NEW
YORK, Nov. 20, 2024 /PRNewswire/ -- Fly-E Group,
Inc. (Nasdaq: FLYE) ("Fly-E" or the "Company"), an electric vehicle
company engaged in designing, installing and selling smart electric
motorcycles, electric bikes, electric scooters, and related
accessories, today announced its unaudited financial results for
the second quarter and first half of fiscal year 2025 ended
September 30, 2024.
Selected Second Quarter Financial Results
- Revenue: $6.8 million, compared
with $8.8 million in Q2 2023.
- Gross profit: $2.9 million,
compared with $3.8 million in Q2
2023.
- Total operating expense: $4.1
million, compared with $2.7
million in Q2 2023.
- Net loss: $1.1 million, or
$0.05 per share, compared with net
income of $0.7 million, or
$0.03 per share, in Q2 2023.
Mr. Zhou (Andy) Ou, Chairman and
Chief Executive Officer of Fly-E, remarked, "Despite recent
market challenges, we remain committed to driving growth and
expanding our market presence. In the second quarter of fiscal year
2025, we held a stable gross margin above 40%, even as operating
expenses increased with our efforts to add e-bike rental business.
For the first half of fiscal 2025, our gross margin improved to
40.9%, up from 39.0% last year, reflecting disciplined cost
management and a commitment to profitability. While we saw a dip in
revenue due to external factors, these stable margins underscore
the effectiveness of our approach.
On the product and market side, we're energized by the success
of our recent initiatives. At October's Electrify Expo in
New York, our product lineup—
featuring 11 models spanning e-bikes, e-motorcycles, and
e-scooters, with three newly launched models in the
e-motorcycles—drew strong interest and received highly positive
feedback. Additionally, the launch of our e-bike Rental Service
offers customers a flexible, affordable way to experience our
products and positions us well to meet shifting consumer needs. As
part of our growth strategy, we're expanding into key markets like
Miami, Los Angeles and Toronto and broaden our presence . On the
technological front, we are leveraging innovation to enhance
customer convenience, including ongoing development of our mobile
apps designed to streamline user experiences and provide more
features for our customers. Our involvement in New York City's Trade-in Program for e-bikes
and batteries is aligned with our commitment to setting high safety
standards in the electric vehicle industry, helping provide
UL-certified e-bikes for delivery workers. Moving forward, our
dedication to innovation, safety, and superior customer experience
is expected to continue to drive growth and enhance value for our
shareholders."
Second Quarter of Fiscal Year 2025 Financial Results
Net revenues were $6.8 million for the second quarter of
fiscal year 2025, a decrease of 22.1%, from $8.8 million for the same period last year.
The decrease in net revenues was primarily due to the decrease in
sales volume by 5,850 units, from 20,906 units for the same period
last year to 15,056 units for the second quarter of fiscal year
2025.
Retail sales revenue was $5.9
million for the second quarter of fiscal year 2025,
a decrease of 12.5%, from $6.8 million for the same period last
year. Wholesale revenue was $0.9 million for the second quarter of
fiscal year 2025, a decrease of 54.8% from $2.0 million
for the same period last year. The decrease in retail sales revenue
is mainly due to recent lithium battery accidents
involving E-Bikes and E-Scooters. With an increasing number of
lithium-battery explosion incidents in New York, customers are less inclined to
purchase E-Bikes. Consequently, the management believes that sales
have declined as customers opt for oil-powered vehicles over
electric vehicles. The decrease in wholesales revenue was driven
primarily by the decrease in orders from the top two customers who
closed their stores.
Cost of Revenues
Cost of revenues was $3.9 million for the second quarter of
fiscal year 2025, a decrease of 21.6%, from $5.0 million for the same period last year.
The decrease in cost of revenues was primarily attributable to a
reduction in units sold, which declined by 5,850 units, to 15,056
units for the second quarter of fiscal year 2025 from 20,906 units
for the same period last year.
Gross Profit
Gross profit was $2.9 million for
the second quarter of fiscal year 2025, a decrease of 22.8%, from
$3.8 million for the same period last
year. Gross margin was 42.6% for the second quarter of fiscal year
2025, compared to 42.9% for the same period last year.
