QINGDAO, China, April 29, 2022 /PRNewswire/ -- TDH Holdings, Inc.
(NASDAQ: PETZ) ("TDH" or the "Company"), a PRC-based company that
specializes in the development, manufacturing and sales of pet food
products in China and beyond, announced today its financial
results for the twelve months ended December 31, 2021.
Full Year 2021 Financial Highlights:
|
|
For the
Twelve Months Ended December 31,
|
|
($ millions,
except per share data)
|
|
2021
|
|
2020
|
|
%
Change
|
Revenues
|
|
$1.09
|
|
$0.82
|
|
33.94%
|
Gross
loss
|
|
($0.02)
|
|
($0.04)
|
|
50.82%
|
Gross loss
margin
|
|
-1.88%
|
|
-5.13%
|
|
3.19 pp*
|
Loss from
operations
|
|
($4.61)
|
|
($1.93)
|
|
121.11%
|
Operating loss
margin
|
|
-422.58%
|
|
-236.25%
|
|
-153.76
pp*
|
Net loss
attributable to
common stockholders
|
|
($6.12)
|
|
($0.87)
|
|
-498.21%
|
Loss per share
- basic and
diluted
|
|
($0.10)
|
|
($0.02)
|
|
-150.00%
|
|
|
|
|
|
|
|
* pp:
percentage points
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Revenues increased by 33.94% from $0.82
million in fiscal year 2020 to $1.09
million in fiscal year 2021, our sales of pet food decreased
from approximately $0.82 million in
fiscal year 2020 to approximately $0.49
million in fiscal year 2021, or by approximately 40.5%,
which was offset by an increase in revenue from our newly acquired
restaurant business in Kansas by
approximately $0.61 million. The
decrease of pet food revenue in 2021 was mainly due to: (1) the
continuous development of COVID-19, we had to close a factory and
stop production for a period of time again in 2021, which caused
the delay of orders and some customers canceled their orders,
decreasing our pet food sales revenue and sales volume; (2) the
cost of raw materials required for pet food production has risen to
a certain extent due to the COVID-19 pandemic and general
inflation, which led to our reduced production and sales of pet
food products during 2021; and (3) we declined taking orders that
were historically unprofitable. As a result, our pet food sales
volume significantly decreased in 2021 as compared to 2020. On the
other side, on October 31, 2021, we
acquired a 51% equity interests of Far Ling's Inc. and 100% equity
interests of Bo Ling's Chinese
Restaurant, Inc. This resulted in an increase of $0.6 million in revenue from our restaurant
business operations segment.
- Gross loss was $0.02 million in
fiscal year 2021 as compared to gross loss of $0.04 million in fiscal year 2020. The decrease
in gross loss was a result of declining to take historically
unprofitable orders, and new profits generated from our restaurant
business operations segment.
- Operating loss was $4.61 million
in fiscal year 2021 as compared to an operating loss of
$1.93 million in fiscal year 2020.
The continuous deficit from operations was mainly due to the fact
that our pet food sales revenue continued to decrease, while we
continued to incur fixed overhead costs and high operating expenses
during fiscal year 2021.
- Net loss attributable to common stockholders was $6.12 million, or a loss per share of
$0.10, for the fiscal year 2021 as
compared to net loss of $0.87
million, or a loss per share of $0.02, for fiscal year 2020.
Full Year 2021 Financial Results
Revenues
The Company's revenue sources include pet food sales and
restaurant business operations. Pet food sales mainly include
sales for pet chews, dried pet snacks and wet canned pet foods in
overseas markets, domestic markets and by e-commerce. We started to
generate revenue from restaurant business operations in the last
quarter of fiscal year 2021. Total revenues increased by 33.94%
from $0.82 million in fiscal year
2020 to $1.09 million in fiscal year
2021, our sales of pet food have decreased from approximately
$0.82 million in fiscal year 2020 to
$0.49 million in fiscal year 2021, or
by approximately 40.5%, offset by an increase in revenue from our
newly acquired restaurant business by approximately $0.61 million. The decrease of pet food revenue
in fiscal year 2021 was mainly due to: (1) the continuous
development of COVID-19, as we had to close a factory and stop
production again for a period of time in 2021, which caused the
delay of orders and some customers canceled their orders,
decreasing our pet food sales revenue and sales volume; (2) the
cost of raw materials required for pet food production has risen to
a certain extent due to the COVID-19 pandemic and general
inflation, which led to our reduced production and sales of pet
food products during fiscal year 2021; and (3) we declined taking
orders that were historically unprofitable. As a result, our
pet food sales volume significantly decreased in 2021 as compared
to 2020. On the other side, on October 31,
2021, we acquired 51% equity interests of Far Ling's Inc.
and 100% equity interests of Bo
Ling's Chinese Restaurant, Inc., located in Kansas. This resulted in an increase of
$0.6 million in food service revenue
from our restaurant business operations segment.
