BEIJING, Feb. 27, 2019 /PRNewswire/ -- Recon Technology, Ltd. (Nasdaq: RCON) ("Recon" or the "Company"), a China-based independent solutions integrator in the oilfield service, environmental protection, electric power and coal chemical industries, today announced its financial results for the first six months of fiscal year 2019.
Management Commentary
Mr. Shenping Yin, co-founder and CEO of Recon stated, "During the first six months of our 2019 fiscal year, our total revenues decreased from RMB53.2 million to RMB42.3 million as compared to the same period last year, largely because of the discontinuation of our temporary business in low-margin equipment and accessories offerings which we conducted in the same period last year. We did not conduct this business this year as our new factories are in stable operation and we are allocating our resources to more effective business. However, our gross profit and gross margin increased from the same period last year, primarily because of our automation product and software and oilfield environmental protection segments. Our operational results were improved as we continue to focus on higher margin business."
Mr. Yin continued, "As our operations improved and loss narrowed during this period compared to the same period in 2018, we continue to maintain our prior expectation for fiscal year 2019 to achieve up to RMB 101 million in revenue because of the rapid development of our China Energy Investment Corporation ("China Energy") projects and our launch of several new factories and business lines. As of today, we have received orders of RMB 33.38 million from China Energy and the total value of the contracts with China Energy which we will perform or are performing exceeds RMB 19 million."
First Six Months of Fiscal 2019 Financial Highlights (all comparable to the prior year period):
For the Six Months Ended December 31, |
||||||
(RMB millions, except per share data) |
2018 |
2017 |
% Change |
|||
Revenue |
42.3 |
53.2 |
-20.6% |
|||
Automation product and software |
29.0 |
13.6 |
112.9% |
|||
Equipment and accessories |
10.3 |
39.2 |
-73.7% |
|||
Oilfield environmental protection |
3.0 |
0.4 |
596.1% |
|||
Gross profit |
15.2 |
6.0 |
151.9% |
|||
Gross margin |
36.0% |
11.4% |
24.6 pp |
|||
Loss from operations |
(8.7) |
(17.5) |
-50.1% |
|||
Net loss attributable to Recon Technology, Ltd |
(10.1) |
(17.0) |
-40.6% |
|||
Adjusted EBITDA |
0.9 |
(5.2) |
116.8% |
|||
Loss per share |
(0.56) |
(2.21) |
-74.8% |
|||
Adjusted EPS |
(0.03) |
(0.70) |
-95.7% |
|||
*Note: pp represents percentage points |
First Six Months Fiscal 2019 Financial Results
Revenue
Total revenues for the six months ended December 31, 2018 decreased by RMB11.0 million, or 20.6% to RMB42.3 million ($6.1 million) from RMB53.2 million for the six months ended December 31, 2017. The decrease in total revenues was mainly due to the decreased revenue from equipment and accessories segments, offset by increased revenue from the automation product and software and oilfield environmental protection segments.
Revenue from automation product and software increased by RMB15.4 million, or 112.9% to RMB29.0 million ($4.2 million) for the six months ended December 31, 2018 from RMB13.6 million for the six months ended December 31, 2017. The increased revenue was mainly due to automation business projects for China Energy. The Company recorded RMB 9.4 million revenue from these projects during the six months ended December 31, 2018.
Revenue from equipment and accessories decreased by RMB28.9 million, or 73.7% to RMB10.3 million ($1.5 million) for the six months ended December 31, 2018 from RMB39.2 million for the six months ended December 31, 2017. For the six months ended December 31, 2017, the Company accepted some low-margin contracts. The Company did not engage in this type of temporary business in the same period of fiscal year 2019 and the revenue from these low-margin business decreased dramatically. Gross margin from this segment increased by 26.5 percentage points to 35.1% for the six months ended December 31, 2018 from 8.6% from the six months ended December 31, 2017.
