XIAMEN, China, May 17, 2022 /PRNewswire/ -- Pop Culture
Group Co., Ltd ("Pop Culture" or the "Company") (Nasdaq: CPOP), a
hip-pop culture company in China, today reported its unaudited
financial results for the first six months of fiscal year 2022.
First Six Months of Fiscal Year 2022 Financial
Highlights
- Total revenue was $20.15 million,
an increase of 46% from $13.84
million in the first six months of fiscal year
2021.
- Revenue from event hosting was $11.97
million, an increase of 73% from $6.93 million in the first six months of fiscal
year 2021.
- Revenue from event planning and execution was $6.72 million, an increase of 9% from
$6.18 million in the first six months
of fiscal year 2021.
- Revenue from brand promotion was $1.46
million, an increase of 169% from $0.54 million in the first six months of fiscal
year 2021.
- Gross profit was $4.12 million,
an increase of 6% from $3.88 million
in the first six months of fiscal year 2021.
- Net profit was $0.45 million,
compared with $2.37 million in
the first six months of fiscal year 2021.
- Basic and diluted earnings per share were $0.02, compared with $0.13 in the first six months of fiscal year
2021.
First Six Months of Fiscal Year 2022 Operational
Highlights
- The Company's concerts and hip-hop events generated an
aggregate attendance of 203,233 during the six months ended
December 31, 2021.
- The Company's online hip-hop programs generated over 156.86
million views during the six months ended December 31, 2021.
- The Company served 11 clients and 23 events with respect to
event planning and execution during the six months ended
December 31, 2021.
Mr. Zhuoqin Huang, Chairman and Chief Executive Officer of Pop
Culture, commented, "The global COVID-19 pandemic has undeniably
affected our offline events related to our intellectual property
portfolio. Under the unfavorable circumstances, our revenue still
increased by $6.31 million, or 46%,
to $20.15 million in the first six
months of fiscal year 2022. We continued to make progress in the
street dance business by improving our existing events and
expanding the scale of events, which is in line with the strong
development of the street dance culture worldwide. As the result,
we have achieved a 73% year-over-year growth in revenue from our
event hosting business, indicating the popularity of street dance
is rising among Chinese consumers and sponsors, which drives the
rapid development of the street dance industry. We also have
achieved a 169% year-over-year revenue growth from brand promotion
business."
Mr. Huang continued, "As a public company that focuses on
hip-hop culture, our intellectual properties are the core of
our business development. We will
maintain our competitive advantages
in the industry and improve our business model, which will enable
us to achieve revenue growth in the short and medium term and strategic development in the
long term. In addition, our customers and partners' recognition and
support have laid a solid foundation for our future business
growth, and we are incredibly grateful to them. Looking forward, we
are committed to focusing on the operation and promotion of Chinese
trendy culture and will strive to maintain our role as the pioneer
of the hip-pop culture industry."
First Six Months of Fiscal Year 2022 Financial
Results
Revenue
Following table presents the
Company's revenue by revenue source and by
proportion:
|
|
For the Six Months
Ended December 31,
|
|
|
Change
|
|
|
|
2021
|
|
|
%
|
|
|
2020
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
Event
Hosting
|
|
$
|
11,966,659
|
|
|
|
59
|
%
|
|
$
|
6,932,911
|
|
|
|
50
|
%
|
|
$
|
5,033,748
|
|
|
|
73
|
%
|
Event Planning
and
Execution
|
|
|
6,724,615
|
|
|
|
33
|
%
|
|
|
6,177,834
|
|
|
|
45
|
%
|
|
|
546,781
|
|
|
|
9
|
%
|
Brand
Promotion
|
|
|
1,456,929
|
|
|
|
7
|
%
|
|
|
542,179
|
|
|
|
4
|
%
|
|
|
914,750
|
|
|
|
169
|
%
|
Other
services
|
|
|
-
|
|
|
|
-
|
%
|
|
|
188,278
|
|
|
|
1
|
%
|
|
|
(188,278)
|
|
|
|
(100)
|
%
|
Total
revenue
|
|
$
|
20,148,203
|
|
|
|
100
|
%
|
|
$
|
13,841,202
|
|
|
|
100
|
%
|
|
$
|
6,307,002
|
|
|
|
46
|
%
|
Total revenue increased by $6.31 million, or 46%,
to $20.15 million in the first six months of fiscal year 2022,
from $13.84 million for the same period of last year.
Revenue from event hosting increased by $5.03 million, or 73%,
to $11.97 million in the first six months of fiscal year 2022,
from $6.93 million for the same period of last year. The
increase was primarily caused by the increased number of live
events (dance competitions, musical festivals, and promotional
parties) for the Company's PRC
operating entities as well as increased in average sponsorship
fees.
Revenue from event planning and execution increased
by $0.54 million, or 9%, to $6.72 million in the first
six months of fiscal year 2022, from $6.18 million for the
same period of last year. The increase was primarily attributable
to the size of the events the
Company's PRC operating entities undertook.
Revenue from brand promotion increased by $0.91 million, or
169%, to $1.46 million in the first six months of fiscal year
2022, from $0.54 million for the same period of last year. The
increase was primarily caused by a brand promotion business
contract undertaken by the
Company's PRC operating entities.
No other revenue from other
services occurred in the first six months of fiscal year 2022.
Cost of Revenue
The cost of revenue increased by
$6.07 million, or 61%, to $16.03
million in the first six months of fiscal year 2022, from
$9.96 million for the same period of
last year. Event hosting costs mainly include staff costs, venue
rental fees, stage construction costs, actor performance
compensations, online program production costs, and other
miscellaneous expenses. The increase was proportionate to the rise in revenue due
to the increased number of clients and more events executed.
The cost of revenue was derived from the following sources:
|
|
For the Six Months
Ended December 31,
|
|
|
Change
|
|
|
|
2021
|
|
|
%
|
|
|
2020
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
Event
Hosting
|
|
$
|
8,956,898
|
|
|
|
56
|
%
|
|
$
|
4,718,706
|
|
|
|
47
|
%
|
|
$
|
4,238,192
|
|
|
|
90
|
%
|
Event Planning
and
Execution
|
|
|
5,778,554
|
|
|
|
36
|
%
|
|
|
4,972,303
|
|
|
|
50
|
%
|
|
|
806,251
|
|
|
|
16
|
%
|
Brand
Promotion
|
|
|
1,295,843
|
|
|
|
8
|
%
|
|
|
250,713
|
|
|
|
3
|
%
|
|
|
1,045,130
|
|
|
|
417
|
%
|
Other
services
|
|
|
-
|
|
|
|
-
|
%
|
|
|
17,043
|
|
|
|
0
|
%
|
|
|
(17,043)
|
|
|
|
(100)
|
%
|
Total Cost of
revenue
|
|
$
|
16,031,295
|
|
|
|
100
|
%
|
|
$
|
9,958,765
|
|
|
|
100
|
%
|
|
$
|
6,072,530
|
|
|
|
61
|
%
|
Gross Profit and Gross Margin
Gross profit increased by $0.23
million, or 6%, to
$4.12 million in the first six months
of fiscal year 2022, from $3.88
million for the same period of last year. Gross margin was
20% in the first six months of fiscal year 2022, compared with 28%
for the same period of last year. The
impact of the COVID-19 pandemic was the primary cause of the slight
decrease in gross margin. The Company had to outsource part
of the events to a third party.
The following table displays the gross profit:
|
|
For the Six Months
Ended December 31,
|
|
|
Change
|
|
|
|
2021
|
|
|
%
|
|
|
Gross
Margin
|
|
|
2020
|
|
|
%
|
|
|
Gross
Margin
|
|
|
Amount
|
|
|
%
|
|
Event
Hosting
|
|
$
|
3,009,761
|
|
|
|
73
|
%
|
|
|
25
|
%
|
|
$
|
2,214,205
|
|
|
|
57
|
%
|
|
|
32
|
%
|
|
$
|
795,556
|
|
|
|
36
|
%
|
Event Planning
and
Execution
|
|
|
946,061
|
|
|
|
23
|
%
|
|
|
14
|
%
|
|
|
1,205,531
|
|
|
|
31
|
%
|
|
|
20
|
%
|
|
|
(259,470)
|
|
|
|
(22)
|
%
|
Brand
Promotion
|
|
|
161,086
|
|
|
|
4
|
%
|
|
|
11
|
%
|
|
|
291,466
|
|
|
|
8
|
%
|
|
|
54
|
%
|
|
|
(130,380)
|
|
|
|
(45)
|
%
|
Other
services
|
|
|
-
|
|
|
|
-
|
%
|
|
|
-
|
%
|
|
|
171,235
|
|
|
|
4
|
%
|
|
|
91
|
%
|
|
|
(171,235)
|
|
|
|
(100)
|
%
|
Total gross
profit
|
|
$
|
4,116,908
|
|
|
|
100
|
%
|
|
|
20
|
%
|
|
$
|
3,882,437
|
|
|
|
100
|
%
|
|
|
28
|
%
|
|
$
|
234,471
|
|
|
|
6
|
%
|
Operating Expenses
Total operating expenses increased by $2.26 million, or 289%, to $3.04
million in the first six months of fiscal year 2022, from
$0.78 million for the same period of
last year. Operating expenses as a percentage of total revenue increased to 15.1% in the first six
months of fiscal year 2022 from 5.6% in the same period of last
year.
Selling and marketing expenses increased by $0.09 million,
or 85%, to $0.19 million in the first six months of
fiscal year 2022, from $0.10 million for the same period
of last year. The increase was primarily due to the domain service
fee of approximately $0.04 million,
salary and bonus growth in 2021 of approximately $0.06 million, and increased travel expenses which
aligned with the increased revenue.
General and administrative expenses increased by $2.17
million, or 321%, to $2.84
million in the first six months of fiscal year 2022,
from $0.68 million for the same period of last year. The
increase was mainly due to the Company's salary and bonus growth in
2021 of approximately $0.1 million,
the relevant expense for IPO of approximately $0.6 million, and the increase of bad debt
provisions of $0.9 million.
Operating Profit for the Period
Operating profit was $0.96 million
in the first six months of fiscal year 2022, compared to
$3.05 million for the same period of
last year.
Income Tax Expenses
Income tax expenses were $512,259
and $686,102 for the first six months
of fiscal year 2022 and 2021, respectively. The decrease resulted
from the decreased taxable income.
Net Profit for the Period
Net profit was $0.45 million in
the first six months of fiscal year 2022, compared with $2.37
million for the same period of last year. Net profit attributable
to the Company's shareholders was $0.45 million in the first
six months of fiscal year 2022, compared with $2.20 million
for the same period of last year.
Basic and Diluted Earnings per Share
Basic and diluted earnings per share were $0.02 in the
first six months of fiscal year 2022, compared with basic and
diluted earnings per share of $0.13 for the same period of
last year.
Cash Flows
Net cash used in operating activities was $5.49 million for the first six months of fiscal
year 2022, compared to net cash provided by operating activities of
$0.08 million for the same period of
last year. The decrease in operating cash flow was primarily attributable to net profit
decrease from $2.4 million in the
first six months of fiscal year 2021 to $0.4
million in the first six months of fiscal year 2022
primarily due to the combined impact of significant increases in
both operating costs and expenses. Net cash used in investing
activities was $0.07 million for the
first six months of fiscal year 2022, compared to $nil for the same
period of last year, primarily attributable to a vehicle purchase.
Net cash provided by financing activities was $32.39 million for the first six months of fiscal
year 2022, compared to $2.27 million
for the same period of last year. The increase in cash provided by
financing activities was primarily attributable to the proceeds
received in amount of $34.1 million
from the Class A ordinary shares
issued in July 2021.
Cash, Cash Equivalents, Term Deposits and Short-term
Investments
As of December 31, 2021, the
combined balance of the Company's cash, cash equivalents, term
deposits, and short-term
investments amounted to $28.51
million, compared to $1.32
million as of June 30, 2021.
Cash injection by selling ordinary shares of the Company drove the
increase.
Exchange Rate
This announcement contains translations of certain RMB amounts
into U.S. dollars ("US$") at specified rates solely for the
convenience of the reader. Unless otherwise stated, all
translations from RMB to US$ were made at the rate of RMB6.3726 to $1.00,
the noon buying rate in effect on December
31, 2021, in the H.10 statistical release of the Federal
Reserve Board. The Company makes no representation that the RMB or
US$ amounts referred could be converted into US$ or RMB, as the
case may be, at any particular rate or at all. For analytical
presentation, all percentages are calculated using the numbers
presented in the financial statements contained in this earnings
release.
Recent Developments
Regular Season of 2021 China Battle Championships
Completed
The preseason of 2021 China Battle
Championships was completed in September 2021. A total of 294 outstanding street
dancers from eight regions, namely Guangxi autonomous region, Shaanxi province, Fujian province, Yunnan province, Sichuan province, Shandong province, Chongqing city, and Hubei province, participated in this online
competition.
The regular season was divided into a northern division and a
southern division and was held during the China National Day
holidays. Four teams representing Guangxi autonomous region, Yunnan province, Fujian province and Hubei province competed in the southern
division and four teams representing Sichuan province, Chongqing city, Shaanxi province and Shandong province competed in the northern
division.
Established Joint Venture Shenzhen Jam Box Technology Co.,
Ltd
On November 18, 2021, the Company
established a joint venture with Shenzhen HipHopJust Information
Technology Co., Ltd. ("HIT"), Shenzhen Jam Box Technology Co., Ltd
("JBT"). The Company owns a 60% controlling interest in JBT, while
HIT owns a 20% interest and a third-party the investor owns a 20%
interest.
The Company believes that JBT
will be the first-ever software-as-a-service("SaaS") platform
provider that focuses on street dance chain in China, and it will enable the Company to scale
its business and to support the growing number of dance
organizations. JBT is expected to provide comprehensive services on
its SaaS platform, covering event intellectual property services, educational
services, teaching and research services, sales services, and
management services.
Organizational Structure Upgraded
The Company has upgraded its organizational structure and
determined its growth strategies, which center on three core
business groups: POPIDEA, POPSPORTS, and POPFUN. As a result of the
organizational structure upgrade, the Company now has businesses in
Northeast, North, Central, East, and South China, which are expected to establish
an efficient operating system and abundant resource reserves.
The POPIDEA business includes marketing strategic consulting
services, creative design services, implementation of offline brand
promotion activities, and online
marketing promotion activities. In the future, this business
portfolio will be strategy-oriented to provide customers with a
variety of one-stop services
The POPSPORTS business is dedicated to find excellent hip-hop
dancers and coaches through the promotion and use of SaaS system of
hip-hop dance training institutions and the holding of the China
Battle Championships and other
hip-hop dance events, to transport excellent hip-hop dance talents
for the local and national hip-hop dance team, and cooperate to
establish a hip-hop dance vocational education system, and to build
a hip-hop dance industry base, to seek the business opportunities
for the Company.
The POPFUN business includes the strategic cooperation of
multiple hip-hop music labels, the entertainment and performing
arts brokerage services, the Chinese cultural and hip-hop relative
commodities e-commerce, and the business development in metaverse
about the digital contents of hip-hop, to further develop the
Company's business in the field of
digital content copyright.
Won the Tender for Hanfu Cultural Festival
On October 22, 2021, the Company
won the tender for Hanfu Cultural Festival (the "Festival") put out
by Migu Comic Co., Ltd., a digital content provider that operates
the app Migu Quanquan. Migu Quanquan promotes Hanfu (traditional
styles of clothing worn by the Han people in China) culture and provides Hanfu fans with a
one-stop service of various Hanfu culture related activities. The
Company expects to provide customized services for the Festival,
including online and offline special event planning, event
execution, and app promotion.
According to a report by iiMedia Research, the sales of Hanfu in
China surged from RMB190 million (approximately US$29.7 million) in 2015 to RMB6.36 billion in 2020 (approximately
US$1 billion). The Hanfu market is
projected by iiMedia Research to grow significantly, as the sales
are expected to exceed RMB10 billion
(approximately US$1.6 billion) in
2021. As of the end of 2020, the number of Hanfu merchandizers had
grown to over 1,500 in China,
despite the impact of the COVID-19 pandemic. The "2020 Hanfu
Consumer Trend Insight Report" released by CBNData and Tmall.com
shows that the number of consumers who had purchased Hanfu on
Tmall.com reached 18 million in 2020.
About Pop Culture Group Co., Ltd
Headquartered in Xiamen, China, Pop Culture Group Co., Ltd is a hip-hop
culture company. The Company aims to promote hip-hop culture and
its values of love, peace, unity, respect, and having fun, and to
promote cultural exchanges with respect to hip-hop between the
United States and China. With the values of hip-hop
culture at its core and the younger generation as its primary
target audience, the Company hosts entertainment events, operates
hip-hop related online programs, and provides event planning and
execution services and marketing services to corporate clients. The
Company has in recent years focused on developing and hosting its
own hip-hop events. For more information, visit the Company's
website at http://ir.cpop.cn/.
Forward-Looking Statements
Certain statements made in this announcement are
forward-looking statements. These forward-looking statements
involve known and unknown risks and uncertainties, including the
further spread of the COVID-19 virus or new variants thereof, or
the occurrence of another wave of cases and the impact it may have
on the Company's operations and the demand for the Company's
services, and are based on current expectations and projections
about future events and financial trends that the Company believes
may affect its financial condition, results of operations, business
strategy, and financial needs. Investors can identify these
forward-looking statements by words or phrases such as "may,"
"will," "expect," "anticipate," "aim," "estimate," "intend,"
"plan," "believe," "potential," "continue," "is/are likely to," or
other similar expressions. The Company undertakes no obligation to
update forward-looking statements to reflect subsequent occurring
events or circumstances, or changes in its expectations, except as
may be required by law. Although the Company believes that the
expectations expressed in these forward-looking statements are
reasonable, it cannot assure you that such expectations will turn
out to be correct, and the Company cautions investors that actual
results may differ materially from the anticipated results and
encourages investors to review other factors that may affect its
future results in the Company's registration statement and its
other filings with the SEC.
For more information, please contact:
Pop Culture Group Co., Ltd
Investor Relations
Department
Email: ir@cpop.cn
Ascent Investors Relations LLC
Tina Xiao
President
Phone: 917-609-0333
Email: tina.xiao@ascent-ir.com
POP CULTURE GROUP
CO., LTD AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(In U.S. dollars,
except share data)
|
|
|
|
|
|
|
|
|
|
As of
December 31
|
|
|
As of
June 30
|
|
|
|
2021
|
|
|
2021
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
Cash
|
|
$
|
28,510,993
|
|
|
$
|
1,319,977
|
|
Accounts receivable,
net
|
|
|
26,566,497
|
|
|
|
25,537,236
|
|
Advance to
suppliers
|
|
|
6,452,036
|
|
|
|
1,999,876
|
|
Prepaid expenses and
other current assets
|
|
|
1,384,074
|
|
|
|
3,553,028
|
|
TOTAL CURRENT
ASSETS
|
|
|
62,913,600
|
|
|
|
32,410,117
|
|
Property and
equipment, net
|
|
|
105,068
|
|
|
|
48,393
|
|
Intangible asset,
net
|
|
|
1,545,488
|
|
|
|
1,635,321
|
|
Operating
right-of-use asset
|
|
|
155,359
|
|
|
|
194,747
|
|
Deferred tax
assets
|
|
|
403,302
|
|
|
|
140,757
|
|
Other non-current
assets
|
|
|
740,197
|
|
|
|
-
|
|
TOTAL
ASSETS
|
|
$
|
65,863,014
|
|
|
$
|
34,429,335
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
|
Short-term bank
loans
|
|
$
|
3,985,814
|
|
|
$
|
5,140,990
|
|
Accounts
payable
|
|
|
1,238,992
|
|
|
|
1,900,883
|
|
Deferred
revenue
|
|
|
393,874
|
|
|
|
1,648,847
|
|
Taxes
payable
|
|
|
4,544,132
|
|
|
|
4,232,391
|
|
Due to a related
party
|
|
|
-
|
|
|
|
225,000
|
|
Accrued liabilities
and other payables
|
|
|
262,447
|
|
|
|
77,567
|
|
Operating lease
liability - current
|
|
|
96,227
|
|
|
|
98,427
|
|
TOTAL CURRENT
LIABILITIES
|
|
|
10,521,486
|
|
|
|
13,324,105
|
|
Long-term bank
loans
|
|
|
1,506,449
|
|
|
|
1,672,370
|
|
Operating lease
liability - non-current
|
|
|
50,583
|
|
|
|
104,755
|
|
TOTAL
LIABILITIES
|
|
|
12,078,518
|
|
|
|
15,101,230
|
|
|
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Ordinary Shares (par
value $0.001 per
share; 44,000,000 Class A Ordinary Shares authorized
as of December 31, 2020
and 2021; 11,021,834 and 18,286,923 Class A
Ordinary
Shares issued and outstanding as of December 31,
2020 and 2021, respectively; 6,000,000 Class B
Ordinary Shares authorized, 5,763,077 Class B
Ordinary Shares issued and outstanding as of
December 31 2020 and 2021, respectively)
|
|
|
24,050
|
|
|
|
17,850
|
|
Subscription
receivable
|
|
|
(15,441)
|
|
|
|
(15,441)
|
|
Additional paid-in
capital
|
|
|
40,706,356
|
|
|
|
6,643,118
|
|
Statutory
reserve
|
|
|
1,391,770
|
|
|
|
1,241,573
|
|
Retained
earnings
|
|
|
10,794,621
|
|
|
|
10,498,183
|
|
Accumulated other
comprehensive (loss) income
|
|
|
883,140
|
|
|
|
942,822
|
|
TOTAL POP CULTURE
GROUP CO., LTD
SHAREHOLDERS' EQUITY
|
|
|
53,784,496
|
|
|
|
19,328,105
|
|
Non-controlling
interests
|
|
|
-
|
|
|
|
-
|
|
TOTAL
SHAREHOLDERS' EQUITY
|
|
|
53,784,496
|
|
|
|
19,328,105
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
$
|
65,863,014
|
|
|
$
|
34,429,335
|
|
POP CULTURE GROUP
CO., LTD AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(In U.S. dollars,
except share data)
(UNAUDITED)
|
|
|
|
|
|
|
For the Six
Months
Ended
December 31,
|
|
|
|
2021
|
|
|
2020
|
|
REVENUE,
NET
|
|
$
|
20,148,203
|
|
|
$
|
13,841,202
|
|
Cost of
revenue
|
|
|
16,031,295
|
|
|
|
9,958,765
|
|
GROSS
PROFIT
|
|
|
4,116,908
|
|
|
|
3,882,437
|
|
|
|
|
|
|
|
|
|
|
Selling and
marketing
|
|
|
193,720
|
|
|
|
104,961
|
|
General and
administrative
|
|
|
2,844,154
|
|
|
|
675,325
|
|
Total operating
expenses
|
|
|
3,037,874
|
|
|
|
780,286
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
1,079,034
|
|
|
|
3,102,151
|
|
|
|
|
|
|
|
|
|
|
Other (expenses)
income:
|
|
|
|
|
|
|
|
|
Interest expenses,
net
|
|
|
(194,616)
|
|
|
|
(99,126)
|
|
Other (expenses)
income, net
|
|
|
74,476
|
|
|
|
49,704
|
|
Total other
expenses, net
|
|
|
(120,140)
|
|
|
|
(49,422)
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE
INCOME TAX PROVISION
|
|
|
958,894
|
|
|
|
3,052,729
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR
INCOME TAXES
|
|
|
512,259
|
|
|
|
686,102
|
|
|
|
|
|
|
|
|
|
|
NET
INCOME
|
|
|
446,635
|
|
|
|
2,366,627
|
|
Less: net income
attributable to non-controlling interests
|
|
|
-
|
|
|
|
164,468
|
|
NET INCOME
ATTRIBUTABLE TO POP CULTURE
GROUP CO., LTD SHAREHOLDERS
|
|
|
446,635
|
|
|
|
2,202,159
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(loss) income:
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
(59,682)
|
|
|
|
1,223,994
|
|
COMPREHENSIVE
INCOME
|
|
|
386,953
|
|
|
|
3,590,621
|
|
Less: comprehensive
income attributable to non-
controlling interest
|
|
|
-
|
|
|
|
240,471
|
|
COMPREHENSIVE
INCOME ATTRIBUTABLE TO POP
CULTURE GROUP CO., LTD SHAREHOLDERS
|
|
$
|
386,953
|
|
|
$
|
3,350,150
|
|
|
|
|
|
|
|
|
|
|
Net income per
share
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
$
|
0.02
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares used in calculating net income
per share
|
|
|
20,950,000
|
|
|
|
16,784,911
|
|
Basic and
diluted
|
|
|
|
|
|
|
|
|
POP CULTURE GROUP
CO. LTD AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In U.S.
dollars)
(UNAUDITED)
|
|
|
|
|
|
|
For the Six
Months
Ended
December
31
|
|
|
|
2021
|
|
|
2020
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net
Income
|
|
$
|
446,635
|
|
|
$
|
2,366,627
|
|
Adjustments to
reconcile net income to net cash provided
by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Allowance for
doubtful accounts
|
|
|
1,038,762
|
|
|
|
147,505
|
|
Depreciation and
amortization
|
|
|
129,203
|
|
|
|
117,086
|
|
Deferred tax
benefit
|
|
|
39,388
|
|
|
|
(38,797)
|
|
Non-cash lease
expense
|
|
|
(1,105)
|
|
|
|
62,813
|
|
Loss from disposal of
property and equipment
|
|
|
(262,545)
|
|
|
|
-
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(2,093,244)
|
|
|
|
(3,285,638)
|
|
Advance to
suppliers
|
|
|
(4,452,160)
|
|
|
|
1,178,486
|
|
Amounts due from
related parties
|
|
|
-
|
|
|
|
-
|
|
Prepaid expenses and
other current assets
|
|
|
2,111,735
|
|
|
|
(1,196,329)
|
|
Other non-current
assets
|
|
|
(740,197)
|
|
|
|
257,493
|
|
Accounts
payable
|
|
|
(661,891)
|
|
|
|
317,130
|
|
Deferred
revenue
|
|
|
(1,254,973)
|
|
|
|
(419,123)
|
|
Taxes
payable
|
|
|
311,741
|
|
|
|
665,261
|
|
Accrued liabilities
and other payables
|
|
|
184,880
|
|
|
|
(32,207)
|
|
Due to a related
party
|
|
|
(225,000)
|
|
|
|
-
|
|
Operating lease
liability
|
|
|
(56,372)
|
|
|
|
(63,208)
|
|
Net cash provided
by (used in) operating activities
|
|
|
(5,485,143)
|
|
|
|
77,099
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(74,411)
|
|
|
|
-
|
|
Net cash (used in)
provided by investing activities
|
|
|
(74,411)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from
short-term bank loans
|
|
|
1,569,218
|
|
|
|
4,200,348
|
|
Repayments of
short-term bank loans
|
|
|
(2,981,515)
|
|
|
|
(1,448,396)
|
|
Proceeds from
long-term bank loans
|
|
|
(351,740)
|
|
|
|
-
|
|
Contribution from
shareholders
|
|
|
34,069,438
|
|
|
|
-
|
|
Payment for deferred
offering costs
|
|
|
82,440
|
|
|
|
(478,953)
|
|
Net cash provided
by financing activities
|
|
|
32,387,841
|
|
|
|
2,272,999
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange
rate changes
|
|
|
362,729
|
|
|
|
190,760
|
|
|
|
|
|
|
|
|
|
|
Net increase
(decrease) in cash
|
|
|
27,191,016
|
|
|
|
2,540,858
|
|
Cash at beginning
of year
|
|
|
1,319,977
|
|
|
|
1,359,137
|
|
Cash at end of
year
|
|
$
|
28,510,993
|
|
|
$
|
3,899,995
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW
INFORMATION:
|
|
|
|
|
|
|
|
|
Income tax
paid
|
|
$
|
418,718
|
|
|
$
|
8,883
|
|
Interest expense
paid
|
|
$
|
56,771
|
|
|
$
|
98,163
|
|
View original
content:https://www.prnewswire.com/news-releases/pop-culture-group-co-ltd-reports-first-six-months-of-fiscal-year-2022-unaudited-financial-results-301549479.html
SOURCE Pop Culture Group Co., Ltd