|
|
For the
Twelve Months Ended December 31,
|
|
|
|
2021
|
|
|
2020
|
|
|
Y/Y
Change
|
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Amount
($'000)
|
|
%
|
Overseas
|
$
|
135
|
|
12.35%
|
|
$
|
226
|
|
27.77%
|
|
$
|
(91)
|
|
-40.41%
|
Domestic
|
|
319
|
|
29.22%
|
|
|
575
|
|
70.52%
|
|
|
(256)
|
|
-44.50%
|
E-commerce
|
|
35
|
|
3.17%
|
|
|
17
|
|
2.05%
|
|
|
18
|
|
107.03%
|
Restaurant
revenue
|
|
606
|
|
55.54%
|
|
|
-
|
|
-
|
|
|
606
|
|
100.00%
|
less: sales
tax and
additional
surcharge
|
|
(3)
|
|
-0.29%
|
|
|
(3)
|
|
-0.34%
|
|
|
-
|
|
11.90%
|
Total
|
$
|
1,092
|
|
100.0%
|
|
$
|
815
|
|
100.0%
|
|
$
|
277
|
|
-33.94%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overseas sales decreased by $0.09
million, or 40.41%, to $0.14
million for the fiscal year 2021 from $0.23 million for fiscal year 2020. Domestic
sales decreased by $0.25 million, or
44.50%, to $0.32 million for the
fiscal year 2021 from $0.57 million
for fiscal year 2020. The decrease of pet food revenue in fiscal
year 2021 was mainly due to (1) the continuous development of
COVID-19, as we had to close a factory and stop production again
for a period of time in 2021, which caused the delay of orders and
some customers canceled their orders, decreasing our pet food sales
revenue and sales volume; (2) the cost of raw materials required
for pet food production has risen to a certain extent due to the
COVID-19 pandemic and general inflation, which led to our reduced
production and sales of pet food products during 2021; and (3) we
declined taking orders that were historically unprofitable. Sales
from the e-commerce channel increased by $0.01 million, or 107.03%, to $0.03 million for the year of 2021 from
$0.02 million for 2020, due to the
increased promotion of our products through e-commerce channels. In
addition, on October 31, 2021, we
acquired 51% equity interests of Far Ling's Inc. and 100% equity
interests of Bo Ling's Chinese
Restaurant, Inc. This resulted in an increase of $0.61 million in restaurant business operations
revenue.
|
For the
Twelve Months Ended December 31,
|
|
|
|
2021
|
|
|
2020
|
|
|
Y/Y
Change
|
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Revenues
($'000)
|
|
% of
Total
|
|
|
Amount
($'000)
|
|
%
|
Pet
chews
|
$
|
46
|
|
4.22%
|
|
$
|
59
|
|
7.25%
|
|
$
|
(13)
|
|
-21.97%
|
Dried pet
snacks
|
|
293
|
|
26.86%
|
|
|
318
|
|
38.94%
|
|
|
(24)
|
|
-7.58%
|
Wet canned
pet
food
|
|
11
|
|
0.99%
|
|
|
84
|
|
10.32%
|
|
|
(73)
|
|
-87.21%
|
Dental
health
snacks
|
|
6
|
|
0.56%
|
|
|
20
|
|
2.44%
|
|
|
(14)
|
|
-69.23%
|
Baked pet
biscuits
|
|
-
|
|
-
|
|
|
3
|
|
0.38%
|
|
|
(3)
|
|
-100.00%
|
Restaurant
revenue
|
|
606
|
|
55.54%
|
|
|
-
|
|
-
|
|
|
606
|
|
100.00%
|
Others
|
|
132
|
|
12.11%
|
|
|
334
|
|
41.01%
|
|
|
(202)
|
|
-60.46%
|
Less: sales
tax
and additional
surcharge
|
|
(3)
|
|
-0.29%
|
|
|
(3)
|
|
-0.34%
|
|
|
-
|
|
11.90%
|
Total
|
$
|
1,092
|
|
100.00%
|
|
$
|
815
|
|
100.00%
|
|
$
|
(277)
|
|
33.94%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of pet chews decreased by $0.01
million, or 21.97%, to $0.05
million for fiscal year 2021 from $0.06 million for fiscal year 2020. Sales of
dried pet snacks decreased by $0.03
million, or 7.58%, to $0.29
million for fiscal year 2021 from $0.32 million for fiscal year 2020. Sales of wet
canned pet food decreased by $0.07
million, or 87.21%, to $0.01
million for fiscal year 2021 from $0.08 million for fiscal year 2020. Sales of
dental health snacks decreased by $0.01
million, or 69.23%, to $0.01
million for fiscal year 2021 from $0.02 million for fiscal year 2020. The decrease
of pet food revenue in fiscal year 2021 was mainly due to:
(1) the continuous development of COVID-19, we had to close a
factory and stop production again for a period of time in 2021,
which caused the delay of orders and some customers canceled their
orders, decreasing our pet food sales revenue and sales volume; (2)
the cost of raw materials required for pet food production has
risen to a certain extent due to the COVID-19 pandemic and general
inflation, which led to our reduced production and sales of pet
food products during 2021; and (3) we declined taking orders that
were historically unprofitable. Sales from the e-commerce channel
increased by $0.01 million, or
107.03%, to $0.03 million for the
fiscal year of 2021 from $0.02
million for fiscal year 2020, due to the increased promotion
of our products through e-commerce channels. In addition, on
October 31, 2021, we acquired 51%
equity interests of Far Ling's Inc. and 100% equity interests of
Bo Ling's Chinese Restaurant, Inc.