Total Operating Expenses
Total operating expenses were $4.1
million for the second quarter of fiscal year 2025, an
increase of 54.5%, from $2.7 million
for the same period last year. The increase in operating expenses
was attributable to the increase in payroll expenses, rent
expenses, advertising expenses, professional fees, and insurance
expenses as the Company expanded its business.
- Selling expenses were $2.0
million for the second quarter of fiscal year 2025, compared
to $1.6 million for the same period
last year. Selling expenses primarily consist of payroll expenses,
rent, utilities expenses, and advertising expenses of retail
stores. Total payroll expenses were $0.9
million for the second quarter of fiscal year 2025, compared
to $0.4 million for the same period
last year. Rent expenses were $0.8
million for the second quarter of fiscal year 2025, compared
to $0.6 million for the same period
last year. Advertising expenses were $0.1
million for the second quarter of fiscal year 2025, compared
to $14,339 for the same period last
year. The increase in these expenses was primarily due to the
increased number of new employees hired for repair and maintenance
business operation in the second quarter of fiscal year 2025.
- General and administrative expenses were $2.1 million for the second quarter of fiscal
year 2025, compared to $1.1 million
for the same period last year. Professional fees increased to
$0.9 million for the second quarter
of fiscal year 2025, compared to $0.3
million for the same period last year, primarily
attributable to the increase in audit fee, consulting fee, legal
fee and IR expenses associated with ongoing reporting obligations.
Payroll expenses increased to $0.4
million for the second quarter of fiscal year 2025 from
$0.2 million for the same period last
year primarily due to additional employees hired in operation
departments. Insurance expenses increased to $0.3 million for the second quarter of fiscal
year 2025, compared to $24,570 for
the same quarter of prior year as a result of purchase of the
directors and officers liability insurance after initial public
offering in the second quarter of fiscal year 2025.
Net Income (Loss)
Net loss was $1.1 million for the
second quarter of fiscal year 2025, compared to net income of
$0.7 million for the same period last
year.
Basic and Diluted Earnings (Losses) per Share
Basic and diluted losses per share were $0.05 for the second quarter of fiscal year 2025,
compared to basic and diluted earnings per share of $0.03 for the same period last year.
EBITDA
EBITDA was negative $1.2 million for the second quarter of
fiscal year 2025, compared to positive EBITDA of $1.3 million
for the same period last year.
First Half of Fiscal Year 2025 Financial Results
Net Revenues
Net revenues were $14.7 million for the first half of fiscal
year 2025, a decrease of 11.5%, from $16.6 million for the same period last year.
The decrease in net revenues was driven primarily by a decrease in
total units sold, which decreased by 4,067 units, to
31,936 units for the first half of fiscal year 2025 from
36,003 units for the same period last year. For the six
months ended September 30, 2023 and
for the six months ended September 30,
2024, the quantity of E-bikes and batteries sold decreased
by 2,963 and 2,624, respectively.
Retail sales revenue was $12.8
million for the first half of fiscal year 2025,
a decrease of 1.1%, from $12.9 million for the same period last
year. Wholesale revenue was $1.9 million for the first half of
fiscal year 2025, a decrease of 48.1% to $3.7 million for
the same period last year. The decrease in retail sales revenue is
mainly due to recent lithium-battery accidents involving E-Bikes
and E-Scooters. With an increasing number of lithium-battery
explosion incidents in New York,
customers are less inclined to purchase E-Bikes. Consequently,
sales have declined as customers opt for oil-powered vehicles over
electric vehicles. The decrease in wholesales revenue was driven
primarily by the closure of stores by the top two customers who
closed their stores in December 2023
due to lack of profitability.
Cost of Revenues
Cost of revenues was $8.7 million for the for the first half of
fiscal year 2025, a decrease of 14.1%, from $10.1 million for the same period last year.
The decrease in cost of revenues was primarily attributable to more
favorable pricing the Company obtained from its suppliers,
particularly for batteries, as well as a reduction in battery sales
volume. These factors collectively contributed to the overall
decrease in cost of revenues. The unit cost for battery decreased
36%, to $75 in the first half of
fiscal year 2025 from $117 in the
same period last year.