Revenue from oilfield environmental protection increased by RMB2.6 million, or 596.1% to RMB3.0 million ($0.4 million) for the six months ended December 31, 2018 from RMB0.4 million for the six months ended December 31, 2017, as service requirements from oilfield companies have increased during the period.
Cost and Margin
Total cost of revenues decreased by RMB20.2 million ($2.9 million), or 42.7%, to RMB27.0 million ($3.9 million) for the six months ended December 31, 2018 from RMB47.2 million for the six months ended December 31, 2017. The decrease was mainly caused by significant decrease in cost of revenue incurred in equipment and accessories.
Cost of revenue from automation product and software increased by RMB7.5 million ($1.1 million), or 67.7% to RMB18.5 million ($2.7 million) for the six months ended December 31, 2018 from RMB11.0 million for the six months ended December 31, 2017. The increase was primarily attributable to a significant increase from business of China Energy contracts, which resulted in an amount of RMB7.5 million increase in cost of revenues in this segment.
Cost of revenue from equipment and accessories decreased by RMB29.1 million ($4.2 million), or 81.3% to RMB6.6 million ($1.0 million) for the six months ended December 31, 2018 from RMB35.8 million for the six months ended December 31, 2017. The decrease was primarily attributable to quickly decreased sales of heating related products with low margin to general industry clients.
Cost of revenue from oilfield environmental protection increased by RMB1.5 million ($0.2 million), or 473.1% to RMB1.8 million ($0.3 million) for the six months ended December 31, 2018 from RMB0.3 million for the six months ended December 31, 2017. The increase was mainly due to the increased oily sludge treatment processing projects during the six months ended December 31, 2018. The Company expects this part will increase in the coming year as its new subsidiary Gan Su BHD has begun its trial operation.
Gross profit increased by RMB9.2 million, or 151.9% to RMB15.2 million ($2.2 million) for the six months ended December 31, 2018 from RMB6.0 million from the six months ended December 31, 2017. Gross margin increased by 24.6 percentage points to 36.0% for the six months ended December 31, 2018 from 11.4% from the six months ended December 31, 2017. The main reason of the increase in gross margin and gross profit was that as the recovered industry caused the Company's clients to have higher budgets on operations and the clients were more willing to launch higher-expenditure projects which produced higher margins to the Company. In addition, the Company entered into official operation of some new high-margin businesses in energy consumption market during this year.
Operating Expenses
Selling and distribution expenses increased by RMB1.9 million, or 64.7% to RMB4.9 million ($0.7 million) for the six months ended December 31, 2018 from RMB3.0 million for the six months ended December 31, 2017. This increase was primarily due to an increase in traveling expense, shipping cost and service fees as the Company expanded its market of China Energy projects and new industries.
General and administrative expenses increased by RMB0.2 million, or 1.2% to RMB18.9 million ($2.7 million) for the six months ended December 31, 2018 from RMB18.7 million for the six months ended December 31, 2017. The increase in general and administrative expenses was mainly due to an increase in stock-based compensation expense and audit fees, while the increase was partially offset by the decrease in investor relationship expenses during the six months ended December 31, 2018.
Reversal of provision for doubtful accounts was RMB1.5 million ($0.2 million) for the six months ended December 31, 2018, compared to provision for doubtful accounts of RMB0.08 million for the six months ended December 31, 2017. The decrease in provision of doubtful accounts was resulted from management's successful collection of long-outstanding receivables. Management will continue to monitor accounts receivable to maintain the provision at a lower level.
Net Loss
Loss from operations was RMB8.7 million ($1.3 million) for the six months ended December 31, 2018, compared to a loss of RMB17.5 million for the six months ended December 31, 2017. This RMB8.8 million ($1.3 million) decrease in loss from operations was primary due to an increase in gross profit, as well as an increase in reversal of doubtful accounts and partially offset by an increase in selling and distribution expenses as discussed above.