This resulted in an increase of $0.61
million in restaurant business operations revenue.
Cost of revenues
Cost of revenues of our pet food business consists primarily of
direct raw materials, direct payroll of workshop staff, utility and
supply costs consumed in the manufacturing process, manufacturing
labor, depreciation expense and overhead expenses necessary to
manufacture finished goods as well as distribution costs such as
inbound freight charges. Cost of revenues of our restaurant
business consist primarily of food and packaging costs, payroll and
employee benefit costs, store lease and occupancy costs and
depreciation and amortization costs. Cost of revenues increased by
$0.25 million, or 29.80%, to
$1.11 million for fiscal year 2021
from $0.86 million for fiscal year
2020. The increase in our costs was in line with the increased
revenue in fiscal year 2021.
Gross loss and gross loss margin
Gross loss was $0.02 million for
fiscal year 2021, compared to gross loss of $0.04 million for fiscal year 2020. Gross loss
margin was 1.88% for fiscal year 2021, compared to gross loss
margin of 5.13% for fiscal year 2020.
Operating expense
Operating expense consists of selling expenses and general and
administrative expenses.
Selling expenses consist primarily of advertising, salaries and
shipping and handling costs incurred during the selling activities.
Advertising and transportation expenses are charged to expenses as
incurred. Selling expenses decreased by $0.08 million, or 35.64%, to $0.08 million for fiscal year 2021 from
$0.12 million for fiscal year
2020.
General and administrative expenses increased by $2.18 million, or 123.36%, to $3.94 million for fiscal year 2021 from
$1.77 million for fiscal year 2020.
The main reason for the increase was due to the company's payment
of certain legal costs, an increase in consulting service fees and
increased depreciation and amortization expenses related to our
restaurant business segment.
In connection with our acquisition of restaurant business, we
recognized a goodwill of $355,570 as
of the acquisition date. However, due to our significant net loss
in fiscal year 2021, goodwill of $355,570 has been fully impaired for the year
ended December 31, 2021.
Impairment of long-lived assets other than goodwill charge was
$0.22 million in fiscal year 2021, as
compared to $0 in fiscal year
2020.
As a result, total operating expenses increased by $2.71 million, or 143.80%, to $4.59 million for fiscal year 2021 from
$1.88 million for fiscal year 2020.
As a percentage of total revenues, total operating expenses was
420.69% for the fiscal year 2021, compared to 231.11% for fiscal
year 2020.
Operating loss and operating loss margin
Loss from operations was $4.61
million for fiscal year 2021, compared to operating loss of
$1.93 million for fiscal year 2020.
The continuous loss from operations was mainly due to increased
operating expenses in fiscal year 2021.
Net loss and loss per share
Net loss was $6.72 million for
fiscal year 2021, compared to net loss of $0.87 million for fiscal year 2020. Net loss
attributable to common stockholders was $6.12 million, or loss per share of $0.10, for the fiscal year 2021. This is compared
to net loss attributable to common stockholders of $0.87 million, or loss per share of $0.02 for fiscal year 2020.
Financial Conditions
As of December 31, 2021, the
Company had cash, cash equivalents and restricted cash of
$19.51 million, compared to
$6.75 million as of December 31, 2020. Accounts receivable and
inventories were $0.04 million and
$0.05 million, respectively, as of
December 31, 2021, compared to
$0.17 million and $0.25 million, respectively, as of December 31, 2020. As of December 31, 2021, we had working capital of
approximately $11.42 million, as
compared to working capital deficit of $8.55
million as of December 31,
2020.
Net cash used in operating activities was $3.45 million for the fiscal year 2021, compared
to $2.63 million for fiscal year
2020. Net cash used in investing activities was $1.64 million for fiscal year 2021, compared to
$3.35 million net cash provided by
investing activities in fiscal year 2020. Net cash provided by
financing activities was $18.10
million for the fiscal year 2021, compared to $0.59 million net cash used in financing
activities in fiscal year 2020.
Going Concern
As reflected in our consolidated financial statements, for the
year ended December 31, 2021, we have
incurred a net loss of approximately $6.12
million and our cash used in operating activities amounted
to approximately $3.45 million. Our
business operations may be further affected by the ongoing COVID-19
pandemic. Although we received approximately $20.2 million net proceeds from issuance of
common shares and warrants to certain investors during fiscal year
2021, there can be no assurances that future revenue or capital
infusion will be sufficient to enable us to develop our business to
a level where it will be profitable or to generate positive cash
flows. These factors raise substantial doubt about the Company's
ability to continue as a going concern for the next twelve months
from the date that our consolidated financial statements are
issued.
