HONG
KONG, Nov. 2, 2022 /PRNewswire/
-- Intelligent Living Application Group Inc. (Nasdaq: ILAG)
(the "Company" or "Intelligent Living"), a premium lockset
manufacturer and distributor headquartered in Hong Kong, today announced its unaudited
financial results for the six months ended June 30, 2022.
First Half 2022 Financial Highlights
- Revenues were $7,342,860, a 41.4%
increase from $5,194,321 for the six
months ended June 30, 2021.
- Gross profit was $1,055,243, a
432.9% increase from $198,013 for the
six months ended June 30, 2021.
- Net loss was $233,731, a decrease
of $1,152,484 from $1,386,215 for the six months ended June 30, 2021.
- Loss per basic and fully diluted share was $0.02 as compared to loss per basic and fully
diluted share of $0.11 for the six
months ended June 30, 2021.
Mr. Bong Lau, Chairman and Chief
Executive Officer of Intelligent Living, commented, "We are pleased
to report improved operating and financial performance for the
first half of 2022 as compared to the year-ago period due to our
ability to offer a superior product mix attributable to our
sustained competitive advantage. The addition of new machinery
along with revamped production procedures helped us to operate more
efficiently during the first half of 2022 along with the capability
to introduce innovative products into the marketplace. We are
striving to optimize our product mix to spur the sales of our
higher margin products in order to continue to improve our
margins."
"Our mission is to make life safer and smarter by designing and
producing affordable, high-quality locksets and smart security
systems. With our automated product lines and new craftsmanship in
manufacturing locksets, we continue to provide our principal market
of the US with a large variety of products with different
functions, designs and colors. Although our sector has experienced
lower-cost entrants, we believe that the high quality of our
products and our exceptional brand recognition over our 40 year
history well positions us for future growth," Mr. Lau
concluded.
Six Month Financial Results Ended June
30, 2022
|
|
For the Six Months
Ended
June 30,
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
2021
|
|
|
Change
|
|
|
Change
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
%
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Selected Consolidated Statements of Operations
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
7,342,860
|
|
|
$
|
5,194,321
|
|
|
$
|
2,148,539
|
|
|
|
41.4
|
%
|
Cost of goods
sold
|
|
|
(6,287,617)
|
|
|
|
(4,996,308)
|
|
|
|
(1,291,309)
|
|
|
|
25.8
|
%
|
Gross profit
|
|
|
1,055,243
|
|
|
|
198,013
|
|
|
|
857,230
|
|
|
|
432.9
|
%
|
Selling and marketing
expenses
|
|
|
(61,809)
|
|
|
|
(74,977)
|
|
|
|
13,168
|
|
|
|
-17.6
|
%
|
General and
administrative expenses
|
|
|
(1,495,647)
|
|
|
|
(1,499,030)
|
|
|
|
3,383
|
|
|
|
-0.2
|
%
|
Finance
costs
|
|
|
(117,816)
|
|
|
|
(25,659)
|
|
|
|
(92,157)
|
|
|
|
359.2
|
%
|
Loss from
operations
|
|
|
(620,029)
|
|
|
|
(1,401,653)
|
|
|
|
781,624
|
|
|
|
-55.8
|
%
|
Total other income,
net
|
|
|
386,298
|
|
|
|
15,438
|
|
|
|
370,860
|
|
|
|
2,402.3
|
%
|
Loss before provision
for income taxes
|
|
|
(233,731)
|
|
|
|
(1,386,215)
|
|
|
|
1,152,484
|
|
|
|
-83.1
|
%
|
Provision for income
taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Net loss
|
|
$
|
(233,731)
|
|
|
$
|
(1,386,215)
|
|
|
$
|
1,152,484
|
|
|
|
-83.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share – basic
and diluted
|
|
$
|
(0.02)
|
|
|
$
|
(0.11)
|
|
|
$
|
0.09
|
|
|
|
-83.1
|
%
|
Revenues
Revenues from the sales of door locksets was $7,342,860 for the six months ended June 30, 2022, an increase of $2,148,539, or 41.4% from $5,194,321 for the comparable year-ago period.