Other expense, net was RMB1.2 million ($0.2 million) for the six months ended December 31, 2018, compared to other expense, net of RMB0.09 million for the six months ended December 31, 2017. The RMB1.1 million ($0.2 million) increase in other expense, net was primarily due to the increased loss from investment in unconsolidated entity of RMB0.8 million ($0.1 million). The Company made a deal to invest into Future Gas Station (Beijing) Technology, Ltd ("FGS") on December 2017 and increased its investment into FGS with additional RMB10 million in cash and issued 2,435,284 restricted ordinary shares of Recon (the "Restricted Shares") to the other shareholders of FGS. As of December 31, 2018, the Company recorded an investment loss of RMB0.8 million with equity method as FGS was still in its developing period and earned a net loss.
Net loss attributable to Recon for the six months ended December 31, 2018 was RMB10.1 million ($1.5 million), or RMB0.56 ($0.08) per basic and diluted share, compared to RMB17.0 million, or RMB2.21 per basic and diluted share for the six months ended December 31, 2017.
EBITDA
Adjusted EBITDA income was RMB0.9 million for the six months ended December 31, 2018, compared to an adjusted EBITDA loss of RMB 5.2 million for the same period last year. Please see the section titled "Non-GAAP Financial Measures" below for a discussion of this metric, which we believe may be informative for investors but which is not a GAAP financial measure.
Financial Condition
As of December 31, 2018, the Company had cash of RMB12.0 million ($1.7 million), compared to RMB45.3 million as of June 30, 2018. As of December 31, 2018, the Company had working capital of RMB58.8 million ($8.5 million), compared to RMB74.8 million as of June 30, 2018.
Net cash used in operating activities was RMB27.0 million ($3.9 million) for the six months ended December 31, 2018, compared to RMB12.7 million for the six months ended December 31, 2017. Net cash used in investing activities was RMB8.5 million ($1.2 million) for the six months ended December 31, 2018, compared to RMB7.4 million for the six months ended December 31, 2017. Net cash provided by financing activities was RMB1.0 million ($0.1 million) for the six months ended December 31, 2018, compared to RMB24.5 million for the six months ended December 31, 2017.
Exchange Rate
The translation of RMB amounts into U.S. dollars are included solely for the convenience of readers and have been made at the rate of RMB6.8776 to $1.00, the approximate exchange rate prevailing on December 31, 2018.
Non-GAAP Financial Measures
In addition to the Company's U.S. GAAP results, this press release includes a discussion of adjusted EBITDA and adjusted earnings (loss) per share, which are non-GAAP financial measures. The Company's management defines adjusted EBITDA as earnings before interest expense, income taxes, depreciation, and amortization expense, and non-recurring expenses. All of the omitted items are either (i) non-cash items or (ii) items that the Company does not consider in assessing the Company's ongoing operating performance. Because adjusted EBITDA omits non-cash items, the Company's management believes that adjusted EBITDA is less susceptible to variances in actual performance resulting from depreciation, amortization, and other non-cash charges and more reflective of other factors that affect its operating performance. The Company's management defines adjusted earnings per share by eliminating from earnings (loss) per share the impact of a number of non-recurring items the Company does not consider indicative of its ongoing performance. Recon's management believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with other competitors, many of which present similar non-GAAP financial measures to investors.
