risks and uncertainties are
or will be described in greater detail in our filings with the
Securities and Exchange Commission. China Marine Food Group Limited
is under no obligation to (and expressly disclaims any such
obligation to) update or alter its forward-looking statements
whether as a result of new information, future events or otherwise.
This press release shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of
these securities in any state or jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of such state or
jurisdiction.
About Adjusted Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements,
which statements are prepared and presented in accordance with
GAAP, we use the following non-GAAP financial measures: non-GAAP
adjusted net income, and non-GAAP adjusted diluted EPS. The
presentation of this financial information is not intended to be
considered in isolation or as a substitute for, or superior to, the
financial information prepared and presented in accordance with
GAAP. The Company uses these non-GAAP financial measures for
financial and operational decision making and as a means to
evaluate period-to-period comparisons. Management believes that
these non-GAAP financial measures provide meaningful supplemental
information regarding the Company's performance and liquidity by
excluding certain expenses and expenditures that may not be
indicative of "recurring core business operating results", meaning
operating performance excluding non-cash amortization charges for
intangibles, after-tax non-cash stock-based compensation expenses
and non-cash goodwill impairment. China
Marine believes that both management and investors benefit
from referring to these non-GAAP financial measures in assessing
performance and when planning, forecasting and analyzing future
periods. These non-GAAP financial measures also facilitate
management's internal comparisons to historical performance and
liquidity as well as comparisons to competitors' operating results.
The Company believes these non-GAAP financial measures are useful
to investors both because (1) they allow for greater transparency
with respect to key metrics used by management in its financial and
operational decision making and (2) they are used by our
institutional investors and the analyst community to help them
analyze the health of the business.
- Financial Statements Follow -
CHINA MARINE FOOD
GROUP LIMITED
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Currency expressed
in United States Dollars ("US$"))
|
(Unaudited)
|
|
|
|
September 30,
2012
|
|
December 31,
2011
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
1,004,962
|
|
$
|
586,914
|
Accounts receivable,
net
|
|
|
25,592,080
|
|
|
68,643,678
|
Inventories
|
|
|
52,828,681
|
|
|
8,886,234
|
Prepaid expenses and other
current assets
|
|
|
5,635,902
|
|
|
849,419
|
|
|
|
|
|
|
|
Total current
assets
|
|
|
85,061,625
|
|
|
78,966,245
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
35,898,223
|
|
|
11,199,244
|
Land use rights,
net
|
|
|
2,978,676
|
|
|
3,023,569
|
Construction in
progress
|
|
|
-
|
|
|
22,923,143
|
Intangible assets,
net
|
|
|
18,425,759
|
|
|
20,225,220
|
Goodwill
|
|
|
-
|
|
|
2,553,757
|
TOTAL
ASSETS
|
|
$
|
142,364,283
|
|
$
|
138,891,178
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Short-term
borrowings
|
|
$
|
8,735,559
|
|
$
|
2,550,257
|
Accounts payable,
trade
|
|
|
4,727,694
|
|
|
2,583,549
|
Amount due to a
shareholder
|
|
|
46,615
|
|
|
50,361
|
Income tax payable
|
|
|
-
|
|
|
174,525
|
Accrued liabilities and other
payables
|
|
|
4,214,689
|
|
|
3,424,288
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
17,724,557
|
|
|
8,782,980
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
Preferred stock, $0.001 par
