BEIJING, May 16, 2018 /PRNewswire/ -- China Internet Nationwide Financial Services Inc. (NASDAQ: CIFS) ("CIFS" or the "Company"), a leading financial advisory services company, today announced its financial results for the three and twelve months ended December 31, 2017.
Fourth Quarter of 2017 Financial Highlights (all comparisons to prior year unless noted)
Full Year 2017 Financial Highlights
Mr. Jianxin Lin, Chairman and Chief Executive Officer of CIFS, commented, "We are very pleased to close the year on a high note. With both net revenue and net profit more than doubled, our growth moment remained strong in the fourth quarter of 2017."
Mr. Lin continued, "We remain focused on executing our long-term growth plan and start making good progress in our FinTech Initiative which we launched in November 2017. Our newly launched supply chain financing services and the newly acquired big data platform, Anytrust, are also starting to ramp quickly. Looking ahead, we believe that we have the right strategy and the right execution plan to take the Company to the next level and anticipate continuing growth momentum for our businesses in the near future."
Fourth Quarter of 2017 Financial Results
| For the Three Months Ended December 31, |
|||||
| ($ thousands, except per share data) |
2017 |
2016 |
% Change |
||
| Revenue |
$ 12,009 |
$ 4,846 |
147.8% |
||
| Gross profit |
11,595 |
4,739 |
144.7% |
||
| Gross margin |
96.6% |
97.8% |
-1.2 pp |
||
| Operating income |
9,439 |
3,663 |
157.7% |
||
| Operating margin |
78.6% |
75.6% |
-3.0 pp |
||
| Net Income |
10,795 |
4,394 |
145.7% |
||
| EPS - basic & diluted |
0.49 |
0.22 |
122.7% |
||
Revenue
For the fourth quarter of 2017, net revenue increased by $7.16 million, or 147.8%, to $12.01 million from $4.85 million for the same period of the prior year. The increase in net revenue was primarily due to the increase in total amount of financing advised which increased by $712 million, or 157.2%, to $1,165 million for the fourth quarter of 2017 from $453 million for the same period of the prior year. The increases in net revenue and amount of financing advised were across all the board.
| For the Three Months Ended December 31, |
|||||||||||
| 2017 |
2016 |
||||||||||
| No. of |
Amount of |
Revenue |
No. of |
Amount of |
Revenue |
||||||
| Commercial payment advisory services |
14 |
$ 649 |
$ 7.51 |
6 |
$ 272 |
$ 2.86 |
|||||
| International corporate financing advisory services |
2 |
350 |
1.31 |
1 |
100 |
0.38 |
|||||
| Intermediary bank loan advisory services |
6 |
166 |
3.13 |
1 |
81 |
1.61 |
|||||
| Technical services |
- |
- |
0.06 |
- |
- |
- |
|||||
| Total |
22 |
$ 1,165 |
$ 12.01 |
8 |
$ 453 |
$ 4.85 |
|||||
Revenue from commercial payment advisory services increased by $4.65 million, or 162.9%, to $7.51 million for the fourth quarter of 2017 from $2.86 million for the same period of the prior year. The Company assisted 14 SMEs in obtain acceptance bills from banks with total amount of financing advised of $649 million during the fourth quarter of 2017, compared to 6 SMEs and $272 million, respectively, during the same period of the prior year.
Revenue from international corporate financing advisory services increased by $0.93 million, or 242.0%, to $1.31 million for the fourth quarter of 2017 from $0.38 million for the same period of the prior year. The Company provided international corporate financing advisory services to 2 SMEs with total amount of financing advised of $350 million during the fourth quarter of 2017, compared to 1 SMEs and $100 million, respectively, during the same period of the prior year.
Revenue from intermediary loan advisory services increased by $1.52 million, or 94.6%, to $3.13 million for the fourth quarter of 2017 from $1.61 million for the same period of the prior year. The Company provided intermediary loan advisory services to 6 SMEs with total amount of financing advised of $166 million during the fourth quarter of 2017, compared to 1 SMEs and $81 million, respectively, during the same period of the prior year.
Revenue from technical service, related to our newly acquired subsidiary, Anytrust, was $0.06 million for the fourth quarter of 2017, compared to $nil for the same period of the prior year.
Revenue from commercial payment advisory services, international corporate financing advisory services, intermediary bank loan advisory services and technical service accounted for 62.5%, 10.9%, 26.0%, and 0.5% of total revenue, respectively, for the fourth quarter of 2017, compared to 58.9%, 7.9%, 33.2%, and nil, respectively, for the same period of the prior year.