For the Six Months Ended December 31, |
||||
2017 |
2018 |
|||
RMB |
RMB |
|||
Reconciliation of adjusted EBITDA to net loss |
||||
Net loss |
(17,604,972) |
(9,945,439) |
||
Provision (benefit) for income taxes |
9,282 |
2,002 |
||
Interest expense and foreign currency adjustment |
286,731 |
838,920 |
||
Provision for (reversal of) slow moving inventories |
(68,384) |
65,380 |
||
Restricted shares issued for services |
1,937,867 |
516,194 |
||
Provision for (net recovery of) doubtful accounts |
80,539 |
(1,494,707) |
||
Loss from investment in unconsolidated entity |
- |
844,369 |
||
Share based compensation |
3,550,685 |
4,672,881 |
||
Restricted shares issued for management |
6,083,148 |
4,867,036 |
||
Depreciation and amortization |
481,782 |
515,457 |
||
Adjusted EBITDA |
(5,243,322) |
882,093 |
||
For the Six Months Ended December 31, |
||||
2017 |
2018 |
|||
RMB |
RMB |
|||
Reconciliation of net loss attributable to Recon |
||||
to adjusted net loss attributable to common |
||||
Net loss attributable to Recon Technology, Ltd |
(16,986,810) |
(10,084,243) |
||
Special items: |
||||
Restricted shares issued for services |
1,937,867 |
516,194 |
||
Provision for (net recovery of) doubtful accounts |
80,539 |
(1,494,707) |
||
Provision for (reversal of) slow moving inventories |
(68,384) |
65,380 |
||
Loss from investment in unconsolidated entity |
- |
844,369 |
||
Share based compensation |
3,550,685 |
4,672,881 |
||
Restricted shares issued for management |
6,083,148 |
4,867,036 |
||
Adjusted net loss attributable to common stockholders |
(5,402,955) |
(613,090) |
||
Reconciliation of U.S. GAAP loss per share |
||||
to non U.S. GAAP adjusted loss per share |
||||
U.S. GAAP loss per share |
||||
Basic and diluted |
(2.21) |
(0.56) |
||
Impact of special items on earnings per share |
||||
Basic and diluted |
1.51 |
0.53 |
||
Non U.S. GAAP adjusted loss per share |
||||
Basic and diluted |
(0.70) |
(0.03) |
About Recon Technology, Ltd.
Recon Technology, Ltd. (RCON) is China's first non-state-owned oil and gas field service company listed on NASDAQ. Recon supplies China's largest oil exploration companies, Sinopec (SNP) and CNPC, with advanced automated technologies, efficient gathering and transportation equipment and reservoir stimulation measure for increasing petroleum extraction levels, reducing impurities and lowering production costs. Through the years, RCON has taken leading positions on several segmented markets of the oil and gas filed service industry. RCON also has developed stable long-term cooperation relationship with its major clients, and its products and service are also well accepted by clients. For additional information please visit: www.recon.cn.
Forward Looking Statements
Forward-Looking Statements in this press release, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by the use of words such as "may," "could," "expect," "intend," "plan," "seek," "anticipate," "believe," "estimate," "predict," "potential," "continue," "likely," "will," "would" and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, among others, levels of spending in our industry as well as consumer confidence generally; changes in the competitive environment in our industry and the markets where we operate; our ability to access the capital markets; the results of cooperation between parties to cooperation agreements; and other risks discussed in the Company's filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 20-F, which filings are available from the SEC. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