The increase was due to the increase in the quantity of products
sold and the increased sales price for the six month period ending
June 30, 2022 as compared to the same
period of 2021. The total number of products sold was approximately
1.5 million units (including approximately 0.1 million units of
spare parts) for the six months ended June
30, 2022 compared to approximately 1.2 million units
(including approximately 0.1 million units of spare parts) for the
same period of 2021.
Cost of Goods Sold
Cost of goods sold was $6,287,617
for the six months ended June 30,
2022 as compared to $4,996,308
for the same period of 2021. Cost of goods sold was 85.6% and 96.2%
of revenues for the six months ended June
30, 2022 and 2021, respectively. The decrease in cost of
goods sold as a percentage of revenue was mainly caused by (i)
improved procurement procedures to reduce the costs for raw
materials, (ii) improved coordination with our suppliers to recycle
raw materials to save material costs, and (iii) the addition of new
machinery along with revamped production procedures.
Cost of goods sold includes the cost of raw materials (mainly
copper, iron and zinc alloy), direct labor (including wages and
social security contributions), manufacturing overhead (such as
packing materials, direct rental expense and utilities) and taxes.
As a small business with limited resources, we currently lack the
ability to hedge our raw materials position and we monitor raw
material price trends closely to manage our production
needs.
Gross Profit
Gross profit was $1,055,243 for
the six months ended June 30, 2022,
an increase of $857,230, or 432.9%
from $198,013 for the period of 2021.
Gross margin was 14.4% for the six months ended June 30, 2022, a marked increase from 3.8% for
the same period in 2021 as a result of measures taken by the
Company to lower the cost of goods sold during the current period.
However, the improvement in gross profit during the first half of
2022 was partially offset by the continued negative effects of the
COVID-19 pandemic and subsequent control measures in China, and the tariffs imposed on our products
that are imported into the US.
We believe that we can further enhance our gross margin as we
(i) negotiate for volume rebates that would reduce our cost of raw
materials, and (ii) optimize our product mix to focus our marketing
efforts on our higher margin products. In order to enhance our
gross margin, we raised product unit sales prices since the second
half of 2021, and passed on certain increased tariff costs to our
customers beginning in January 2022
rather than absorb these costs as we had in the past.
Selling and Marketing Expense
Selling and marketing expenses were $61,809 for the six months ended June 30, 2022, a decrease of $13,168, or 17.6% as compared to $74,977 for the same period of 2021. The decrease
during the six months ended June 30,
2022 as compared to the same period of 2021 was due mainly
to a reduction in sales commissions. The major components of
selling and marketing expenses are transportation, custom tariffs /
declarations and sales commissions.
General and Administrative Expenses
General and administrative expenses were $1,495,647 for the six months ended June 30, 2022, a slight decrease of $3,383 or 0.2% as compared to $1,499,030 for the same period in 2021. This
decrease was due mainly to a reduction in professional fees and
entertainment expenses.
General and administrative expenses consist primarily of
personnel costs for our accounting, administrative and other
supporting personnel and executives as well as legal and
professional fees, depreciation and amortization of non-production
property and equipment.
Finance Costs
Finance costs were $117,816 for
the six months ended June 30, 2022,
an increase of $92,157 from
$25,659 for the same period in 2021.
The increase was mainly due to the securing of a new short-term
loan during the six month period ended June
30, 2022. During the six months ended 2022 and 2021,
interest expense related to bank borrowings was $16,190 and $22,580, respectively. During the six months
ended 2022 and 2021, interest expense related to the short-term
loan was $95,975 and $nil,
respectively
Net Loss
Net loss was $233,731 for the six
months ended June 30, 2022, a
decrease of $1,152,484 from
$1,386,215 for the same period in
2021. The decrease in net loss in the current period was mainly due
to the increase in revenue and the improvement in gross margin as
compared to the same period of 2021.