As of December 31, 2021, we had
cash and cash equivalents and restricted cash of approximately
$19.51 million. We also had
short-term investments of approximately $4.43 million, which are highly liquid and can be
converted into cash and used in our operations if needed. We also
had approximately an aggregate of $5.99
million of loans (including approximately $5.44 million short-term loans and approximately
$0.55 million short-term loans from
related parties). For legal proceedings since December 31, 2019 regarding our delayed repayment
of certain bank loans upon maturity, in March and April 2020, we received court rulings requiring
us to make an aggregate RMB 54.54
million (approximately $8.35
million) of payments to the financial institutions. On
March 13, 2021, the land and factory
buildings on the land owned by our subsidiary, were auctioned by
the court for $5,098,461
(RMB 33.14 million), among which,
$3,192,827 (RMB 21.14 million) has been used to repay loan
principal and accrued interest to a financial institution based on
the court order. The repayment has been completed as of the date of
this press release. On March 16,
2022, the People's Court of Huangdao District, Qingdao City, Shandong Province made a civil ruling and
announced the acceptance of creditors' application of bankruptcy
liquidation of our subsidiary, Qingdao Tiandihui Foodstuffs Co.,
Ltd., and it entered into bankruptcy proceedings. Accordingly,
these legal claims relating to the bank loans are now subject to
the bankruptcy proceedings.
Based on our current financial conditions, our cash balance and
revenues generated from our business operations may not be
currently sufficient and cannot be projected to cover our future
operating expenses and meet our obligations as they become due for
the next twelve months after the date that our financial statements
are issued.
We face substantial challenges in our effort to resume normal
business activities. Our future growth will place a significant
strain on our sales and marketing capacities, administrative and
operating infrastructure, manufacturing facilities and other
resources. To effectively manage additional challenges brought on
by COVID-19, we need to evaluate and identify suitable strategic or
acquisition opportunities, complete such transactions on
commercially favorable terms, or successfully integrate business
operations, infrastructure and management philosophies of acquired
businesses and companies, resolve the substantial litigation and
judgements to which we are subject and raise substantial capital.
There may be particular complexities, regulatory or otherwise,
associated with our expansion into new markets, and our strategies
may not succeed beyond our current markets. If we are unable to
effectively address these challenges, our ability to execute
acquisitions as a component of our long-term strategy will be
impaired, which could have an adverse effect on our growth or our
ability to function as a going concern. We also need to expand our
customer base, refine our operational, financial and management
controls and reporting systems and procedures. If we fail to
efficiently manage this expansion of our business, our costs and
expenses may increase more than anticipated and we may not
successfully attract a sufficient number of customers in a
cost-effective manner, respond to competitive challenges, or
otherwise execute our business plans. In addition, we may, as part
of carrying out our growth strategies, adopt new initiatives to
implement new pricing models and strategies. We cannot assure you
that these initiatives may achieve the anticipated results.
Notice
Rounding amounts and percentages: Certain amounts and
percentages included in this press release have been rounded for
ease of presentation. Percentage figures included in this press
release have not in all cases been calculated on the basis of such
rounded figures, but on the basis of such amounts prior to
rounding. For this reason, certain percentage amounts in this press
release may vary from those obtained by performing the same
calculations using the figures in the financial statements. In
addition, certain other amounts that appear in this press release
may not sum due to rounding.
About TDH Holdings, Inc.
Founded in April 2002, TDH Holdings, Inc. (the "Company")
(NASDAQ: PETZ), is a developer, manufacturer and distributer of a
variety of pet food products under multiple brands that are sold in
the China, Asia and Europe. The Company also
started the restaurant business operation since late 2021. More
information about the Company can be found
at www.tiandihui.com.
Forward-Looking Statements
This press release contains forward-looking statements as
defined by the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning plans,
objectives, goals, strategies, future events or performance, and
underlying assumptions and other statements that are other than
statements of historical facts. When the Company uses words such as
"may," "will," "intend," "should," "believe," "expect,"
"anticipate," "project," "estimate" or similar expressions that do
not relate solely to historical matters, it is making
forward-looking statements. Specifically, the Company's statements
regarding, among others: its growth and business outlook; its
ability to execute on its business plan, secure necessary capital
to sustain and maintain its operation; its ability to resume its
operations at the previous level; its ability to successfully
resolve various legal proceedings and judgments in which it is
involved or have been obtained against it; its ability to expand
its market and customer base; its ability to refine its
operational, financial and management controls and reporting
systems and procedures, are forward-looking statements. These
statements are subject to uncertainties and risks including, but
not limited to, the following: the Company's goals and
strategies; the ability to identify, execute and
integrate strategic or acquisition opportunities, the
Company's future business development; product and service demand
and acceptance; changes in technology; economic conditions; the
growth of the petfood industry in China and internationally; reputation and
brand; the impact of competition and pricing; government
regulations; fluctuations in general economic and business
conditions in China and
internationally and assumptions underlying or related to any of the
foregoing and other risks contained in reports filed by the Company
with the Securities and Exchange Commission. 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
U.S. Securities and Exchange Commission, 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.