For more information, please contact:
In China:
Ms. Jia Liu
Chief Financial Officer
Recon Technology, Ltd.
Phone: +86 (10) 8494-5799
Email: info@recon.cn
In the United States:
Ms. Tina Xiao
President
Ascent Investor Relations LLC
Phone: +1-917-609-0333
Email: tina.xiao@ascent-ir.com
RECON TECHNOLOGY, LTD |
||||||||
CONDENSED BALANCE SHEETS |
||||||||
(UNAUDITED) |
||||||||
As of June 30 |
As of December 31 |
As of December 31 |
||||||
2018 |
2018 |
2018 |
||||||
ASSETS |
RMB |
RMB |
U.S. Dollars |
|||||
Current assets |
||||||||
Cash |
¥ |
45,340,578 |
¥ |
11,981,820 |
$ |
1,742,164 |
||
Notes receivable |
3,995,962 |
3,778,526 |
549,400 |
|||||
Trade accounts receivable, net |
24,254,007 |
38,946,200 |
5,662,801 |
|||||
Inventories, net |
6,758,841 |
289,129 |
42,040 |
|||||
Other receivables, net |
7,320,953 |
10,095,750 |
1,467,928 |
|||||
Purchase advances, net |
12,654,546 |
10,055,617 |
1,462,093 |
|||||
Contract costs, net |
- |
23,234,870 |
3,378,364 |
|||||
Prepaid expenses |
509,682 |
634,271 |
92,223 |
|||||
Total current assets |
100,834,569 |
99,016,183 |
14,397,013 |
|||||
Property and equipment, net |
3,171,109 |
2,876,833 |
418,293 |
|||||
Construction in progress |
11,779,784 |
21,428,767 |
3,115,756 |
|||||
Land use right, net |
1,335,126 |
1,321,507 |
192,148 |
|||||
Investment in unconsolidated entity |
- |
30,804,506 |
4,478,994 |
|||||
Long-term trade accounts receivable, net |
4,212,829 |
2,077,829 |
302,118 |
|||||
Prepayments for construction in progress |
474,100 |
1,194,200 |
173,637 |
|||||
Total Assets |
¥ |
121,807,517 |
¥ |
158,719,825 |
$ |
23,077,959 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities |
||||||||
Trade accounts payable |
¥ |
8,754,347 |
¥ |
15,452,084 |
$ |
2,246,743 |
||
Other payables |
3,255,810 |
6,220,334 |
904,437 |
|||||
Other payable- related parties |
3,211,457 |
3,214,579 |
467,402 |
|||||
Accrued payroll and employees' welfare |
600,434 |
885,569 |
128,762 |
|||||
Investment payable |
- |
6,400,000 |
930,564 |
|||||
Taxes payable |
431,913 |
1,077,241 |
156,632 |
|||||
Short-term borrowings |
- |
1,031,507 |
149,982 |
|||||
Short-term borrowings - related parties |
9,018,065 |
5,198,977 |
755,934 |
|||||
Long-term borroings - related party - current portion |
719,895 |
749,671 |
109,003 |
|||||
Total Current Liabilities |
25,991,921 |
40,229,962 |
5,849,459 |
|||||
Long-term borrowings - related party |
8,943,834 |
8,578,305 |
1,247,291 |
|||||
Total Liabilities |
34,935,755 |
48,808,267 |
7,096,750 |
|||||
Commitments and Contingencies |
||||||||
Equity |
||||||||
Common stock, ($ 0.0185 U.S. dollar par value, |
2,279,510 |
2,603,392 |
378,535 |
|||||
Additional paid-in capital |
207,490,280 |
238,656,305 |
34,700,774 |
|||||
Statutory reserve |
4,148,929 |
4,148,929 |
603,257 |
|||||
Accumulated deficit |
(139,424,980) |
(149,509,223) |
(21,738,733) |
|||||
Accumulated other comprehensive gain |
1,516,093 |
2,711,421 |
394,242 |
|||||
Total stockholders' equity |
76,009,832 |
98,610,824 |
14,338,075 |
|||||
Non-controlling interests |
10,861,930 |
11,300,734 |
1,643,134 |
|||||
Total equity |
86,871,762 |
109,911,558 |
15,981,209 |
|||||
Total Liabilities and Equity |
¥ |
121,807,517 |
¥ |
158,719,825 |
$ |
23,077,959 |
||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements |
RECON TECHNOLOGY, LTD |
||||||||||||
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS |
||||||||||||