Loss per Basic and Fully Diluted Share
Loss per basic and fully diluted share for the six months ended
June 30, 2022 was $0.02 as compared to loss per basic and fully
diluted share of $0.11 for the same
period of 2021.
Liquidity and Capital Resources
Our cost structure is relatively fixed and our working capital
requirements are generally impacted by our order backlog. We need
substantial operating funds to pay for raw materials, maintain an
appropriate level of work-in-process inventory, and to keep our
production facility operating. To support our working capital
needs, we maintained a credit facility with the Bank of
China (Hong Kong) Limited for approximately
$897,000 as of June 30, 2022 compared to approximately
$769,000 for the same period of 2021,
which is guaranteed by our executive directors and their personal
properties. In June 2021, a
shareholder and executive director forgave an advance of
$717,948 to the Company, which was
treated as a shareholder contribution. As of June 30, 2022 and
December 31, 2021, short-term loans constituted a loan of
$1,964,072 and $nil advanced from an
unrelated party to the Company. The loan is unsecured, bearing 12%
interest per annum and repayable by January 4, 2023. Interest
of $95,975 was accrued (included in
accruals) as of June 30, 2022. The loan was repaid in full in
July 2022 without an early repayment
penalty.
Our working capital was $1,711,580
as of June 30, 2022 as compared to
$2,213,523 as of December 31, 2021. Our cash and cash equivalents
were $108,389 as of June 30, 2021 as compared to $131,129 as of December
31, 2021. While our business has been negatively impacted by
the increased tariffs on our products that are imported into the US
and the continued negative effects of the COVID-19 pandemic and
subsequent control measures in China, we believe we have sufficient funds
from our recently completed initial public offering as well as
Hong Kong government guaranteed
low interest rate bank borrowings, if needed, to operate our
business as a going concern over the next 12 months. However, we
may need additional cash resources in the future for business
development or general corporate purposes.
Cash Flows
The following summarized the key components of our cash flows
for the six months ended June 30,
2022 and 2021:
Operating Activities
Net cash used in operating activities was $1,869,463 for the six months ended June 30, 2022 and was mainly attributable to (i)
the net loss of $233,731, (ii) the
increase in depreciation of $123,747,
(iii) a decrease in inventories of $43,142, (iv) a decrease in other receivables of
$13,396, (v) an increase in other
payables and accruals of $98,626, and
(vi) an increase in cash flow by other elements of $1,090.
These increases in cash flow were offset by (i) an increase in
accounts receivable of $1,340,127,
(ii) an increase in prepayments and deposits of $42,769, (iii) a decrease in accounts payable of
$332,846, and (iv) a decrease in
advance from customers of $199,991.
Investing Activities
Net cash used by investing activities was $63,917 for the six months ended June 30, 2022 compared to $998 for the six months ended June 30, 2021. The change was primarily
attributable to the purchase of property and equipment.
Financing Activities
Net cash provided by financing activities was $1,911,484 for the six months ended June 30, 2022 and was primarily attributable to
proceeds from short-term loan of $1,964,072 which was offset by (i) payments of
the finance lease liability of $8,391, and (ii) payments of bank borrowings of
$44,197.
Capital Expenditures
We had capital expenditures of $63,917 and $998
for the six months ended June 30,
2022 and 2021, respectively. Our capital expenditures were
mainly used for purchases of production equipment. We intend to
fund our future capital expenditures with lease financing and other
alternative financings. We will continue to make capital
expenditures as appropriate to support the growth of our
business.
Recently Completed Initial Public Offering
On July 15, 2022, the Company
closed its initial public offering of 5,060,000 ordinary shares at
a price of $4.00 per share. The net
proceeds from the offering were approximately $16.86 million, after deducting underwriting
discounts and other offering expenses payable by the Company. The
ordinary shares of the Company began trading on The Nasdaq Capital
Market on July 13, 2022 under the
ticker symbol "ILAG."