Gross Profit
Gross profit was $6.0 million for
the first half of fiscal year 2025, a decrease of 7.4%, from
$6.5 million for the same period last
year. Gross margin was 40.9% for the first half of fiscal year
2025, increased from 39.0% for the same period last year.
Total Operating Expenses
Total operating expenses were $7.3
million for the first half of fiscal year 2025, an increase
of 57.2%, from $4.6 million for the
same period last year. The increase in operating expenses was
attributable to the increase in payroll expenses, rent expenses,
meals and entertainment expenses, professional fees, and
development expenses as the Company expanded business.
- Selling expenses were $3.7
million for the first half of fiscal year 2025, compared to
$2.7 million for the same period last
year. Selling expenses primarily consist of payroll expenses, rent,
utilities expenses, and advertising expenses of retail stores.
Total payroll expenses were $1.5
million for the first half of fiscal year 2025, compared to
$0.8 million for the same period last
year. Rent expenses were $1.5 million for the first half of fiscal
year 2025, compared to $1.1 million for the same period last year.
Utilities expenses were $119,252 for
the first half of fiscal year 2025, compared to $68,863 for the same period last year.
Advertising expenses were $0.2
million for the first half of fiscal year 2025, compared to
$26,066 for the same period last
year. The increase in these expenses was primarily due to the
increase number of new employees hired for business operating in
the first half of fiscal year 2025.
- General and administrative expenses were $3.6 million for the first half of fiscal year
2025, compared to $1.9 million for
the same period last year. Professional fees increased to
$1.3 million for the first half
of fiscal year 2025, compared to $0.5 million for the same period last year,
primarily attributable to the increase in audit fee, consulting
fee, legal fee and IR expenses associated with the Company's
initial public offering and ongoing reporting
obligations. Payroll expenses increased to $0.8 million for the first half of fiscal
year 2025, from $0.4 million for the
same period las year primarily due to additional employees hired in
operation and accounting departments. Insurance expenses increased
to $0.5 million for the first
half of fiscal year 2025, compared to $0.1
million for the same period of prior year as a result of
purchase of directors and officers liability insurance after
initial public offering in the first half of fiscal year 2025.
Software development fee increase to $0.3
million for the first half of fiscal year 2025, compared to
$0.1 million for the same period last
year as a result of maintenance for Fly E-Bike app during the first
half of fiscal year 2025.
Net Income (Loss)
Net loss was $1.3 million for the
first half of fiscal year 2025, compared to net income of
$1.2 million for the same period last
year.
Basic and Diluted Earnings (Losses) per Share
Basic and diluted losses per share were $0.06 for the first half of fiscal year 2025,
compared to basic and diluted earnings per share of $0.05 for the same period last year.
EBITDA
EBITDA was negative $1.1 million for the first half of
fiscal year 2025, compared to positive EBITDA of $2.1 million
for the same period last year.
Financial Condition
As of September 30, 2024, the Company had cash of
$1.3 million.
Net cash used in operating activities was $9.4 million for the first half of fiscal year
2025, compared to net cash provided by operating activities of
$1.6 million for the same period last
year.
Net cash used in investing activities was $2.8 million for the first half of fiscal year
2025, compared to $0.5 million for
the same period last year.
Net cash provided by financing activities was $12.1 million for the first half of fiscal year
2025, compared to net cash used in financing activities of
$0.3 million for the same period last
year.
Business Update
At the Electrify Expo in New
York, a leading event in the micromobility industry held
from October 12 to 13, 2024, the
Company showcased its full product lineup, featuring 11 models,
including e-bikes, e-motorcycles, and e-scooters. Among the
highlights were three newly launched e-motorcycle models: the DT,
designed for off-road adventures; the EK, offering a balanced mix
of stability and efficiency; and the DP, delivering a powerful and
exhilarating riding experience.