(UNAUDITED) |
||||||||||||
For the six months ended |
||||||||||||
December 31, |
||||||||||||
2017 |
2018 |
2018 |
||||||||||
RMB |
RMB |
USD |
||||||||||
Revenues |
¥ |
53,246,727 |
¥ |
42,271,729 |
$ |
6,146,335 |
||||||
Cost of revenues and related tax |
47,198,605 |
27,034,637 |
3,930,853 |
|||||||||
Gross profit |
6,048,122 |
15,237,092 |
2,215,482 |
|||||||||
Selling and distribution expenses |
2,981,637 |
4,909,361 |
713,824 |
|||||||||
General and administrative expenses |
18,672,141 |
18,903,138 |
2,748,528 |
|||||||||
Provision for (net recovery of) doubtful accounts |
80,539 |
(1,494,707) |
(217,331) |
|||||||||
Research and development expenses |
1,819,720 |
1,654,702 |
240,595 |
|||||||||
Operating expenses |
23,554,037 |
23,972,494 |
3,485,616 |
|||||||||
Loss from operations |
(17,505,915) |
(8,735,402) |
(1,270,134) |
|||||||||
Other income (expenses) |
||||||||||||
Subsidy income |
212,005 |
55,706 |
8,100 |
|||||||||
Interest income |
6,299 |
32,109 |
4,669 |
|||||||||
Interest expense |
(284,060) |
(856,571) |
(124,546) |
|||||||||
Loss from investment in unconsolidated entity |
- |
(844,369) |
(122,772) |
|||||||||
Foreign exchange transaction gain (loss) |
(2,671) |
17,651 |
2,566 |
|||||||||
Other income (expense) |
(21,348) |
387,439 |
56,334 |
|||||||||
Other expense, net |
(89,775) |
(1,208,035) |
(175,649) |
|||||||||
Loss before income tax |
(17,595,690) |
(9,943,437) |
(1,445,783) |
|||||||||
Income tax expenses |
9,282 |
2,002 |
291 |
|||||||||
Net loss |
(17,604,972) |
(9,945,439) |
(1,446,074) |
|||||||||
Less: Net (loss) income attributable to non-controlling |
(618,162) |
138,804 |
20,182 |
|||||||||
Net loss attributable to Recon Technology, Ltd |
¥ |
(16,986,810) |
¥ |
(10,084,243) |
$ |
(1,466,256) |
||||||
Comprehensive loss |
||||||||||||
Net loss |
(17,604,972) |
(9,945,439) |
(1,446,074) |
|||||||||
Foreign currency translation adjustment |
72,268 |
1,195,328 |
173,801 |
|||||||||
Comprehensive loss |
(17,532,704) |
(8,750,111) |
(1,272,273) |
|||||||||
Less: Comprehensive (loss) income attributable to non- |
(618,162) |
138,804 |
20,182 |
|||||||||
Comprehensive loss attributable to Recon |
¥ |
(16,914,542) |
¥ |
(8,888,915) |
$ |
(1,292,455) |
||||||
Loss per common share - basic and diluted |
¥ |
(2.21) |
¥ |
(0.56) |
$ |
(0.08) |
||||||
Weighted - average shares - basic and diluted |
7,673,960 |
18,093,034 |
18,093,034 |
|||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements |
RECON TECHNOLOGY, LTD |
|||||||||||
CONDENSED STATEMENTS OF CASH FLOWS |
|||||||||||
(UNAUDITED) |
|||||||||||
For the six months ended December 31, |
|||||||||||
2017 |
2018 |
2018 |
|||||||||
RMB |
RMB |
U.S. Dollars |
|||||||||
Cash flows from operating activities: |
|||||||||||
Net loss |
¥ |
(17,604,972) |
¥ |
(9,945,439) |
$ |
(1,446,074) |
|||||
Adjustments to reconcile net loss to net cash used in |
|||||||||||
Depreciation and amortization |
481,782 |
515,457 |
74,948 |
||||||||
Gain from disposal of equipment |
(21,470) |
- |
- |
||||||||
Provision for (net recovery of) doubtful accounts |
80,539 |
(1,494,707) |
(217,332) |
||||||||
Provision for (reversal of) slow moving inventories |
(68,384) |
65,380 |
9,506 |
||||||||
Share based compensation |
3,550,685 |
4,672,881 |
679,440 |
||||||||
Restricted shares issued for management |
6,083,148 |
4,867,036 |
707,670 |
||||||||
Loss from investment in unconsolidated entity |
- |
844,369 |
122,772 |
||||||||
Restricted shares issued for services |
1,937,867 |