Cost of Revenue
Total cost of revenue, which is mainly comprised of revenue-generating staffing costs, increased by $0.31 million, or 286.1%, to $0.41 million for the fourth quarter of 2017 from $0.11 million for the same period of the prior year.
Gross Profit and Gross Margin
Gross profit increased by $6.86 million, or 144.7%, to $11.60 million for the fourth quarter of 2017 from $4.74 million for the same period of the prior year. The increase in gross profit was in line with the growth of net revenue. Gross margin was 96.6% for the fourth quarter of 2017, compared to 97.8% for the same period of the prior year.
Operating Expenses
Selling and marketing expenses increased by $0.07 million, or 30.6%, to $0.28 million for the fourth quarter of 2017 from $0.22 million for the same period of the prior year. The increase in selling and marketing expenses was primarily related to an increase in marketing and advertising efforts.
General and administrative expenses increased by $1.07 million, or 192.3%, to $1.63 million for the fourth quarter of 2017 from $0.56 million for the same period of the prior year. The increase in general and administrative expenses was primarily due to increase in expenses related to office lease, professional fees, travelling and entertainment expenses as well as expenses related to our initial public offering.
Research and development expenses, mainly consisting of staffing costs accrued in the process of researching and developing financial data software by our newly acquired subsidiary, Anytrust, was $0.09 million for the fourth quarter of 2017, compared to $nil for the same period of the prior year.
Donation expenses decreased by $0.15 million, or 50.8%, to $0.15 million for the fourth quarter of 2017 from $0.30 million for 2016.
As a result, total operating expenses increased by $1.08 million, or 100.4%, to $2.16 million for the fourth quarter of 2017 from $1.08 million for the same period of the prior year. As a percentage of net revenue, total operating expenses was 18.0% for the fourth quarter of 2017, compared to 22.2% for the same period of the prior year.
Operating Income and Operating Margin
Operating income increased by $5.78 million, or 157.7%, to $9.44 million for the fourth quarter of 2017 from $3.66 million for the same period of the prior year. Operating margin 78.6% for the fourth quarter of 2017, compared to 75.6% for the same period of the prior year.
Other Income (Expenses)
Total net other income, which is primarily comprised of interest income from loans to third parties as well as interest income on bank deposits and other expenses, increased by $0.74 million, or 103.7%, to $1.45 million for the fourth quarter of 2017 from $0.71 million for the same period of the prior year. Interest income on loans to third parties were $1.40 million for the fourth quarter of 2017, compared to $0.71 million for the same period of the prior year. The increase in interest income on loans to third parties was in line with increase of loan balances to third parties, which was $41.69 million and $19.24 million as of December 31, 2017 and 2016, respectively.
Income Tax Expenses
Income tax expense was $94,192 for the fourth quarter of 2017, compared to income tax credit of $19,022 for the same period of the prior year.
Net Income and EPS
Net income increased by $6.40 million, or 145.7%, to $10.79 million for the fourth quarter of 2017 from $4.39 million for the same period of the prior year. The increase in net income was primarily related to increase in net revenue and partially offset by the increase in operating expenses.
Basic and diluted earnings share was 0.49 for the fourth quarter of 2017, compared to $0.22 for the same period of the prior year.
Full Year 2017 Financial Results
| For the Twelve Months Ended December 31, |
|||||
| ($ thousands, except per share data) |
2017 |
2016 |
% Change |
||
| Revenue |
$ 25,116 |
$ 15,822 |
58.7% |
||
| Gross profit |
24,386 |
15,442 |
57.9% |
||
| Gross margin |
97.1% |
97.6% |
-0.5 pp |
||
| Operating income |
20,604 |
13,547 |
52.1% |
||
| Operating margin |
82.0% |
85.6% |
-3.6 pp |
||
| Net Income |
24,048 |
13,889 |
73.1% |
||
| EPS - basic & diluted |
1.15 |
0.69 |
66.7% |
||
Revenue
For the year of 2017, net revenue increased by $9.29 million, or 58.7%, to $25.12 million from $15.82 million for 2016. The increase in net revenue was primarily due to the increase in total amount of financing advised which increased by $958 million, or 65.1%, to $2,429 million for 2017 from $1,471 million for 2016. The increases in net revenue and amount of financing advised were across the board.