Over the two-day event, Fly-E captivated more than 10,000
attendees, facilitating over 1,500 successful test rides and
receiving overwhelmingly positive feedback. With four dedicated
booths and meticulous preparation, the Company's offerings
attracted a diverse audience, ranging from couples and families to
young professionals. Many attendees expressed interest in visiting
the Company's New York stores in
Queens, Manhattan, Bronx, and Brooklyn for further exploration and in-store
shopping.
As part of its growth strategy, Fly-E is committed to
prioritizing eco-friendly innovation and enhancing user experience
in its product development. Leveraging insights gained from the
event, the Company plans to refine its offerings and expand its
market presence.
About Fly-E Group, Inc.
Fly-E Group, Inc. is an electric vehicle company that is
principally engaged in designing, installing and selling smart
electric motorcycles, electric bikes, electric scooters and related
accessories under the brand "Fly E-Bike." The Company's commitment
is to encourage people to incorporate eco-friendly transportation
into their active lifestyles, ultimately contributing towards
building a more environmentally friendly future. For more
information, please visit the Company's website:
https://investors.flyebike.com.
Non-GAAP Financial Measures
To supplement the Company's financial information presented in
accordance with the generally accepted accounting principles in
the United States (the "U.S.
GAAP"), management periodically uses certain "non-GAAP financial
measures," as such term is defined under the rules of the SEC, to
clarify and enhance understanding of past performance and prospects
for the future. Generally, a non-GAAP financial measure is a
numerical measure of a company's operating performance, financial
position or cash flows that excludes or includes amounts that are
included in or excluded from the most directly comparable measure
calculated and presented in accordance with U.S. GAAP. For example,
non-GAAP measures may exclude the impact of certain items such as
acquisitions, divestitures, gains, losses and impairments, or items
outside of management's control. Management believes that the
following non-GAAP financial measure provides investors and
analysts useful insight into its financial position and operating
performance. Any non-GAAP measure provided should be viewed in
addition to, and not as an alternative to, the most directly
comparable measure determined in accordance with U.S. GAAP.
Further, the calculation of these non-GAAP financial measures may
differ from the calculation of similarly titled financial measures
presented by other companies and therefore may not be comparable
among companies.
The Company uses EBITDA (earnings before interest, taxes,
depreciation, and amortization) to evaluate its operating
performance. The Company believes EBITDA provides additional
insight into its underlying, ongoing operating performance and
facilitates year-to-year comparisons by excluding the earnings
impact of interest, tax, depreciation and amortization and that
presenting EBITDA is more representative of its operational
performance and may be more useful for investors.
The Company reconciles its non-GAAP financial measure to its net
income, which is its most directly comparable financial measure
calculated and presented in accordance with U.S. GAAP. EBITDA
includes adjustments for provision for income taxes, as applicable,
interest income and expense, depreciation, and amortization. EBITDA
does not represent and should not be considered an alternative to
net income as determined by U.S. GAAP, and its calculations thereof
may not be comparable to those reported by other companies. The
Company believes EBITDA is an important measure of operating
performance and provides useful information to investors because it
highlights trends in its business that may not otherwise be
apparent when relying solely on U.S. GAAP measures and because it
eliminates items that have less bearing on its operating
performance. EBITDA, as presented herein, is a supplemental measure
of its performance that is not required by, or presented in
accordance with, U.S. GAAP. The Company uses non-GAAP financial
measures as supplements to its U.S. GAAP results in order to
provide a more complete understanding of the factors and trends
affecting its business. EBITDA is a measure of operating
performance that is not defined by U.S. GAAP and should not be
considered a substitute for net (loss) income as determined in
accordance with U.S. GAAP.
Forward-Looking Statements
Certain statements in this announcement are forward-looking
statements. These forward-looking statements involve known and
unknown risks and uncertainties and are based on the
Company's current expectations and projections about future
events that the Company believes may affect its financial
condition, results of operations, business strategy and financial
needs. Investors can find many (but not all) of these statements by
the use of words such as "approximates," "believes," "hopes,"
"expects," "anticipates," "estimates," "projects," "intends,"
"plans," "will," "would," "should," "could," "may" or other similar
expressions. 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. The Company cautions investors that actual results may
differ materially from the anticipated results, and that the
forward-looking statements contained in this press release are
subject to the risks set forth in the Company's filings with the
Securities and Exchange Commission (the "SEC"), including the
section under "Risk Factors" of its most recent Annual Report
on Form 10-K for the fiscal year ended March
21, 2024, filed with the SEC on June
28, 2024. The Company undertakes no obligation to update or
revise publicly any forward-looking statements to reflect
subsequent occurring events or circumstances, or changes in its
expectations, except as may be required by law.