value; 1,000,000 shares authorized; 0 shares issued and outstanding
as of September 30, 2012 and December 31, 2011
|
|
|
-
|
|
|
-
|
Common stock, $0.001 par
value; 100,000,000 shares authorized; 29,722,976 and 29,697,976
shares issued and outstanding as of September 30, 2012 and December
31, 2011
|
|
|
29,723
|
|
|
29,698
|
Additional paid-in
capital
|
|
|
50,097,677
|
|
|
50,074,952
|
Statutory reserve
|
|
|
9,696,177
|
|
|
9,696,177
|
Accumulated other
comprehensive income
|
|
|
12,589,757
|
|
|
11,897,382
|
Retained earnings
|
|
|
51,869,983
|
|
|
58,053,435
|
Total China Marine Food
Group Limited shareholders' equity
|
|
|
124,283,317
|
|
|
129,751,644
|
Non-controlling
interests
|
|
|
356,409
|
|
|
356,554
|
Total shareholders'
equity
|
|
|
124,639,726
|
|
|
130,108,198
|
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
$
|
142,364,283
|
|
$
|
138,891,178
|
CHINA MARINE FOOD
GROUP LIMITED
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
|
(Currency expressed
in United States Dollars ("US$"))
|
(Unaudited)
|
|
|
|
For the Three Months
Ended
September 30,
|
For the Nine Months
Ended
September 30,
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Revenue,
net
|
|
|
Processed seafood
products
|
|
$
|
14,974,488
|
|
$
|
14,440,645
|
|
$
|
35,534,875
|
|
$
|
47,732,721
|
Marine catch
|
|
|
2,004,746
|
|
|
8,033,004
|
|
|
40,338,847
|
|
|
8,108,980
|
Algae-based beverage
products
|
|
|
13,781,445
|
|
|
8,444,457
|
|
|
31,255,077
|
|
|
23,802,183
|
|
|
|
30,760,679
|
|
|
30,918,106
|
|
|
107,128,799
|
|
|
79,643,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
(inclusive of depreciation and amortization)
|
|
|
|
|
|
|
|
|
|
|
|
|
Processed seafood
products
|
|
|
(10,434,366)
|
|
|
(10,468,698)
|
|
|
(25,335,659)
|
|
|
(33,355,105)
|
Marine catch
|
|
|
(1,919,388)
|
|
|
(7,599,621)
|
|
|
(39,005,493)
|
|
|
(7,646,971)
|
Algae-based beverage
products
|
|
|
(8,459,448)
|
|
|
(5,153,109)
|
|
|
(19,265,702)
|
|
|
(14,181,468)
|
|
|
|
(20,813,202)
|
|
|
(23,221,428)
|
|
|
(83,606,854)
|
|
|
(55,183,544)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
9,947,477
|
|
|
7,696,678
|
|
|
23,521,945
|
|
|
24,460,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
(693,795)
|
|
|
(684,922)
|
|
|
(2,085,010)
|
|
|
(2,024,749)
|
Sales and marketing
|
|
|
(8,430,540)
|
|
|
(4,677,574)
|
|
|
(21,710,102)
|
|
|
(10,181,898)
|
General and
administrative
|
|
|
(682,132)
|
|
|
(613,047)
|
|
|
(2,429,194)
|
|
|
(1,956,030)
|
Stock-based
compensation
|
|
|
-
|
|
|
(705,157)
|
|
|
(667,246)
|
|
|
(1,368,531)
|
Goodwill impairment
|
|
|
(2,571,488)
|
|
|
-
|
|
|
(2,571,488)
|
|
|
-
|
TOTAL OPERATING
EXPENSES
|
|
|
(12,377,955)
|
|
|
(6,680,700)
|
|
|
(29,463,040)
|
|
|
(15,531,208)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) Income FROm
operations
|
|
|
(2,430,478)
|
|
|
1,015,978
|
|
|
(5,941,095)
|
|
|
8,929,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidy income
|
|
|
-
|
|
|
-
|
|
|
15,866
|
|
|
-
|
Rental income
|
|
|
50,556
|
|
|
26,907
|
|
|
149,085
|
|
|
75,134
|
Interest income
|
|
|
21,989
|
|
|
47,892
|
|
|
83,710
|
|
|
115,275
|
Interest expense
|
|
|
(142,322)
|
|
|
-
|
|
|
(283,443)
|
|
|
-
|
(LOSS) Income before
income taxes
|
|
|
(2,500,255)
|
|
|
1,090,777
|
|
|
(5,975,877)
|
|
|
9,119,541
|
Income tax
expense
|
|
|
-
|
|
|
(283,216)
|
|
|
(207,720)
|
|
|
(1,682,711)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS)
INCOME
|
|
|
(2,500,255)
|
|
|
807,561
|
|
|
(6,183,597)
|
|
|
7,436,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net loss
attributable to non-controlling interests
|
|
|
53
|
|
|
45
|
|
|
145
|
|
|
163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (LOSS)
income attributable to China Marine Food Group
Limited
|
|
$
|
(2,500,202)
|
|
$
|
807,606
|
|
$
|
(6,183,452)
|
|
$
|
7,436,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
- Foreign currency
translation (loss) gain
|
|
|
(201,797)
|
|
|
1,425,259
|
|
|
692,375
|
|
|
3,787,888
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE (LOSS)
INCOME
|
|
$
|
(2,701,999)
|
|
$
|
2,232,865
|
|
$
|
(5,491,077)
|
|
$
|
11,224,881
|
Net (loss) income per
share attributable to China Marine Food Group Limited
- Basic
|
|
$
|
(0.08)
|
|
$
|
0.03
|
|
$
|
(0.21)
|
|
$
|
0.25
|
- Diluted
|
|
$
|
(0.08)
|
|
$
|
0.03
|
|
$
|
(0.21)
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding
- Basic
|
|
|
29,715,911
|
|
|
29,695,150
|
|
|
29,703,998
|
|
|
29,452,996
|
- Diluted
|
|
|
29,715,911
|
|
|
29,695,150
|
|
|
29,703,998
|
|
|
29,452,996
|
CHINA MARINE
FOOD GROUP LIMITED
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Currency expressed
in United States Dollars ("US$"))
|
(Unaudited)
|
|
|
|
For the Nine Months Ended
September 30,
|
|
|
2012
|
|
2011
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(6,183,597)
|
|
$
|
7,436,830
|
Adjustments to reconcile
net income to net cash provided by ooperating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
2,405,530
|
|
|
2,248,254
|
Stock issued for
service
|
|
|
22,750
|
|
|
51,800
|
Reversal of doubtful
accounts
|
|
|
(216,340)
|
|
|
(108,336)
|
Loss on disposal of property,
plant and equipment
|
|
|
-
|
|
|
22,045
|
Compensatory stock
awards
|
|
|
-
|
|
|
2,646,000
|
Goodwill impairment
|
|
|
2,571,488
|
|
|
-
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
|
|
43,267,938
|
|
|
21,667,348
|
Inventories
|
|
|
(43,942,447)
|
|
|
(6,866,217)
|
Prepaid expenses and other
current assets
|
|
|
(4,786,483)
|
|
|
(2,409,978)
|
Accounts payable,
trade
|
|
|
2,144,145
|
|
|
(182,884)
|
Income tax payable
|
|
|
(174,525)
|
|
|
(536,996)
|
Accrued liabilities and other
payables
|
|
|
790,401
|
|
|
(1,497,187)
|
|
|
|
|
|
|
|
Net cash (used
in) provided by operating activities
|
|
|
(4,101,140)
|
|
|
22,470,679
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Purchase of property, plant
and equipment
|
|
|
(172,991)
|
|
|
(26,045)
|
Cash paid to construction in
progress
|
|
|
(1,974,826)
|
|
|
(8,213,324)
|
|
|
|
|
|
|
|
Net cash used
in investing activities
|
|
|
(2,147,817)
|
|
|
(8,239,369)
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Repayment of amount due to a
shareholder
|
|
|
(3,746)
|
|
|
(211,714)
|
Proceeds from short-term
borrowings
|
|
|
8,750,099
|
|
|
-
|
Repayment on short-term
borrowings
|
|
|
(2,570,327)
|
|
|
-
|
|
|
|
|
|
|
|
Net cash provided
by (used in) financing activities
|
|
|
6,176,026
|
|
|
(211,714)
|
|
|
|
|
|
|
|
NET CHANGE IN CASH
AND CASH EQUIVALENTS
|
|
|
(72,931)
|
|
|
14,019,596
|
Effect of exchange rate
changes in cash and cash equivalents
|
|
|
490,979
|
|
|
1,740,730
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS, BEGINNING OF PERIOD
|
|
|
586,914
|
|
|
15,556,772
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS, END OF PERIOD
|
|
$
|
1,004,962
|
|
$
|
31,317,098
|
|
SUPPLEMENTAL DISCLOSURE OF
CASH FLOW INFORMATION
|
Cash paid for income
taxes
|
|
$
|
382,245
|
|
$
|
2,219,707
|
Cash paid for
interest
|
|
$
|
283,443
|
|
$
|
-
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING
TRANSACTIONS
|
Transfer from
construction in progress to property, plant and
equipment
|
|
$
|
24,897,969
|
|
$
|
1,807,283
|
For more information, please contact:
COMPANY
Marco Hon Wai
Ku, CFO
Suite 815, 8th Floor
Ocean Centre, Harbour City
Tsimshatsui, Kowloon, HONG KONG
Tel:
+852-2111-8768
Email:
marco.ku@china-marine.cn
Web:
www.china-marine.cn
INVESTOR RELATIONS
John
Mattio, SVP
MZ North America
Tel:
+1-212-301-7130
Email:
john.mattio@mzgroup.us
Web:
www.mzgroup.us
SOURCE China Marine Food Group Limited