| For the Twelve Months Ended December 31, |
|||||||||||
| 2017 |
2016 |
||||||||||
| No. of |
Amount of |
Revenue |
No. of |
Amount of |
Revenue |
||||||
| Commercial payment advisory services |
31 |
$ 1,476 |
$ 16.87 |
19 |
$ 922 |
$ 10.44 |
|||||
| International corporate financing advisory services |
5 |
650 |
2.47 |
4 |
$ 330 |
$ 1.26 |
|||||
| Intermediary bank loan advisory services |
11 |
303 |
5.71 |
6 |
$ 219 |
$ 4.12 |
|||||
| Technical services |
- |
- |
0.06 |
- |
$ - |
$ - |
|||||
| Total |
47 |
$ 2,429 |
$ 25.12 |
29 |
$ 1,471 |
$ 15.82 |
|||||
Revenue from commercial payment advisory services increased by $6.43 million, or 61.6%, to $16.87 million for 2017 from $10.44 million for 2016. The Company assisted 31 SMEs in obtain acceptance bills from banks with total amount of financing advised of $1,476 million during 2017, compared to 19 SMEs and $922 million, respectively, during 2016.
Revenue from international corporate financing advisory services increased by $1.21 million, or 96.6%, to $2.47 million for 2017 from $1.26 million for 2016. The Company provided international corporate financing advisory services to 5 SMEs with total amount of financing advised of $650 million during 2017, compared to 4 SMEs and $330 million, respectively, during 2016.
Revenue from intermediary loan advisory services increased by $1.59 million, or 38.6%, to $5.71 million for 2017 from $4.12 million for 2016. The Company provided intermediary loan advisory services to 11 SMEs with total amount of financing advised of $303 million during 2017, compared to 6 SMEs and $219 million, respectively, during 2016.
Revenue from technical service, related to our newly acquired subsidiary, Anytrust, was $0.06 million for 2017, compared to $nil for 2016.
Revenue from commercial payment advisory services, international corporate financing advisory services, intermediary bank loan advisory services and technical service accounted for 67.2%, 9.8%, 22.8%, and 0.3% of total revenue, respectively, for 2017, compared to 66.0%, 7.9%, 26.1%, and nil, respectively, for 2016.
Cost of Revenue
Total cost of revenue, which is mainly comprised of revenue-generating staffing costs, increased by $0.35 million, or 92.0%, to $0.73 million for 2017 from $0.38 million for 2016.
Gross Profit and Gross Margin
Gross profit increased by $8.94 million, or 57.9%, to $24.39 million for 2017 from $15.44 million for 2016. The increase in gross profit was in line with the growth of net revenue. Gross margin was 97.1% for 2017, compared to 97.6% for 2016.
Operating Expenses
Selling and marketing expenses increased by $0.13 million, or 51.4%, to $0.37 million for 2017 from $0.25 million for 2016. The increase in selling and marketing expenses was primarily related to an increase in marketing and advertising efforts.
General and administrative expenses increased by $1.82 million, or 135.0%, to $3.17 million for 2017 from $1.35 million for 2016. The increase in general and administrative expenses was primarily due to increase in expenses related to office lease, professional fees, travelling and entertainment expenses as well as expenses related to our initial public offering.
Research and development expenses was $0.09 million for 2017, compared to $nil for 2016.
Donation expenses decreased by $0.15 million, or 50.8%, to $0.15 million for 2017 from $0.30 million for 2016.
As a result, total operating expenses increased by $1.89 million, or 99.6%, to $3.78 million for 2017 from $1.90 million for 2016. As a percentage of net revenue, total operating expenses was 15.1% for 2017, compared to 12.0% for 2016.
Operating Income and Operating Margin
Operating income increased by $7.06 million, or 52.1%, to $20.60 million for 2017 from $13.55 million for 2016. Operating margin 82.0% for 2017, compared to 85.6% for 2016.
Other Income (Expenses)
Total net other income, which is primarily comprised of interest income from loans to third parties as well as interest income on bank deposits and other expenses, increased by $1.28 million, or 45.9%, to $4.08 million for 2017 from $2.79 million for 2016. Interest income on loans to third parties were $4.07 million for 2017, compared to $2.79 million for 2016. The increase in interest income on loans to third parties were in line with increase of loan balances to third parties, which was $41.69 million and $19.24 million as of December 31, 2017 and 2016, respectively.
Income Tax Expenses
Income tax expense was $0.63 million for 2017, compared to $2.45 million for 2016. The decrease of income tax expense was mainly due to the transition of operating business from one subsidiary - Sheng Ying Xin (Beijing) Management Consulting Co., Ltd. which is subject to the 25% income tax rate, to another subsidiary - Kashgar Sheng Yingxin Enterprise Consulting Co., Ltd., which is exempted from income tax from its inception to December 31, 2020.
Net Income and EPS
Net income increased by $10.16 million, or 73.1%, to $24.05 million for 2017 from $13.89 million for 2016. The increase in net income was primarily related to increase in net revenue and partially offset by the increase in operating expenses.
Basic and diluted earnings share was $1.15 for 2017, compared to $0.69 for 2016.
Liquidity and Capital Resources
As of December 31, 2017, the Company had cash and cash equivalents of $27.17 million, compared to $1.88 million at the end of 2016. Accounts receivable was $6.29 million as of December 31, 2017, compared to $8.09 million at the end of 2016. Balance of loans to third parties was $41.69 million as of December 31, 2017, compared to $19.24 million at the end of 2016. Total working capital was $68.11 million as of December 31, 2017, compared to $25.15 million at the end of 2016.
Net cash provided by operating activities was $27.60 million for 2017, compared to $14.47 million for 2016. Net cash used in investing activities was $22.31 million for 2017, compared to net cash provided by investing activities of $2.49 million for 2016. Net cash provided by financing activities was $19.64 million, including net proceeds from initial public offering of $18.97 million and exercise of underwriter's warrants of $1.09 million, for 2017, compared to net cash used in financing activities of $15.75 million for 2016.
Recent Developments
On May 3, 2018, Fu Hui (Shenzhen) Commercial Factoring Co., Ltd. ("Fu Hui"), a wholly owned subsidiary of the Company, signed a revolving factoring credit facility (the "Facility") agreement with Sino Pharma Business Factoring Co., Ltd. ('Sino Pharma BF"), one of the leading factoring services providers serving the healthcare industry and a subsidiary of China National Pharmaceutical Group Corporation. The Facility has a one-year term with the option for multiple-year extensions and allows Sino Pharma BF to receive a RMB 100 million (approximately $15.7 million) revolving factoring credit line from the Company. The Facility is backed by accounts receivable from Grade A hospitals with Class II or above rankings.
On April 30, 2018, the Company announced that the independent special committee of the Board of Directors of the Company, comprising three independent directors of the Company, Ms. Sheve Li Tay, Mr. Buting Yang and Mr. Hong Huang (the "Special Committee"), has completed its investigation into the allegations raised in the report issued by Muddy Waters LLC dated December 20, 2017 (the "Report"). The Special Committee commenced its investigation in January 2018 and was assisted by a global law firm, Shearman & Sterling LLP, serving as independent legal counsel, and by KPMG Advisory (China) Limited, the auditors that were retained by Shearman & Sterling LLP.
On January 31, 2018, the Company announced that its subsidiary, Anytrust, has signed a cooperation agreement (the "ZHH Agreement") with Zhonghuhang (Beijing) Information Technology Co., Ltd. ("ZHH") to develop an Overseas Student Registration System and provide comprehensive consulting services for the Convey Project. Pursuant to the ZHH Agreement, Anytrust will be the exclusive developer responsible for the design, development, testing, implementation and maintenance/support of an overseas student registration platform for the Convey Project. The two parties also agreed to jointly develop new products and services in the areas of big data, artificial intelligence and blockchain relating to the Convey Project.
On January 26, 2018, the Company announced the public launch of the beta version of AnyInfo, a vertical search engine and big data platform covering a broad range of publicly available data for over 28 million enterprises in China. AnyInfo is developed by the Company's subsidiary, Anytrust, and is now available for Windows and Android users at www.anyinfo.cn.
On December 29, 2017, the Company announced that it has entered into a strategic cooperation agreement (the "CCFT Agreement") with China Co-op Foreign Trade LLC ("CCFT"), a majority-owned subsidiary of All China Federation of Supply and Marketing Cooperatives ("China Co-op"). Pursuant to the CCFT Agreement executed on December 26, 2017, the two parties will explore cooperation opportunities including the joint development of a big data center for China's Co-op and agricultural-related industries, a settlement center in support of the One Belt One Road Initiative, as well as appointing the Company as a preferred partner in providing data analytics and financing advisory services to China Co-op's network of cooperatives and affiliated enterprises.
On November 14, 2017, the Company entered into an equity transfer agreement to acquire a 100% equity interest in Beijing Anytrust Science & Technology Co., Ltd., a big data company focusing on providing data infrastructure design, big data access and analytics, and document automation for enterprises and government agencies in China, for a total cash consideration of RMB12 million (approximately US$1.8 million).
On November 6, 2017, the Company announced plans to make "FinTech" or financial technologies a core competency and a key growth driver for the Company's next phase of growth (the "FinTech Initiative"). The Company's FinTech Initiative specifically centers around the development of a big data platform that would allow the Company to leverage big data access, analytics, artificial intelligence ("AI") and machine learning in acquiring and retaining customers through precision marketing and effective risk control. The Company plans to fulfill the FinTech Initiative through a combination of key employee recruitment and targeted acquisitions.