516,194 |
75,055 |
||||||||
Changes in operating assets and liabilities: |
|||||||||||
Notes receivable |
318,950 |
217,436 |
31,615 |
||||||||
Trade accounts receivable, net |
(4,506,281) |
(11,251,794) |
(1,636,018) |
||||||||
Inventories, net |
(759,373) |
(1,778,189) |
(258,550) |
||||||||
Other receivable, net |
(1,102,598) |
(6,468,866) |
(940,577) |
||||||||
Purchase advance, net |
(7,471,023) |
(12,594,395) |
(1,831,233) |
||||||||
Prepaid expense |
(574,226) |
(124,589) |
(18,115) |
||||||||
Trade accounts payable |
4,078,075 |
740,274 |
107,636 |
||||||||
Other payables |
175,367 |
3,244,115 |
471,696 |
||||||||
Other payables-related parties |
858,195 |
3,122 |
454 |
||||||||
Accrued payroll and employees' welfare |
(11,224) |
285,135 |
41,459 |
||||||||
Taxes payable |
1,819,793 |
645,328 |
93,831 |
||||||||
Net cash used in operating activities |
(12,735,150) |
(27,041,252) |
(3,931,817) |
||||||||
Cash flows from investing activities: |
|||||||||||
Investment in unconsolidated entity |
(2,000,000) |
(3,815,080) |
(554,715) |
||||||||
Purchases of property and equipment |
(278,432) |
(283,129) |
(41,167) |
||||||||
Proceeds from disposal of equipment |
32,000 |
- |
- |
||||||||
Payments for land use right |
(1,322,300) |
- |
- |
||||||||
Payments and prepayments for construction in progress |
(3,837,842) |
(4,411,620) |
(641,452) |
||||||||
Net cash used in investing activities |
(7,406,574) |
(8,509,829) |
(1,237,334) |
||||||||
Cash flows from financing activities: |
|||||||||||
Proceeds from short-term bank loans |
45,000 |
- |
- |
||||||||
Proceeds from short-term borrowings |
4,600,000 |
1,031,507 |
149,982 |
||||||||
Repayments of short-term borrowings |
(3,000,000) |
- |
- |
||||||||
Proceeds from short-term borrowings-related parties |
16,188,318 |
5,000,000 |
727,003 |
||||||||
Repayments of short-term borrowings-related parties |
(20,256,326) |
(5,000,000) |
(727,003) |
||||||||
Proceeds from long-term borrowings-related party |
10,000,000 |
- |
- |
||||||||
Repayments of long-term borrowings-related party |
(51,969) |
(334,513) |
(48,638) |
||||||||
Proceeds from sale of common stock, net of issuance costs |
15,310,741 |
- |
- |
||||||||
Refund of capital contribution by a non-controlling shareholder |
- |
(200,000) |
(29,080) |
||||||||
Capital contribution by non-controlling shareholders |
1,700,000 |
500,000 |
72,700 |
||||||||
Net cash provided by financing activities |
24,535,764 |
996,994 |
144,964 |
||||||||
Effect of exchange rate fluctuation on cash |
67,620 |
1,195,329 |
173,802 |
||||||||
Net increase (decrease) in cash |
4,461,660 |
(33,358,758) |
(4,850,385) |
||||||||
Cash at beginning of period |
3,809,279 |
45,340,578 |
6,592,548 |
||||||||
Cash at end of period |
¥ |
8,270,939 |
¥ |
11,981,820 |
$ |
1,742,163 |
|||||
Supplemental cash flow information |
|||||||||||
Cash paid during the period for interest |
¥ |
294,998 |
¥ |
805,613 |
$ |
117,137 |
|||||
Cash paid during the period for taxes |
¥ |
9,282 |
¥ |
2,002 |
$ |
291 |
|||||
Non-cash investing and financing activities |
|||||||||||
Shares issued to settle salary payable |
¥ |
1,554,908 |
¥ |
- |
$ |
- |
|||||
Issuance of common stock in exchange of shares of FGS , net of |
- |
21,433,796 |
- |
||||||||
Investment payable in exchange of interest of FGS |
¥ |
- |
¥ |
6,400,000 |
$ |
930,564 |
|||||
Payable for Construction in Progress |
¥ |
2,712,518 |
¥ |
5,957,463 |
$ |
866,219 |
|||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements |