BAODING, China, November 7, 2019 /PRNewswire/ -- IT Tech Packaging, Inc. (NYSE MKT: ITP) ("IT Tech Packaging" or the "Company"), a leading manufacturer and distributor of diversified paper products in North China, today announced its unaudited financial results for the third quarter ended September 30, 2019.
Mr. Zhenyong Liu, Chairman and Chief Executive Officer of the Company, commented, “We are pleased to report solid financial results for the third quarter of 2019 with 53.2% increases in sales volume across all three product categories, which reached the highest level since the fourth quarter of 2016. With continued turnarounds and recovery of the operation, we grew our top line by 23.3% and delivered 313.3%growth in operating income, in the third quarter of 2019, and tissue paper and offset printing paper products generated $1.6 million and $7.0 million revenues, respectively. With 326.8% and 266.4% growth in overall gross profit and net income, respectively, our margins and profitability improved significantly in the recorded quarter thanks to continued increase in sales volume for all products as well as decreases in cost of materials and operating expenses. Looking ahead, we expect that the stable order trend will continue to carry over into the rest of the year and 2020.”
Third Quarter 2019 Unaudited Financial Results
For the Three Months Ended September 30, | ||||||
($ millions) | 2019 | 2018 | % Change | |||
Revenues | 32.94 | 26.72 | 23.3% | |||
Regular Corrugating Medium Paper ("CMP")* | 19.33 | 19.22 | 0.6% | |||
Light-Weight CMP** | 5.02 | 6.85 | -26.8% | |||
Offset Printing Paper | 7.04 | 0.66 | 973.5% | |||
Tissue Paper Products | 1.55 | 0.00 | NM | |||
Gross profit | 5.37 | 1.26 | 326.8% | |||
Gross profit (loss) margin | 16.3% | 4.7% | 11.6 pp*** | |||
Regular Corrugating Medium Paper ("CMP")* | 14.7% | 4.9% | 9.8 pp*** | |||
Light-Weight CMP** | 15.9% | 5.1% | 10.8 pp*** | |||
Offset Printing Paper | 33.3% | -3.3% | 36.6 pp*** | |||
Tissue Paper Products | -38.9% | NM | NM | |||
Operating income (loss) | 3.35 | -1.57 | 313.3% | |||
Net income | 2.34 | -1.40 | 266.4% | |||
EBITDA | 7.11 | 1.89 | 276.2% | |||
Basic and Diluted earnings (loss) per share | 0.11 | -0.07 | 257.1% | |||
* Products from PM6 | ||||||
** Products from PM1 | ||||||
*** pp represents percentage points |
Revenue
For the third quarter of 2019, total revenue increased by $6.2 million, or 23.3%, to $32.9 million from $26.7 million for the same period of last year. The increase in total revenue was mainly due to increases in sales volume of CMP products, offset printing paper and tissue paper products, partially offset by the decreases in average selling prices (ASP) for both CMP products and offset printing paper. Total sales volume of CMP, offset printing paper and tissue paper products during the period increased by 53.2% to 72,246 tonnes, compared to 47,149 tonnes sold during the same period of 2018.
The following table summarizes revenue, volume and ASP by product for the third quarter of 2019 and 2018, respectively:
2019 | 2018 | ||||||||||
Revenue ($'000) | Volume (tonne) | ASP ($/tonne) | Revenue ($'000) | Volume (tonne) | ASP ($/tonne) | ||||||
Regular CMP | 19,332 | 47,487 | 407 | 19,219 | 33,928 | 566 | |||||
Light-Weight CMP | 5,017 | 12,721 | 394 | 6,850 | 12,319 | 556 | |||||
Offset Printing Paper | 7,038 | 10,198 | 690 | 656 | 902 | 727 | |||||
Tissue Paper Products | 1,551 | 1,840 | 843 | - | - | - | |||||
Total | 32,938 | 72,246 | 456 | 26,724 | 47,149 | 567 |
Revenue from CMP, including both regular CMP and light-Weight CMP, decreased by $1.7 million, or 6.6%, to $24.3 million and accounted for 73.9% of total revenue for the third quarter of 2019, compared to $26.1 million, or 97.5% of total revenue, for the same period of last year. The Company sold 60,209 tonnes of CMP at an ASP of $404/tonne in the third quarter of 2019, compared to 46,247 tonnes at an ASP of $564/tonne in the same period of last year.
Of the total CMP sales, revenue from regular CMP slightly increased by $0.1 million, or 0.6%, to $19.3 million, resulting from sales of 47,487 tonnes at an ASP of $407/tonne, during the third quarter of 2019, compared to revenue of $19.2 million, resulting from sales of 33,928 tonnes at an ASP of $566/tonne, for the same period of last year. Revenue from light-weight CMP decreased by $1.8 million, or 26.8%, to $5.0 million, resulting from sales of 12,721 tonnes at an ASP of $394/tonne for the third quarter of 2019, compared to revenue of $6.8 million, resulting from sales of 12,319 tonnes at an ASP of $556/tonne for the same period of last year.
Revenue from offset printing paper increased by $6.4 million, or 973.5%, to $7.0 million for the third quarter of 2019, from $0.7 million for the same period of last year. The Company sold 10,198 tonnes of offset printing paper at an ASP of $690/tonne in the third quarter of 2019, compared to 902 tonnes at an ASP of $727/tonne in the same period of last year.
We produce tissue paper products, including toilet paper, boxed and soft-packed tissues, handkerchief tissues and paper napkins, as well as bathroom and kitchen paper towels that are marketed and sold under the Dongfang Paper brand. We launched the complete line of processing base tissue paper with designated capacity of 15,000 tonnes/year, and producing finished tissue paper products with designated capacity of 10,000 tonnes/year. With the launch of PM8 in December 2018, the production and sales of tissue paper products have increased steadily in 2019. Revenue from tissue paper products was $1.6 million, 4.7% of the total revenues and resulting from sales of 1,840 tonnes at an ASP of $843/tonne, for the third quarter of 2019.
Gross Profit and Gross Margin
Total cost of sales increased by $2.1 million, or 8.2%, to $27.6 million for the third quarter of 2019 from $25.5 million for the same period of last year. Overall cost of sales per tonne was $382 for the third quarter of 2019, compared to $540 for the same period of last year. The decrease in overall cost of sales per tonne was mainly due to decreased material costs, especially lower average unit purchase costs of recycled paper board and recycled white scrap paper, which decreased by 44.4% and 44%, respectively, in the third quarter of 2019. Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, and tissue paper products were $347, $332, $461, and $1,171, respectively, for the third quarter of 2019, compared to $539, $528, $751 and $nil, respectively, for the same period of last year.
Gross profit increased by $4.1 million, or 326.8%, to $5.4 million for the third quarter of 2019 from $1.3 million for the same period of last year. Overall gross margin was 16.3% for the third quarter of 2019, compared to 4.7% for the same period of last year. The increase in gross profit and gross margin were mainly related to the decrease in average cost of sales per tonne for CMP and offset printing paper, which was attributable to the lower average unit purchase costs of recycled paper board and recycled white scrap paper used as raw material for CMP products and offset printing paper products. Gross margins for regular CMP, light-weight CMP, offset printing paper, and tissue paper products were 14.7%, 15.9%, 33.3%, and negative 38.9%, respectively, for the third quarter of 2019, compared to 4.9%, 5.1%, negative 3.3%, and nil, respectively, for the same period of last year.
Selling, General and Administrative Expenses
Selling, general and administrative expenses ("SG&A") decreased by $0.8 million, or 28.5%, to $2.0 million for the third quarter of 2019 from $2.8 million for the same period of last year. The decrease was mainly related to less repair and maintenance costs incurred for the third quarter of 2019 as all of our production resumed since the first quarter of 2019, compared to the same period in 2018 that production was suspended and additional repair and maintenance costs incurred. As a percentage of total revenue, SG&A was 6.1% for the third quarter of 2019, compared to 10.6% for the same period of last year.
Income (loss) from Operations
Income from operations was $3.3 million for the third quarter of 2019, compared to loss from operations of $1.6 million for the same period of last year. The increase in income from operations was primarily due to substantial increase in gross profit combined with decreased SG&A expenses this year as discussed above. Operating margin was 10.2% for the third quarter of 2019, compared to operating loss margin of 5.9% for the same period of last year.
Net Income
Net income was $2.3 million, or $0.11 per basic and diluted share, for the third quarter of 2019, compared to net loss of $1.4 million, or $0.07 loss per basic and diluted share, for the same period of last year.
EBITDA
EBITDA was $7.1 million for the third quarter of 2019, compared to $1.9 million for the same period of last year.
Note 1: Non-GAAP Financial Measures
In addition to our U.S. GAAP results, this press release includes a discussion of EBITDA, a non-GAAP financial measure as defined by the Securities and Exchange Commission ("SEC"). The Company defines EBITDA as net income before interest, income taxes, depreciation and amortization. EBITDA is a key measure used by management to evaluate our results and make strategic decisions. Management believes this measure is useful to investors because it is an indicator of operational performance. Because not all companies use identical calculations, the Company's presentation of EBITDA may not be comparable to similarly titled measures of other companies, and should not be viewed as an alternative to measures of financial performance or changes in cash flows calculated in accordance with the U.S. GAAP.
Reconciliation of Net Income to EBITDA
(Amounts expressed in US$)
For the Three Months Ended September 30, | |||||
($ millions) | 2019 | 2018 | |||
Net income (loss) | 2.34 | -1.40 | |||
Add: Income tax | 0.77 | -0.54 | |||
Net interest expense | 0.24 | 0.37 | |||
Depreciation and amortization | 3.76 | 3.46 | |||
EBITDA | 7.11 | 1.89 |
Nine Months Ended September 30, 2019 Financial Results
For the Nine Months Ended September 30, | ||||||
($ millions) | 2019 | 2018 | % Change | |||
Revenues | 84.01 | 61.76 | 36.0% | |||
Regular Corrugating Medium Paper ("CMP")* | 52.44 | 43.43 | 20.7% | |||
Light-Weight CMP** | 13.69 | 13.10 | 4.5% | |||
Offset Printing Paper | 13.27 | 5.21 | 154.7% | |||
Tissue Paper Products | 4.60 | 0.00 | NM | |||
Digital Photo Paper | 0.00 | 0.01 | NM | |||
Gross profit | 8.09 | 3.58 | 126.0% | |||
Gross margin | 9.6% | 5.8% | -3.8 pp | |||
Regular Corrugating Medium Paper ("CMP")* | 8.4% | 6.6% | -1.8 pp | |||
Light-Weight CMP** | 7.1% | 5.1% | -2.0 pp | |||
Offset Printing Paper | 29.8% | 0.8% | 29.0 pp | |||
Tissue Paper Products | -27.0% | N/A | NM | |||
Operating income (loss) | 0.71 | -6.10 | 111.6% | |||
Net income (loss) | 0.07 | -5.38 | 101.2% | |||
EBITDA | 12.55 | 5.05 | 148.5% | |||
Basic and Diluted earnings per share | 0.003 | -0.25 | 101.2% | |||
* Products from PM6 | ||||||
** Products from PM1 | ||||||
*** pp represents percentage points |
Revenue
For the nine months ended September 30, 2019, total revenue increased by $22.2 million, or 36%, to $84 million from $61.8 million for the same period of last year. The increase in total revenue was mainly due to increase in sales volume of CMP, offset printing paper and tissue paper products, which was partially offset by the decrease in ASP of CMP and offset printing paper. Total sales volume of CMP, offset printing paper and tissue paper products during the period increased by 72% to 177,956 tonnes, compared to 103,446 tonnes sold during the same period of 2018.
The following table summarizes revenue, volume and ASP by product for the nine months ended September 30, 2019 and 2018, respectively:
For the Nine Months Ended September 30, | |||||||||||
2019 | 2018 | ||||||||||
Revenue ($'000) | Volume (tonne) | ASP ($/tonne) | Revenue ($'000) | Volume (tonne) | ASP ($/tonne) | ||||||
Regular CMP | 52,440 | 121,774 | 431 | 43,434 | 74,141 | 586 | |||||
Light-Weight CMP | 13,693 | 32,728 | 418 | 13,101 | 23,114 | 567 | |||||
Offset Printing Paper | 13,275 | 18,757 | 708 | 5,212 | 6,191 | 842 | |||||
Tissue Paper Products | 4,600 | 4,697 | 979 | - | - | NM | |||||
Total | 84,008 | 177,956 | 472 | 61,761 | 103,446 | 597 |
Revenue from CMP, including both regular CMP and light-Weight CMP increased by $9.6 million, or 17%, to $66.1 million, and accounted for 78.7% of total revenue for the nine months ended September 30, 2019, compared to $56.5 million, or 91.6% of total revenue for the same period of last year. The Company sold 154,502 tonnes of CMP at an ASP of $428/tonne in the nine months ended September 30, 2019, compared to 97,255 tonnes at an ASP of $581/tonne in the same period of last year.
Of the total CMP sales, revenue from regular CMP increased by $9 million, or 20.7%, to $52.4 million, resulting from sales of 121,774 tonnes at an ASP of $431/tonne during the nine months ended September 30, 2019, compared to revenue of $43.4 million, resulting from sales of 74,141 tonnes at an ASP of $586/tonne for the same period of last year. Revenue from light-weight CMP increased by $0.6 million, or 4.5%, to $13.7 million, resulting from sales of 32,728 tonnes at an ASP of $418/tonne for the nine months ended September 30, 2019, compared to revenue of $13.1 million, resulting from sales of 23,114 tonnes at an ASP of $567/tonne for the same period of last year.
Revenue from offset printing paper increased by $8.1 million, or 154.7%, to $13.3 million for the nine months ended September 30, 2019 from $5.2 million for the same period of last year. The Company sold 18,757 tonnes of offset printing paper at an ASP of $708/tonne in the nine months ended September 30, 2019, compared to 6,191 tonnes at an ASP of $842/tonne in the same period of last year.
Revenue from tissue paper products was $4.6 million for the nine months ended September 30, 2019, resulting from sales of 4,697 tonnes of tissue paper products at an ASP of $979/tonne in the nine months ended September 30, 2019.
Gross Profit and Gross Margin
Total cost of sales increased by $17.8 million, or 30.5%, to $75.9 million for the nine months ended September 30, 2019 from $58.2 million for the same period of last year. The increase in overall cost of sales was mainly a result of the increase in sales volume, partially offset by the decrease of cost of recycled paper board and recycled white scrap paper. Average cost of sales per tonne for regular CMP, light-weight CMP and offset printing paper decreased by 28%, 27.7% and 40.5%, respectively. Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, tissue paper products were, $394, $389, $497, and $1,244, respectively, for the nine months ended September 30, 2019, compared to $547, $538, $835, and $nil, respectively, for the same period of last year.
Total gross profit increased by $4.5 million, or 126%, to $8.1 million for the nine months ended September 30, 2019 from $3.6 million for the same period of last year. The increase was mainly due to (i) the increase in quantities sold of CMP, offset printing paper, tissue paper and (ii) the decrease of material purchase price of CMP and offset printing paper, partially offset by the decrease of ASP of these products. Overall gross margin decreased by 3.8 percentage points to 9.6% for the nine months ended September 30, 2019 from 5.8% for the same period of last year. Gross margins for regular CMP, light-weight CMP, offset printing paper and tissue paper products were 8.4%, 7.1%, 30.0% and negative 27.0%, respectively, for the nine months ended September 30,2019, compared to 6.6%, 5.1%, 0.8%, and nil, respectively, for the same period of last year.
Selling, General and Administrative Expenses
SG&A expenses decreased by $2.3 million, or 23.3%, to $7.4 million for the nine months ended September 30, 2019 from $9.7 million for the same period of last year. As a percentage of total revenue, SG&A expenses was 8.8% for the nine months ended September 30, 2019, compared to 15.7% for the same period of last year.
Income from Operations
Income from operations was$0.7 million for the nine months ended September 30, 2019, compared to loss from operations of $6.1 million for the same period of last year. Operating margin was 0.8% for the nine months ended September 30, 2019, compared to operating loss margin of 9.9% for the same period of last year.
Net Income
Net Income increased by $5.4 million, or 101.2%, to $0.07 million, or earnings per basic and diluted share of $0.003, for the nine months ended September 30, 2019. This compared to net loss of $5.4 million, or loss per basic and diluted share of $0.25, for the same period of last year.
EBITDA
EBITDA increased by $7.5 million, or 148.5%, to $12.6 million for the nine months ended September 30, 2019 from $5.1 million for the same period of last year.
Note 1: Non-GAAP Financial Measures
In addition to our U.S. GAAP results, this press release includes a discussion of EBITDA, a non-GAAP financial measure as defined by the Securities and Exchange Commission ("SEC"). The Company defines EBITDA as net income before interest, income taxes, depreciation and amortization. EBITDA is a key measure used by management to evaluate our results and make strategic decisions. Management believes this measure is useful to investors because it is an indicator of operational performance. Because not all companies use identical calculations, the Company's presentation of EBITDA may not be comparable to similarly titled measures of other companies, and should not be viewed as an alternative to measures of financial performance or changes in cash flows calculated in accordance with the U.S. GAAP.
Reconciliation of Net Income to EBITDA
(Amounts expressed in US$)
For the Nine Months Ended September 30, | |||||
($ millions) | 2019 | 2018 | |||
Net income (loss) | 0.07 | -5.38 | |||
Add: Income tax | 0.21 | -1.63 | |||
Net interest expense | 0.73 | 1.18 | |||
Depreciation and amortization | 11.55 | 10.87 | |||
EBITDA | 12.55 | 5.05 |
Cash, Liquidity and Financial Position
As of September 30, 2019, the Company had cash and bank balances, short-term debt (including short-term bank loans, current portion of long-term loans from credit union and related party loans) and long-term debt (including loans from credit union and related party loans) of $4.8 million, $7.4 million and $8.8 million, respectively, compared to $8.5 million, $14.3 million, and $6.9 million, respectively, at the end of 2018.
Net accounts receivable was $2.8 million as of September 30, 2019, compared to $2.9 million as of December 31, 2018. Net inventory was $7.0 million as of September 30, 2019, compared to $2.9 million at the end of 2018. As of September 30, 2019, the Company had current assets of $20.6 million and current liabilities of $61.0 million, resulting in a working capital deficit of $40.4 million. This compared to current assets of $24.2 million, current liabilities of $29.6 million and working capital deficit of $5.5 million at the end of 2018.
Net cash provided by operating activities was $4.6 million for the nine months ended September 30, 2019, compared to net cash provided by operating activities of $1.8 million for the same period of last year. Net cash used in investing activities was $6.4 million for the nine months ended September 30, 2019, compared to $1.8 million for the same period of last year. Net cash used in financing activities was $5.2 million for the nine months ended September 30, 2019, compared to net cash provided by financing activities of $0.8 million for the same period of last year.
Recent development
On October 31, 2019, the shareholders of the Company at the Company’s Annual Shareholders General Meeting adopted and approved the 2019 Omnibus Equity Incentive Plan of IT Tech Packaging, Inc. (the “2019 ISP”). Under the 2019 ISP, the Company has reserved a total of 2,000,000 shares of common stock for issuance as or under awards to be made to the directors, officers, employees and/or consultants of the Company and its subsidiaries.
Earnings Conference Call
To attend the conference call, please dial in using the information below. When prompted upon dialing-in, please provide the conference ID or ask for the "IT Tech Packaging Third Quarter 2019 Earnings Conference Call."
Date: | Friday, November 8, 2019 |
Time: | 8:00 am EST |
International Toll Free: | United States: +1-866-519-4004 Mainland China: 400-620-8038 Hong Kong: 800-906-601 International: +65-6713-5090 |
Conference ID: | 1585869 |
This conference call will be broadcast live on the Internet and can be accessed by all interested parties at: https://edge.media-server.com/mmc/p/2ssokezr .
Please access the link at least fifteen minutes prior to the start of the call to register, download, and install any necessary audio software.
A playback will be available through 11:00 am EST on November 8, 2019 to 7:59 am EST on November 16, 2019. To listen, please dial+1-855-452-5696 if calling from the United States, or +61-281-990-299 if calling internationally. Use the passcode 1585869 to access the replay.
About IT Tech Packaging, Inc.
Founded in 1996, IT Tech Packaging, Inc. is a leading manufacturer and distributor of diversified paper products in North China. Using recycled paper as its primary raw material (with the exception of its tissue paper products), ITP produces and distributes three categories of paper products: corrugating medium paper, offset printing paper and tissue paper products. With production based in Baoding and Xingtai in North China's Hebei Province, ITP is located strategically close to the Beijing and Tianjin region, home to a growing base of industrial and manufacturing activities and one of the largest markets for paper products consumption in the country. ITP has been listed on the NYSE MKT since December 2009.
Safe Harbor Statements
This press release may contain forward-looking statements. These forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including risks outlined in the Company's public filings with the Securities and Exchange Commission, including the Company's latest annual report on Form 10-K. All information provided in this press release speaks as of the date hereof. Except as otherwise required by law, the Company undertakes no obligation to update or revise its forward-looking statements.
For more information, please contact:
At the Company Email: ir@itpackaging.cn
Tel: +86 0312 8698215
Investor Relations:
Melody Shi, CPA
EverGreen Consulting Inc.
Email: ir@changqingconsulting.com
IT TECH PACKAGING, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2019 AND DECEMBER 31, 2018
(Unaudited)
September 30, | December 31, | ||||||
2019 | 2018 | ||||||
ASSETS | |||||||
Current Assets | |||||||
Cash and bank balances | $ | 4,805,861 | $ | 8,474,809 | |||
Restricted cash | - | 3,642,616 | |||||
Accounts receivable (net of allowance for doubtful accounts of $56,638 and $58,707 as of September 30, 2019 and December 2018, respectively) | 2,775,304 | 2,876,632 | |||||
Inventories | 7,010,419 | 2,923,516 | |||||
Prepayments and other current assets | 5,982,730 | 6,241,299 | |||||
Total current assets | 20,574,314 | 24,158,872 | |||||
Property, plant, and equipment, net | 153,108,508 | 167,829,716 | |||||
Value-added tax recoverable | 2,620,515 | 2,810,331 | |||||
Deferred tax asset non-current | 9,827,679 | 8,277,091 | |||||
Other non-current assets | 45,273,629 | - | |||||
Total Assets | $ | 231,404,645 | $ | 203,076,010 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current Liabilities | |||||||
Short-term bank loans | $ | 6,362,312 | $ | 11,802,075 | |||
Current portion of long-term loans from credit union | 311,046 | 2,491,549 | |||||
Accounts payable | 857,218 | 629,054 | |||||
Advance from customers | 83,315 | - | |||||
Notes payable | - | 3,642,616 | |||||
Due to related parties | 766,544 | 413,336 | |||||
Accrued payroll and employee benefits | 239,501 | 213,536 | |||||
Other payables and accrued liabilities | 51,062,036 | 10,222,796 | |||||
Income taxes payable | 1,332,680 | 219,305 | |||||
Total current liabilities | 61,014,652 | 29,634,267 | |||||
Loans from credit union | 6,701,636 | 4,706,259 | |||||
Loans from a related party | 2,120,771 | 2,185,569 | |||||
Total liabilities (including amounts of the consolidated VIE without recourse to the Company of $67,168,878 and $34,008,908 as of September 30, 2019 and December 31, 2018, respectively) | 69,837,059 | 36,526,095 | |||||
Commitments and Contingencies | |||||||
Stockholders' Equity | |||||||
Common stock, 500,000,000 shares authorized, $0.001 par value per share, 22,054,816 shares issued | 22,684 | 22,360 | |||||
Additional paid-in capital | 51,154,544 | 51,137,319 | |||||
Statutory earnings reserve | 6,080,574 | 6,080,574 | |||||
Accumulated other comprehensive loss | (8,329,334) | (3,263,952) | |||||
Retained earnings | 112,639,118 | 112,573,614 | |||||
Total stockholders' equity | 161,567,586 | 166,549,915 | |||||
Total Liabilities and Stockholders' Equity | $ | 231,404,645 | $ | 203,076,010 |
IT TECH PACKAGING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues | $ | 32,937,917 | $ | 26,723,657 | $ | 84,008,157 | $ | 61,761,041 | |||||||
Cost of sales | (27,563,185) | (25,464,314) | (75,917,762) | (58,181,584) | |||||||||||
Gross Profit | 5,374,732 | 1,259,343 | 8,090,395 | 3,579,457 | |||||||||||
Selling, general and administrative expenses | (2,024,547) | (2,829,933) | (7,413,879) | (9,670,992) | |||||||||||
Gain (Loss) from disposal of property, plant and equipment | - | 237 | - | (10,026) | |||||||||||
Gain on acquisition of a subsidiary | (879) | - | 30,518 | - | |||||||||||
Income (Loss) from Operations | 3,349,306 | (1,570,353) | 707,034 | (6,101,561) | |||||||||||
Other Income (Expense): | |||||||||||||||
Interest income | 1,413 | 5,222 | 61,787 | 32,641 | |||||||||||
Subsidy income | (2,800) | (5,786) | 233,488 | 244,723 | |||||||||||
Interest expense | (236,987) | (372,276) | (731,027) | (1,183,269) | |||||||||||
Income (Loss) before Income Taxes | 3,110,932 | (1,943,193) | 271,282 | (7,007,466) | |||||||||||
Provision for Income Taxes | (772,905) | 538,231 | (205,780) | 1,626,222 | |||||||||||
Net Income (Loss) | 2,338,027 | (1,404,962) | 65,502 | (5,381,244) | |||||||||||
Other Comprehensive Loss | |||||||||||||||
Foreign currency translation adjustment | (4,810,379) | (6,994,097) | (5,065,382) | (9,222,113) | |||||||||||
Total Comprehensive Loss | $ | (2,472,352) | $ | (8,399,059) | $ | (4,999,880) | $ | (14,603,357) | |||||||
Earnings (Losses) Per Share: | |||||||||||||||
Basic and Diluted Earnings (Losses) per Share | $ | 0.11 | $ | (0.07) | $ | 0.003 | $ | (0.25) | |||||||
Outstanding – Basic and Diluted | 22,028,171 | 21,450,316 | 22,028,171 | 21,450,316 |
IT TECH PACKAGING, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(Unaudited)
Nine Months Ended | |||||||
September 30, | |||||||
2019 | 2018 | ||||||
Cash Flows from Operating Activities: | |||||||
Net income | $ | 65,502 | $ | (5,381,244) | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 11,547,650 | 10,873,536 | |||||
Loss from disposal and impairment of property, plant and equipment | - | 10,026 | |||||
Allowance for bad debts | (339) | (11,444) | |||||
Gain on acquisition of a subsidiary | (30,518) | - | |||||
Deferred tax | (1,853,728) | (1,629,706) | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 16,894 | 572,184 | |||||
Prepayments and other current assets | 185,780 | (3,528,818) | |||||
Inventories | (4,307,754) | 3,562,834 | |||||
Accounts payable | 254,749 | (354,689) | |||||
Advance from customers | 85,993 | - | |||||
Notes payable | (3,648,250) | (2,294,280) | |||||
Related parties | 367,277 | 114,714 | |||||
Accrued payroll and employee benefits | 33,334 | (35,419) | |||||
Other payables and accrued liabilities | 726,564 | 437,532 | |||||
Income taxes payable | 1,155,880 | (525,502) | |||||
Net Cash Provided by Operating Activities | 4,599,034 | 1,809,724 | |||||
Cash Flows from Investing Activities: | |||||||
Purchases of property, plant and equipment | (4,917,650) | (1,812,280) | |||||
Acquisition of a subsidiary | (1,531,531) | - | |||||
Net Cash Used in Investing Activities | (6,449,181) | (1,812,280) | |||||
Cash Flows from Financing Activities: | |||||||
Proceeds from related party loans | - | 4,588,559 | |||||
Repayments of related party loans | - | (9,177,118) | |||||
Proceeds from short term bank loans | 3,940,110 | 9,635,974 | |||||
Proceeds from credit union loans | 2,334,880 | ||||||
Repayment of bank loans | (11,499,285) | (4,282,655) | |||||
Net Cash (Used in) Provided by Financing Activities | (5,224,295) | 764,760 | |||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents | (237,122) | (677,172) | |||||
Net (Decrease) Increase in Cash and Cash Equivalents | (7,311,564) | 85,032 | |||||
Cash, Cash Equivalents and Restricted Cash - Beginning of Period | 12,117,425 | 9,017,427 | |||||
Cash, Cash Equivalents and Restricted Cash - End of Period | $ | 4,805,861 | $ | 9,102,459 | |||
Supplemental Disclosure of Cash Flow Information: | |||||||
Cash paid for interest, net of capitalized interest cost | $ | 659,613 | $ | 1,409,695 | |||
Cash paid for income taxes | $ | 888,881 | $ | 522,547 | |||
Cash and bank balances | 4,805,861 | 5,468,315 | |||||
Restricted cash | - | 3,634,144 | |||||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows | 4,805,861 | 9,102,459 |