For investor and media inquiries, please contact:
Fly-E Group, Inc.
Investor Relations Department
Email: ir@flyebike.com
Ascent Investor Relations LLC
Tina Xiao
Phone: +1-646-932-7242
Email: investors@ascent-ir.com
FLY-E GROUP,
INC.
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Expressed in
U.S. dollars, except for the number of shares)
|
|
|
|
September 30,
2024
|
|
|
March 31,
2024
|
|
ASSETS
|
|
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
|
Cash
|
|
$
|
1,274,935
|
|
|
$
|
1,403,514
|
|
Accounts
receivable
|
|
|
366,838
|
|
|
|
212,804
|
|
Accounts
receivable – related parties
|
|
|
91,885
|
|
|
|
326,914
|
|
Inventories,
net
|
|
|
8,596,108
|
|
|
|
5,364,060
|
|
Prepayments and other
receivables
|
|
|
2,453,340
|
|
|
|
588,660
|
|
Prepayments and other
receivables – related parties
|
|
|
387,808
|
|
|
|
240,256
|
|
Total Current
Assets
|
|
|
13,170,914
|
|
|
|
8,136,208
|
|
Property and equipment,
net
|
|
|
6,644,717
|
|
|
|
1,755,022
|
|
Security
deposits
|
|
|
837,179
|
|
|
|
781,581
|
|
Deferred IPO
costs
|
|
|
-
|
|
|
|
502,198
|
|
Deferred tax assets,
net
|
|
|
497,939
|
|
|
|
35,199
|
|
Operating lease
right-of-use assets
|
|
|
15,438,347
|
|
|
|
16,000,742
|
|
Intangible assets,
net
|
|
|
527,538
|
|
|
|
36,384
|
|
Long-term prepayment
for property
|
|
|
-
|
|
|
|
450,000
|
|
Long-term prepayment
for software development– related parties
|
|
|
1,055,980
|
|
|
|
1,279,000
|
|
Total Assets
|
|
$
|
38,172,614
|
|
|
$
|
28,976,334
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
365,129
|
|
|
$
|
1,180,796
|
|
Short-term loan
payables
|
|
|
4,909,982
|
|
|
|
-
|
|
Current portion of
long-term loan payables
|
|
|
90,809
|
|
|
|
1,213,242
|
|
Short term mortgage
loan payables
|
|
|
1,800,000
|
|
|
|
-
|
|
Accrued expenses and
other payables
|
|
|
545,206
|
|
|
|
925,389
|
|
Other
payables – related parties
|
|
|
-
|
|
|
|
92,229
|
|
Operating lease
liabilities – current
|
|
|
3,149,827
|
|
|
|
2,852,744
|
|
Taxes
payable
|
|
|
-
|
|
|
|
1,530,416
|
|
Total Current
Liabilities
|
|
|
10,860,953
|
|
|
|
7,794,816
|
|
Long-term loan
payables
|
|
|
191,128
|
|
|
|
412,817
|
|
Operating lease
liabilities – non-current
|
|
|
13,288,194
|
|
|
|
13,986,879
|
|
Total
Liabilities
|
|
|
24,340,275
|
|
|
|
22,194,512
|
|
|
|
|
|
|
|
|
|
|
Commitment and
Contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01
par value, 4,400,000 shares authorized and nil
outstanding as of September 30, 2024 and March 31,
2024*
|
|
|
—
|
|
|
|
—
|
|
Common stock, $0.01 par
value, 44,000,000 shares authorized and 24,587,500
shares outstanding as of September 30, 2024 and
22,000,000 shares
outstanding as of March 31, 2024*
|
|
|
245,875
|
|
|
|
220,000
|
|
Additional Paid-in
Capital
|
|
|
10,744,024
|
|
|
|
2,400,000
|
|
Shares Subscription
Receivable
|
|
|
(219,998)
|
|
|
|
(219,998)
|
|
Retained
Earnings
|
|
|
3,073,293
|
|
|
|
4,395,649
|
|
Accumulated other
comprehensive loss
|
|
|
(10,855)
|
|
|
|
(13,829)
|
|
Total FLY-E Group, Inc.
Stockholders' Equity
|
|
|
13,832,339
|
|
|
|
6,781,822
|
|
Total Liabilities and
Stockholders' Equity
|
|
$
|
38,172,614
|
|
|
$
|
28,976,334
|
|
*
|
Shares and per share
data are presented on a retroactive basis to reflect the nominal
share issuance on
December 21, 2022 and to give effect to the stock split completed
on April 2, 2024.
|
FLY-E GROUP,
INC.
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND
|
COMPREHENSIVE (LOSS)
INCOME
|
(Expressed in
U.S. dollars, except for the number of shares)
|
|
|
|
For the Three
Months Ended
September 30,
|
|
|
For the Six
Months Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Revenues
|
|
$
|
6,824,406
|
|
|
$
|
8,763,839
|
|
|
$
|
14,697,832
|
|
|
$
|
16,606,185
|
|
Cost of
Revenues
|
|
|
3,919,952
|
|
|
|
5,002,540
|
|
|
|
8,693,744
|
|
|
|
10,122,171
|
|
Gross Profit
|
|
|
2,904,454
|
|
|
|
3,761,299
|
|
|
|
6,004,088
|
|
|
|
6,484,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
Expenses
|
|
|
2,041,435
|
|
|
|
1,618,439
|
|
|
|
3,653,930
|
|
|
|
2,701,545
|
|
General and
Administrative Expenses
|
|
|
2,094,078
|
|
|
|
1,058,235
|
|
|
|
3,626,716
|
|
|
|
1,930,300
|
|
Total Operating
Expenses
|
|
|
4,135,513
|
|
|
|
2,676,674
|
|
|
|
7,280,646
|
|
|
|
4,631,845
|
|
(Loss) Income from
Operations
|
|
|
(1,231,059)
|
|
|
|
1,084,625
|
|
|
|
(1,276,558)
|
|
|
|
1,852,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income
(Expenses), net
|
|
|
(53,929)
|
|
|
|
40,779
|
|
|
|
(47,411)
|
|
|
|
29,701
|
|
Interest Expenses,
net
|
|
|
(23,795)
|
|
|
|
(17,969)
|
|
|
|
(91,877)
|
|
|
|
(50,592)
|
|
(Loss) Income Before
Income Taxes
|
|
|
(1,308,783)
|
|
|
|
1,107,435
|
|
|
|
(1,415,846)
|
|
|
|
1,831,278
|
|
Income Tax Benefit
(Expense)
|
|
|
165,935
|
|
|
|
(360,879)
|
|
|
|
93,490
|
|
|
|
(644,279)
|
|
Net (Loss)
Income
|
|
$
|
(1,142,848)
|
|
|
$
|
746,556
|
|
|
$
|
(1,322,356)
|
|
|
$
|
1,186,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
4,298
|
|
|
|
—
|
|
|
|
2,974
|
|
|
|
—
|
|
Total Comprehensive
(Loss) Income
|
|
$
|
(1,138,550)
|
|
|
$
|
746,556
|
|
|
$
|
(1,319,382)
|
|
|
$
|
1,186,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Losses) Earnings per
Share*
|
|
$
|
(0.05)
|
|
|
$
|
0.03
|
|
|
$
|
(0.06)
|
|
|
$
|
0.05
|
|
Weighted Average Number
of Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
– Basic and
Diluted*
|
|
|
24,587,500
|
|
|
|
22,000,000
|
|
|
|
23,622,596
|
|
|
|
22,000,000
|
|
*
|
Shares and per share
data are presented on a retroactive basis to reflect the nominal
share issuance on
December 21, 2022 and to give effect to the stock split
completed on April 2, 2024.
|
FLY-E GROUP,
INC.