TDH HOLDINGS, INC.
AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
2021
|
|
2020
|
ASSETS
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
|
18,027,322
|
|
$
|
6,566,549
|
Restricted
cash
|
|
1,483,653
|
|
|
182,515
|
Short-term
investments
|
|
4,428,446
|
|
|
3,138,578
|
Accounts receivable,
net
|
|
39,512
|
|
|
168,499
|
Advances to
suppliers, net
|
|
10,986
|
|
|
41,088
|
Inventories,
net
|
|
51,423
|
|
|
247,245
|
Prepayments and other
current assets, net
|
|
1,205,695
|
|
|
172,481
|
Total current
assets
|
|
25,247,037
|
|
|
10,516,955
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
1,543,430
|
|
|
6,636,995
|
Land use rights,
net
|
|
653,125
|
|
|
1,009,005
|
Operating lease
right-of-use assets
|
|
4,604,365
|
|
|
19,103
|
Operating lease
right-of-use assets - related parties
|
|
-
|
|
|
270,852
|
Total non-current
assets
|
|
6,800,920
|
|
|
7,935,955
|
Total
assets
|
$
|
32,047,957
|
|
$
|
18,452,910
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS'
EQUITY (DEFICIT)
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
Accounts
payable
|
$
|
3,065,387
|
|
$
|
3,209,763
|
Accounts payable -
related parties
|
|
127,688
|
|
|
124,715
|
Advances from
customers
|
|
109,959
|
|
|
90,834
|
Bank
overdrafts
|
|
79,851
|
|
|
78,320
|
Short-term
loans
|
|
5,440,350
|
|
|
8,391,323
|
Short-term loans -
related parties
|
|
555,096
|
|
|
985,883
|
Taxes
payable
|
|
82,614
|
|
|
60,729
|
Due to related
parties
|
|
307,509
|
|
|
42,021
|
Operating lease
liabilities, current
|
|
268,403
|
|
|
9,913
|
Operating lease
liabilities - related parties, current
|
|
-
|
|
|
195,231
|
Other current
liabilities
|
|
3,793,140
|
|
|
5,882,164
|
Total current
liabilities
|
|
13,829,998
|
|
|
19,070,896
|
NON-CURRENT
LIABILITIES:
|
|
|
|
|
|
Deferred tax
liabilities
|
|
1,132
|
|
|
-
|
Operating lease
liabilities - related party, non-current
|
|
4,846,760
|
|
|
274,794
|
Total
liabilities
|
|
18,677,890
|
|
|
19,345,690
|
STOCKHOLDERS' EQUITY
(DEFICIT):
|
|
|
|
|
|
Common stock ($0.001
par value; 200,000,000
shares authorized; 104,373,621 and 45,849,995
shares issued and outstanding at December 31, 2021
and 2020, respectively)
|
|
104,374
|
|
|
45,850
|
Additional paid-in
capital
|
|
42,151,658
|
|
|
21,963,570
|
Statutory
reserves
|
|
160,014
|
|
|
160,014
|
Accumulated
deficit
|
|
-28,969,627
|
|
|
-22,849,319
|
Accumulated other
comprehensive loss
|
|
-460,702
|
|
|
-212,895
|
Total TDH
Holdings, Inc. stockholders' equity
(deficit)
|
|
12,985,717
|
|
|
-892,780
|
Non-controlling
interest
|
|
384,350
|
|
|
-
|
Total
stockholders' equity (deficit)
|
|
13,370,067
|
|
|
892,780
|
Total liabilities
and stockholders' equity (deficit)
|
$
|
32,047,957
|
|
$
|
18,452,910
|
TDH HOLDINGS, INC.
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
|
|
|
|
|
|
|
|
|
|
For The Years
Ended December 31,
|
|
2021
|
|
2020
|
|
2019
|
Net revenue
|
$
|
1,091,889
|
|
$
|
815,225
|
|
$
|
12,455,414
|
Net revenue - related
parties
|
|
-
|
|
|
-
|
|
|
192,841
|
Total
revenue
|
|
1,091,889
|
|
|
815,225
|
|
|
12,648,255
|
Cost of
revenue
|
|
1,112,463
|
|
|
857,060
|
|
|
13,992,499
|
Cost of revenue -
related parties
|
|
-
|
|
|
-
|
|
|
178,636
|
Total cost of
revenue
|
|
1,112,463
|
|
|
857,060
|
|
|
14,171,135
|
Gross
loss
|
|
-20,574
|
|
|
-41,835
|
|
|
-1,522,880
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Selling
expense
|
|
75,944
|
|
|
117,993
|
|
|
920,237
|
General and
administrative expense
|
|
3,944,709
|
|
|
1,766,109
|
|
|
3,702,035
|
Impairment of
long-lived assets other
than goodwill
|
|
217,257
|
|
|
-
|
|
|
813,344
|
Impairment of
goodwill
|
|
355,570
|
|
|
-
|
|
|
-
|
Total operating
expenses
|
|
4,593,480
|
|
|
1,884,102
|
|
|
5,435,616
|
Loss from
operations
|
|
-4,614,054
|
|
|
-1,925,937
|
|
|
-6,958,496
|
Interest
expense
|
|
-957,548
|
|
|
-1,180,489
|
|
|
-1,378,755
|
Government
subsidies
|
|
-
|
|
|
8,651
|
|
|
129,255
|
Other
income
|
|
215,858
|
|
|
137,163
|
|
|
1,189
|
Other
expense
|
|
-1,636,080
|
|
|
-35,197
|
|
|
-290,655
|
Investment income,
net
|
|
275,866
|
|
|
2,120,241
|
|
|
-
|
Loss from equity
method investment
|
|
-
|
|
|
-
|
|
|
-127,965
|
Total other income
(expenses)
|
|
-2,101,904
|
|
|
1,050,369
|
|
|
-1,666,931
|
Loss before income
tax benefit
|
|
-6,715,958
|
|
|
-875,568
|
|
|
-8,625,427
|
Income tax
benefit
|
|
-
|
|
|
-900
|
|
|
-
|
Net
loss
|
|
-6,715,958
|
|
|
-874,668
|
|
|
-8,625,427
|
Less: Net loss
attributable to non-controlling
interest
|
|
-595,650
|
|
|
-
|
|
|
-8
|
Net loss
attributable to TDH Holdings,
Inc.
|
$
|
-6,120,308
|
|
$
|
-874,668
|
|
$
|
-8,625,419
|
Comprehensive
loss
|
|
|
|
|
|
|
|
|
Net
loss
|
$
|
-6,120,308
|
|
$
|
-874,668
|
|
$
|
-8,625,427
|
Other comprehensive
loss
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
-247,807
|
|
|
-355,411
|
|
|
-100,954
|
Total comprehensive
loss
|
|
-6,368,115
|
|
|
-1,230,079
|
|
|
-8,726,381
|
Less: Comprehensive
loss attributable to
noncontrolling interest
|
|
-
|
|
|
-
|
|
|
-8
|
Comprehensive loss
attributable to TDH
Holdings, Inc.
|
$
|
-6,368,115
|
|
$
|
-1,230,079
|
|
$
|
-8,726,373
|
|
|
|
|
|
|
|
|
|
Loss per common
share attributable to
TDH Holdings, Inc.
|
|
|
|
|
|
|
|
|
Basic
|
$
|
-0.10
|
|
$
|
-0.02
|
|
$
|
-0.41
|
Diluted
|
$
|
-0.10
|
|
$
|
-0.02
|
|
$
|
-0.41
|
Weighted average
common shares
outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
59,185,891
|
|
|
45,849,995
|
|
|
21,022,598
|
Diluted
|
|
59,185,891
|
|
|
45,849,995
|
|
|
21,022,598
|
TDH HOLDINGS, INC.
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
For The Years
Ended December 31,
|
|
2021
|
|
2020
|
|
2019
|
Cash flows from
operating activities
|
|
|
|
|
|
Net loss
|
$
|
-6,120,308
|
|
$
|
-874,668
|
|
$
|
-8,625,427
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
408,740
|
|
|
391,351
|
|
|
571,528
|
Fair value change of
short-term investments
|
|
-495,265
|
|
|
-2,120,241
|
|
|
-
|
Loss from equity
method investment
|
|
0
|
|
|
-
|
|
|
127,965
|
Loss on disposal of
subsidiaries
|
|
0
|
|
|
-
|
|
|
5,018
|
Impairment of
goodwill
|
|
355,570
|
|
|
-
|
|
|
-
|
Impairment of
long-lived assets other than goodwill
|
|
217,257
|
|
|
-
|
|
|
813,344
|
Inventory
write-down
|
|
191,026
|
|
|
42,241
|
|
|
518,119
|
Allowance for credit
losses
|
|
2,168
|
|
|
74,190
|
|
|
659,569
|
Deferred income
taxes
|
|
0
|
|
|
-1,106
|
|
|
-3,861
|
Loss (gain) on
disposal of property, plant and equipment
|
|
955,428
|
|
|
-16,870
|
|
|
308,003
|
Amortization of
operating lease right-of-use assets
|
|
280,610
|
|
|
-
|
|
|
-
|
Non-cash lease
expense
|
|
-4,595,020
|
|
|
33,944
|
|
|
89,176
|
Gain on forgiveness of
short-term loan
|
$
|
0
|
|
$
|
-6,265
|
|
$
|
-
|
Changes in operating
assets and liabilities:
|
|
0
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
128,987
|
|
|
-112,177
|
|
|
329,042
|
Accounts receivable -
related parties, net
|
|
0
|
|
|
-
|
|
|
306,301
|
Inventories,
net
|
|
4,796
|
|
|
201,730
|
|
|
2,009,862
|
Operating lease
liabilities
|
|
4,830,456
|
|
|
-9,382
|
|
|
-
|
Operating lease
liabilities – related parties
|
|
-195,231
|
|
|
16,262
|
|
|
16,404
|
Due from related
parties, net
|
|
0
|
|
|
-
|
|
|
-2,206
|
Due to related
parties
|
|
393,176
|
|
|
-
|
|
|
14,387
|
Advances to suppliers,
net
|
|
30,102
|
|
|
-12,179
|
|
|
36,322
|
Prepayments and other
current assets, net
|
|
1,006,351
|
|
|
-29,363
|
|
|
516,018
|
Accounts
payable
|
|
-144,376
|
|
|
-416,506
|
|
|
-2,775,356
|
Accounts payable -
related parties
|
|
123,184
|
|
|
-
|
|
|
-6,703
|
Interest
payable
|
|
0
|
|
|
1,065,277
|
|
|
260,417
|
Interest payable -
related parties
|
|
0
|
|
|
43,835
|
|
|
-
|
Notes
payable
|
|
0
|
|
|
-
|
|
|
-1,046,257
|
Taxes
payable
|
|
21,855
|
|
|
-
|
|
|
13,797
|
Advances
from customers
|
|
0
|
|
|
-31,366
|
|
|
-42,923
|
Advances
from customer - related party
|
|
19,125
|
|
|
-
|
|
|
-
|
Deferred income tax
liability
|
|
1,132
|
|
|
-
|
|
|
-
|
Other current
liabilities
|
|
861,109
|
|
|
-866,962
|
|
|
280,843
|
Net cash used in
operating activities
|
$
|
-3,445,819
|
|
$
|
-2,628,255
|
|
$
|
-5,626,618
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
Payments to acquire
property, plant and equipment
|
|
-
|
|
|
-47,086
|
|
|
-121,560
|
Proceeds from disposal
of property, plant and equipment
|
|
-
|
|
|
-
|
|
|
233,747
|
Disposal of
subsidiaries
|
|
-
|
|
|
-
|
|
|
83
|
Repayments from
related parties
|
|
-
|
|
|
-
|
|
|
1,282
|
Cash obtained from
business acquisition
|
|
171,827
|
|
|
-
|
|
|
-
|
Payment for business
acquisition
|
|
-1,020,000
|
|
|
-
|
|
|
-
|
Purchase of short-term
investments
|
|
-4,372,809
|
|
|
-38,743,908
|
|
|
-
|
Proceeds from sale of
short-term investments
|
|
3,578,206
|
|
|
42,146,183
|
|
|
-
|
Net cash (used in)
provided by investing activities
|
|
-1,642,776
|
|
|
3,355,189
|
|
|
113,552
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of common shares
|
|
20,222,188
|
|
|
-
|
|
|
6,760,000
|
Purchase of
noncontrolling interest
|
|
-100
|
|
|
(100
|
|
|
-
|
Repayments to related
parties
|
|
-
|
|
|
-
|
|
|
-1,000
|
Proceeds from bank
overdrafts
|
|
-
|
|
|
-
|
|
|
78,162
|
Proceeds from
short-term loans
|
|
-
|
|
|
107,829
|
|
|
1,046,275
|
Repayments of
short-term loans
|
|
-1,692,988
|
|
|
-746,437
|
|
|
-2,073,177
|
Proceeds from
short-term loans - related parties
|
|
-
|
|
|
49,350
|
|
|
4,791,403
|
Repayments of
short-term loans - related parties
|
|
-430,787
|
|
|
-
|
|
|
-1,080,947
|
Net cash provided
by (used in) financing activities
|
$
|
18,098,313
|
|
$
|
-589,358
|
|
$
|
9,520,716
|
Effect of exchange
rate changes on cash, cash equivalents and restricted
cash
|
|
-247,807
|
|
|
106,910
|
|
|
-203,577
|
Net change in cash,
cash equivalents and restricted cash
|
|
12,761,911
|
|
|
244,486
|
|
|
3,804,073
|
Cash, cash
equivalents and restricted cash, beginning of the
year
|
|
6,749,064
|
|
|
6,504,578
|
|
|
2,700,505
|
Cash, cash
equivalents and restricted cash, end of the year
|
$
|
19,510,975
|
|
$
|
6,749,064
|
|
$
|
6,504,578
|
|
|
|
|
|
|
|
|
|
Supplemental cash
flow information
|
|
|
|
|
|
|
|
|
Interest
paid
|
$
|
-
|
|
$
|
38,362
|
|
$
|
1,118,338
|
Income taxes
paid
|
$
|
-
|
|
$
|
146
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Non-cash investing
and financing activities
|
|
|
|
|
|
|
|
|
Accrued interest added
to short-term loan – related party
|
$
|
-
|
|
$
|
-
|
|
$
|
126,697
|
Liabilities assumed in
connection with purchase of property, plant and
equipment
|
$
|
-
|
|
$
|
14,592
|
|
$
|
51,196
|
Notes payable
reclassified to short-term loans
|
$
|
-
|
|
$
|
908,850
|
|
$
|
479,724
|
Receivables from
related parties settled with payables to related parties
|
$
|
-
|
|
$
|
-
|
|
$
|
28,694
|
Receivables from
common stock subscription settled with loan payables
to a related party
|
$
|
-
|
|
$
|
-
|
|
$
|
4,240,000
|
Short-term loans
settled by transferring an equity investment to the
creditor
|
$
|
-
|
|
$
|
70,708
|
|
$
|
-
|
Cashless exercise of
warrants
|
$
|
24,424
|
|
$
|
-
|
|
$
|
-
|
Right of use assets
obtained in exchange for operating lease obligations
|
$
|
5,158,944
|
|
$
|
-
|
|
$
|
-
|
Reconciliation of
cash, cash equivalents, and restricted cash to the
consolidated balance sheets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
18,027,322
|
|
$
|
6,566,549
|
|
$
|
5,114,175
|
Restricted
cash
|
$
|
1,483,653
|
|
$
|
182,515
|
|
$
|
1,390,403
|
Total cash, cash
equivalents, and restricted cash
|
$
|
19,510,975
|
|
$
|
6,749,064
|
|
$
|
6,504,578
|
TDH HOLDINGS, INC.
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of
Shares
|
|
Common
Shares
|
|
Additional
Paid-in
Capital
|
|
Stock
Subscription
Receivable
|
|
Statutory
Reserves
|
|
Retained
Earnings
(Deficit)
|
|
Accumulated
Other
Comprehensive Income
(Loss)
|
|
Noncontrolling
Interest
|
|
Total
Stockholders'
Equity
(Deficit)
|
Balance, December
31, 2017
|
9,423,750
|
$
|
9,424
|
$
|
9,947,084
|
$
|
-100,000
|
$
|
160,014
|
$
|
869,993
|
$
|
308,286
|
$
|
-
|
$
|
11,194,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
-14,219,225
|
|
|
|
-40
|
|
-14,219,265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of
common shares for business acquisition
|
1,092,912
|
|
1,093
|
|
1,051,927
|
|
|
|
|
|
|
|
|
|
|
|
1,053,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection of
stock subscription receivable
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
assumed in connection with acquisition of a
subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory
Reserve
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
-64,816
|
|
-307
|
|
-65,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December
31, 2018
|
10,516,662
|
$
|
10,517
|
$
|
10,999,011
|
$
|
-
|
$
|
160,014
|
$
|
-13,349,232
|
$
|
243,470
|
$
|
-347
|
$
|
-1,936,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
-8,625,419
|
|
|
|
-8
|
|
-8,625,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common
stock
|
35,333,333
|
|
35,333
|
|
10,964,667
|
|
|
|
|
|
|
|
|
|
|
|
11,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposal of
noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
347
|
|
347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
-100,954
|
|
|
|
-100,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December
31, 2019
|
45,849,995
|
$
|
45,850
|
$
|
21,963,678
|
$
|
-
|
$
|
160,014
|
$
|
-21,974,651
|
$
|
142,516
|
$
|
-8
|
$
|
337,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
-874,668
|
|
|
|
|
|
-874,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
-355,411
|
|
|
|
-355,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of
noncontrolling interest
|
|
|
|
|
-108
|
|
|
|
|
|
|
|
|
|
8
|
|
-100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December
31, 2020
|
45,849,995
|
$
|
45,850
|
$
|
21,963,570
|
$
|
-
|
$
|
160,014
|
$
|
-22,849,319
|
$
|
-212,895
|
$
|
-
|
$
|
-892,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
-6,120,308
|
|
|
|
-595,650
|
|
-6,715,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common
stock
|
34,100,000
|
|
34,100
|
|
20,188,088
|
|
|
|
|
|
|
|
|
|
|
|
20,222,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants exercised
for cashless
|
24,423,626
|
|
24,424
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
24,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
-247,807
|
|
|
|
-247,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of
restaurant business
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
980,000
|
|
980,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December
31, 2021
|
104,373,621
|
$
|
104,374
|
$
|
42,151,658
|
$
|
-
|
$
|
160,014
|
$
|
-28,969,627
|
$
|
-460,702
|
$
|
384,350
|
$
|
13,370,067
|
View original
content:https://www.prnewswire.com/news-releases/tdh-holdings-inc-reports-full-year-2021-audited-financial-results-301536587.html
SOURCE TDH Holdings, Inc.