About Intelligent Living Application Group Inc.
Intelligent Living Application Group Inc. is a premium lockset
manufacturer and distributor headquartered in Hong Kong. Intelligent Living manufactures and
sells high quality mechanical locksets to customers mainly in
the United States and Canada and has continued to diversify and
refine its product offerings in the past 40 years to meet its
customers' needs. Intelligent Living has obtained the ISO9001
quality assurance certificate and various accredited quality and
safety certificates including American National Standards Institute
(ANSI) Grade 2 and Grade 3 standards that are developed by the
Builders Hardware Manufacturing Association (BHMA) for ANSI.
Intelligent Living keeps investing in self-designed automated
product lines, new craftsmanship and developing new products
including smart locks. For more information, visit the Company's
website at http://www.i-l-a-g.com/.
Forward-Looking Statements
This press release contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. Statements that
are not historical facts, including statements about the Company's
beliefs and expectations, are forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties, and a number of factors could cause actual results
to differ materially from those contained in any forward-looking
statement. In some cases, forward-looking statements can be
identified by words or phrases such as "may," "will," "expect,"
"anticipate," "target," "aim," "estimate," "intend," "plan,"
"believe," "potential," "continue," "is/are likely to" or other
similar expressions. The Company may also make written or oral
forward-looking statements in its reports filed with, or furnished
to, the U.S. Securities and Exchange Commission, in its annual
reports to shareholders, in press releases and other written
materials and in oral statements made by its officers, directors or
employees to third parties. These statements are subject to
uncertainties and risks including, but not limited to, the
following: the Company's goals and strategies; the Company's future
business development; financial condition and results of
operations; product and service demand and acceptance; reputation
and brand; the impact of competition and pricing; changes in
technology; government regulations; fluctuations in general
economic and business conditions in U.S., Hong Kong and China and assumptions underlying or related to
any of the foregoing and other risks contained in reports filed by
the Company with the SEC. For these reasons, among others,
investors are cautioned not to place undue reliance upon any
forward-looking statements in this press release. Additional
factors are discussed in the Company's filings with the SEC, which
are available for review at www.sec.gov. The Company undertakes no
obligation to publicly revise these forward-looking statements to
reflect events or circumstances that arise after the date
hereof.
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
As of
|
|
|
|
June 30, 2022
|
|
|
December 31,
2021
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
108,389
|
|
|
$
|
131,129
|
|
Accounts
receivable
|
|
|
2,444,300
|
|
|
|
1,074,137
|
|
Inventories
|
|
|
4,800,276
|
|
|
|
5,058,044
|
|
Prepayments
|
|
|
349,499
|
|
|
|
306,725
|
|
Other
receivables
|
|
|
579,168
|
|
|
|
557,103
|
|
Total current
assets
|
|
|
8,281,632
|
|
|
|
7,127,138
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
3,974
|
|
|
|
3,974
|
|
Property and equipment,
net
|
|
|
1,238,956
|
|
|
|
1,365,036
|
|
Right-of-use assets,
net
|
|
|
661,336
|
|
|
|
812,821
|
|
Total non-current
assets
|
|
|
1,904,266
|
|
|
|
2,181,831
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
10,185,898
|
|
|
$
|
9,308,969
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank borrowings -
current
|
|
$
|
759,350
|
|
|
$
|
762,826
|
|
Short-term
loan
|
|
|
2,049,555
|
|
|
|
-
|
|
Accounts
payable
|
|
|
1,717,354
|
|
|
|
1,898,976
|
|
Advance from
customers
|
|
|
22,642
|
|
|
|
222,633
|
|
Other payables and
accruals
|
|
|
1,576,115
|
|
|
|
1,581,899
|
|
Finance lease
liabilities - current
|
|
|
-
|
|
|
|
8,391
|
|
Operating lease
liabilities - current
|
|
|
445,036
|
|
|
|
438,890
|
|
Total current
liabilities
|
|
|
6,570,052
|
|
|
|
4,913,615
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank
borrowings
|
|
|
457,647
|
|
|
|
498,367
|
|
Operating lease
liabilities
|
|
|
260,160
|
|
|
|
416,701
|
|
Total non-current
liabilities
|
|
|
717,807
|
|
|
|
915,068
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
7,287,859
|
|
|
|
5,828,683
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Preferred shares*, par
value $0.0001 per share; 50,000,000 shares
authorized; nil and nil issued and outstanding as of June 30, 2022
and
December 31, 2021, respectively
|
|
$
|
-
|
|
|
$
|
-
|
|
Ordinary shares*, par
value $0.0001 per share; 450,000,000 shares
authorized; 13,000,000 shares issued and outstanding as of June 30,
2022
and December 31, 2021
|
|
|
1,300
|
|
|
|
1,300
|
|
Additional paid-in
capital
|
|
|
5,089,671
|
|
|
|
5,089,671
|
|
Deficit
|
|
|
(2,219,719)
|
|
|
|
(1,985,988)
|
|
Accumulated other
comprehensive gain
|
|
|
26,787
|
|
|
|
375,303
|
|
Total shareholders'
equity
|
|
|
2,898,039
|
|
|
|
3,480,286
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
10,185,898
|
|
|
$
|
9,308,969
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
|
|
|
|
For the Six Months Ended
June 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
REVENUES
|
|
$
|
7,342,860
|
|
|
$
|
5,194,321
|
|
COST OF GOODS
SOLD
|
|
|
(6,287,617)
|
|
|
|
(4,996,308)
|
|
GROSS PROFIT
|
|
|
1,055,243
|
|
|
|
198,013
|
|
|
|
|
|
|
|
|
|
|
SELLING AND MARKETING
EXPENSES
|
|
|
(61,809)
|
|
|
|
(74,977)
|
|
GENERAL AND
ADMINISTRATIVE EXPENSES
|
|
|
(1,495,647)
|
|
|
|
(1,499,030)
|
|
FINANCE
COSTS
|
|
|
(117,816)
|
|
|
|
(25,659)
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM
OPERATIONS
|
|
|
(620,029)
|
|
|
|
(1,401,653)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
89
|
|
|
|
127
|
|
Foreign exchange gain
(loss)
|
|
|
111,640
|
|
|
|
(26,593)
|
|
Other income
|
|
|
274,569
|
|
|
|
41,904
|
|
Total other income,
net
|
|
|
386,298
|
|
|
|
15,438
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE PROVISION
FOR INCOME TAXES
|
|
|
(233,731)
|
|
|
|
(1,386,215)
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(233,731)
|
|
|
$
|
(1,386,215)
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(233,731)
|
|
|
$
|
(1,386,215)
|
|
Foreign currency
translation adjustments
|
|
|
(348,516)
|
|
|
|
58,860
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
$
|
(582,247)
|
|
|
$
|
(1,327,355)
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
13,000,000
|
|
|
|
13,000,000
|
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE - BASIC
AND DILUTED
|
|
$
|
(0.02)
|
|
|
$
|
(0.11)
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
|
|
|
|
Preferred shares
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Retained
|
|
|
Other
|
|
|
|
|
|
|
Number of
|
|
|
Par
|
|
|
Number of
|
|
|
Par
|
|
|
Paid-in
|
|
|
Earnings
|
|
|
Comprehensive
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
Shares*
|
|
|
Value
|
|
|
Capital
|
|
|
(Deficit)
|
|
|
Gain (Loss)
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31,
2021
|
|
|
-
|
|
|
$
|
-
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
5,089,671
|
|
|
$
|
1,985,988
|
|
|
$
|
375,303
|
|
|
$
|
3,480,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(233,731)
|
|
|
|
-
|
|
|
|
(233,731)
|
|
Foreign currency
translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-348,516
|
|
|
|
(348,516)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2022 -
unaudited
|
|
|
-
|
|
|
$
|
-
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
5,089,671
|
|
|
$
|
(2,219,719)
|
|
|
$
|
26,787
|
|
|
$
|
2,898,039
|
|
|
|
Preferred shares
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
Number of
|
|
|
Par
|
|
|
Number of
|
|
|
Par
|
|
|
Paid-in
|
|
|
|
|
|
Comprehensive
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
Shares*
|
|
|
Value
|
|
|
Capital
|
|
|
(Deficit)
|
|
|
Gain
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31,
2020
|
|
|
-
|
|
|
$
|
-
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
4,371,723
|
|
|
$
|
(599,473)
|
|
|
$
|
323,014
|
|
|
$
|
4,096,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,386,215)
|
|
|
|
-
|
|
|
|
(1,386,215)
|
|
Shareholders
contribution
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
461,538
|
|
|
|
-
|
|
|
|
-
|
|
|
|
461,538
|
|
Foreign
currency
translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
58,860
|
|
|
|
58,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2021 -
unaudited
|
|
$
|
|
|
|
$
|
|
|
|
|
13,000,000
|
|
|
$
|
1,300
|
|
|
$
|
4,833,261
|
|
|
$
|
(1,985,688)
|
|
|
$
|
381,874
|
|
|
$
|
3,230,747
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
For the Six Months Ended
June 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(233,731)
|
|
|
$
|
(1,386,215)
|
|
Adjustments to
reconcile net loss to net cash (used in) operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
123,747
|
|
|
|
129,964
|
|
Change in operating
assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(1,340,127)
|
|
|
|
468,786
|
|
Inventories
|
|
|
43,142
|
|
|
|
(301,318)
|
|
Prepayments
|
|
|
(42,769)
|
|
|
|
(48,974)
|
|
Deposits
|
|
|
-
|
|
|
|
(1,325)
|
|
Other
receivables
|
|
|
13,396
|
|
|
|
(39,590)
|
|
Accounts
payable
|
|
|
(332,846)
|
|
|
|
255,165
|
|
Advance from
customers
|
|
|
(199,991)
|
|
|
|
13,087
|
|
Other payables and
accruals
|
|
|
98,626
|
|
|
|
(47,621)
|
|
Operating lease
liabilities
|
|
|
1,090
|
|
|
|
60,939
|
|
Net cash (used in)
operating activities
|
|
|
(1,869,463)
|
|
|
|
(897,102)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(63,917)
|
|
|
|
(998)
|
|
Net cash (used in)
investing activities
|
|
|
(63,917)
|
|
|
|
(998)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Payments of principal
finance lease
|
|
|
(8,391)
|
|
|
|
(16,355)
|
|
Proceeds from
shareholders contribution
|
|
|
-
|
|
|
|
461,538
|
|
Proceeds from
short-term loan
|
|
|
1,964,072
|
|
|
|
-
|
|
Proceeds (repayments
of) proceeds from net bank borrowings
|
|
|
(44,197)
|
|
|
|
273,488
|
|
Net cash provided by
provided by financing activities
|
|
|
1,911,484
|
|
|
|
718,671
|
|
|
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
ON CASH
|
|
|
(844)
|
|
|
|
544
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN
CASH
|
|
|
(22,740)
|
|
|
|
(178,885)
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
131,129
|
|
|
|
302,440
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
|
$
|
108,389
|
|
|
$
|
123,555
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
16,230
|
|
|
$
|
23,091
|
|
Cash paid for income
taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
OTHER NON-CASH
TRANSACTIONS
|
|
|
|
|
|
|
|
|
Operating right-of-use
assets recognized for related operating lease
liabilities
|
|
$
|
-
|
|
|
$
|
(125,354)
|
|
View original
content:https://www.prnewswire.com/news-releases/intelligent-living-application-group-inc-announces-first-half-2022-unaudited-financial-results-301666386.html
SOURCE Intelligent Living Application Group, Inc.