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Expressed in
U.S. dollars, except for the number of shares)
|
|
|
|
For the Six
Months Ended
September 30,
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(1,322,356)
|
|
|
$
|
1,186,999
|
|
Adjustments to
reconcile net (loss) income to net cash (used in)
provided
by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
expense
|
|
|
180,910
|
|
|
|
190,559
|
|
Amortization
expense
|
|
|
8,846
|
|
|
|
—
|
|
Deferred income taxes
(benefits) expenses
|
|
|
(462,740)
|
|
|
|
189,600
|
|
Amortization of
operating lease right-of-use assets
|
|
|
1,676,991
|
|
|
|
1,221,280
|
|
Inventories
reserve
|
|
|
330,823
|
|
|
|
159,851
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(154,034)
|
|
|
|
(463,949)
|
|
Accounts
receivable – related parties
|
|
|
235,029
|
|
|
|
(203,069)
|
|
Inventories
|
|
|
(3,562,871)
|
|
|
|
(1,672,986)
|
|
Prepayments and other
receivables
|
|
|
(1,864,681)
|
|
|
|
5,223
|
|
Prepayments for
operation services to related parties
|
|
|
(180,000)
|
|
|
|
—
|
|
Security
deposits
|
|
|
(55,598)
|
|
|
|
(78,191)
|
|
Accounts
payable
|
|
|
(815,667)
|
|
|
|
1,813,644
|
|
Accrued expenses and
other payables
|
|
|
(380,183)
|
|
|
|
33,873
|
|
Operating lease
liabilities
|
|
|
(1,516,198)
|
|
|
|
(1,132,114)
|
|
Taxes
payable
|
|
|
(1,530,416)
|
|
|
|
343,148
|
|
Net cash (used in)
provided by operating activities
|
|
|
(9,412,145)
|
|
|
|
1,593,868
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
Purchases of
equipment
|
|
|
(1,575,936)
|
|
|
|
(526,214)
|
|
Purchase of Software
from a related party
|
|
|
(500,000)
|
|
|
|
—
|
|
Prepayment for
purchasing software from a related party
|
|
|
(801,980)
|
|
|
|
—
|
|
Repayment from a
related party
|
|
|
510,381
|
|
|
|
—
|
|
Advance to a related
party
|
|
|
(477,933)
|
|
|
|
—
|
|
Net cash used in
investing activities
|
|
|
(2,845,468)
|
|
|
|
(526,214)
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
Advance to a related
party
|
|
|
—
|
|
|
|
(99,500)
|
|
Borrowing from loan
payables
|
|
|
3,737,500
|
|
|
|
400,000
|
|
Repayments of loan
payables
|
|
|
(391,308)
|
|
|
|
(335,374)
|
|
Repayments on other
payables - related parties
|
|
|
(92,229)
|
|
|
|
(198,615)
|
|
Payments of related
party loan
|
|
|
—
|
|
|
|
(120,000)
|
|
Capital Contributions
from Stockholders
|
|
|
—
|
|
|
|
136,370
|
|
Payments of IPO
cost
|
|
|
(282,403)
|
|
|
|
(100,000)
|
|
Net proceeds from
issuance of common stock - IPO
|
|
|
9,154,500
|
|
|
|
—
|
|
Net cash provided by
(used in) financing activities
|
|
|
12,126,060
|
|
|
|
(317,119)
|
|
Net changes in
cash
|
|
|
(131,553)
|
|
|
|
750,535
|
|
Effect of exchange rate
changes on cash
|
|
|
2,974
|
|
|
|
—
|
|
Cash at beginning of
the period
|
|
|
1,403,514
|
|
|
|
358,894
|
|
Cash at the end of the
period
|
|
$
|
1,274,935
|
|
|
$
|
1,109,429
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure
of cash flow information
|
|
|
|
|
|
|
|
|
Cash paid for interest
expense
|
|
$
|
91,877
|
|
|
$
|
50,592
|
|
Cash paid for income
taxes
|
|
$
|
1,940,595
|
|
|
$
|
185,347
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure
of non-cash investing and financing activities
|
|
|
|
|
|
|
|
|
Settlement of accounts
payable by related parties
|
|
$
|
—
|
|
|
$
|
50,000
|
|
Settlement of accounts
payable by capital contribution
|
|
$
|
—
|
|
|
$
|
2,263,630
|
|
Purchase of vehicle
funded by loan
|
|
$
|
219,668
|
|
|
$
|
34,974
|
|
Purchase of office
funded by loan
|
|
$
|
1,800,000
|
|
|
$
|
—
|
|
Purchase software and
office by using previous prepayments
|
|
$
|
1,975,000
|
|
|
$
|
—
|
|
Deferred IPO cost
recognized as additional paid-in capital
|
|
$
|
502,198
|
|
|
$
|
—
|
|
Termination of
operating lease right-of-use assets and operating lease
liabilities
|
|
$
|
(280,087)
|
|
|
$
|
—
|
|
Right-of-use assets
obtained in exchange for operating lease liabilities
|
|
$
|
1,394,682
|
|
|
$
|
2,523,012
|
|
The following table sets forth the components of our EBITDA for
the three months ended September 30,
2024 and 2023, with reconciliations to the nearest GAAP
financial measures provided below:
|
|
For the Three
Months Ended September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Percentage
Change
|
|
(Loss) Income from
Operations
|
|
$
|
(1,142,848)
|
|
|
$
|
746,556
|
|
|
$
|
(1,889,404)
|
|
|
|
(253.1)
|
%
|
Income Tax (Benefit)
Expense
|
|
|
(165,935)
|
|
|
|
360,879
|
|
|
|
(526,814)
|
|
|
|
(146.0)
|
%
|
Depreciation
|
|
|
85,859
|
|
|
|
126,891
|
|
|
|
(41,032)
|
|
|
|
(32.3)
|
%
|
Interest
Expenses
|
|
|
23,795
|
|
|
|
17,969
|
|
|
|
5,826
|
|
|
|
32.4
|
%
|
Amortization
|
|
|
7,895
|
|
|
|
—
|
|
|
|
7,895
|
|
|
|
100.0
|
%
|
EBITDA
|
|
$
|
(1,191,234)
|
|
|
$
|
1,252,295
|
|
|
$
|
(2,443,529)
|
|
|
|
(195.1)
|
%
|
Percentage of
Revenue
|
|
|
(17.5)
|
%
|
|
|
14.3
|
%
|
|
|
|
|
|
|
(31.7)
|
%
|
The following table sets forth the components of our EBITDA for
the six months ended September 30,
2024 and 2023, with reconciliations to the nearest GAAP
financial measures provided below:
|
|
For the Six
Months Ended September 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Percentage
Change
|
|
(Loss) Income from
Operations
|
|
$
|
(1,322,356)
|
|
|
$
|
1,186,999
|
|
|
$
|
(2,509,355)
|
|
|
|
(211.4)
|
%
|
Income Tax
provision
|
|
|
(93,490)
|
|
|
|
644,279
|
|
|
|
(737,769)
|
|
|
|
(114.5)
|
%
|
Depreciation
|
|
|
180,910
|
|
|
|
190,559
|
|
|
|
(9,649)
|
|
|
|
(5.1)
|
%
|
Interest
Expenses
|
|
|
91,877
|
|
|
|
50,592
|
|
|
|
41,285
|
|
|
|
81.6
|
%
|
Amortization
|
|
|
8,846
|
|
|
|
—
|
|
|
|
8,846
|
|
|
|
100.0
|
%
|
EBITDA
|
|
$
|
(1,134,213)
|
|
|
$
|
2,072,429
|
|
|
$
|
(3,206,642)
|
|
|
|
(154.7)
|
%
|
Percentage of
Revenue
|
|
|
(7.7)
|
%
|
|
|
12.5
|
%
|
|
|
|
|
|
|
(20.2)
|
%
|
View original
content:https://www.prnewswire.com/news-releases/fly-e-group-announces-second-quarter-and-first-half-of-fiscal-year-2025-financial-results-302312140.html
SOURCE Fly-E Group, Inc.