On October 25, 2017, the Company announced the expansion of its service offerings with the launch of its supply chain financing services (the "SCF Services"). The SCF Services provide owners of small to medium sized enterprises (the "SMEs") with holistic supply chain financing solutions and value-added services in order to reduce financing costs and improve efficiency during a business transaction. With an initial focus on the medical supplies and medical equipment, airline catering and bulk commodity supply chains, the SCF Services will be operated through Fu Hui (Shenzhen) Commercial Factoring Co., Ltd., a recently incorporated, wholly owned subsidiary of the Company.
On October 16, 2017, Mr. Kam Cheng Leong tendered his resignation as director of the Company, Chairman of the Nominating and Corporate Governance Committee and member of both Audit Committee and Compensation Committee of the Company. Mr. Leong's resignation was for personal reasons and was not a result of any dispute with the Company. The Board accepted Mr. Leong's resignation with immediate effect. On the same day, the Board resolved to appoint Mr. Buting Yang to replace Mr. Leong in the abovementioned capacities, effective immediately.
About China Internet Nationwide Financial Services Inc.
Incorporated in 2014 and headquartered in Beijing, China Internet Nationwide Financial Services Inc. provides financial advisory services, including commercial payment advisory, intermediary bank loan advisory, and international corporate financing advisory, to meet the financing and capital needs of its clients, comprised largely of small-to-medium sized enterprises. Beijing Anytrust Science & Technology Co., Ltd. ("Anytrust") is a wholly owned subsidiary of CIFS focusing on providing data infrastructure design, big data access and analytics, and document automation for enterprises and government agencies in China. For more information about the CIFS and Anytrust, please visit www.cifsp.com or www.anytrust.cn.
Forward Looking Statements
This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. All statements other than statements of historical fact in this press release are forward-looking statements and involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. These forward-looking statements are based on management's current expectations, assumptions, estimates and projections about the Company and the industry in which the Company operates, but involve a number of unknown risks and uncertainties, Further information regarding these and other risks is included in the Company's filings with the U.S. Securities and Exchange Commission. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and actual results may differ materially from the anticipated results. You are urged to consider these factors carefully in evaluating the forward-looking statements contained herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by these cautionary statements.
INVESTOR RELATIONS:
China Internet Nationwide Financial Services Inc.
Email: ir@cifsp.com
Phone: +86 10 8587 8166
Tony Tian, CFA
Weitian Group LLC
Email: ttian@weitianco.com
Phone: +1 732 910 9692
|
CHINA INTERNET NATIONWIDE FINANCIAL SERVICES INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
|
||||||
| As of December 31, |
||||||
| 2017 |
2016 |
|||||
| ASSETS |
||||||
| Current assets |
||||||
| Cash |
$ |
27,165,262 |
$ |
1,880,425 |
||
| Accounts receivable |
6,290,000 |
8,088,511 |
||||
| Other receivables |
532,028 |
94,474 |
||||
| Loans to third parties |
41,690,640 |
19,237,422 |
||||
| Prepayments |
306,473 |
- |
||||
| Deferred offering cost |
- |
312,202 |
||||
| Total Current Assets |
75,984,403 |
29,613,034 |
||||
| Non-current assets |
||||||
| Property and Equipment, net |
222,142 |
28,777 |
||||
| Intangible assets, net |
1,428,566 |
2,772 |
||||
| Long-term office rental deposit |
678,419 |
208,695 |
||||
| Long-term prepayment |
3,807 |
- |
||||
| Goodwill |
752,345 |
- |
||||
| Deferred Tax Assets |
133,729 |
- |
||||
| Total Assets |
$ |
79,203,411 |
$ |
29,853,278 |
||
| LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||
| Current liabilities |
||||||
| Accrued payroll |
$ |
1,265,308 |
$ |
490,875 |
||
| Accounts payable |
71,136 |
- |
||||
| Advance from customers |
22,733 |
- |
||||
| Other payables and accruals |
671,194 |
53,827 |
||||
| Due to a related party |
163,659 |
163,361 |
||||
| Taxes payable |
5,680,094 |
3,755,872 |
||||
| Total Current Liabilities |
7,874,124 |
4,463,935 |
||||
| Deferred tax liabilities |
213,511 |
- |
||||
| Total Liabilities |
8,087,635 |
4,463,935 |
||||
| Shareholders' equity |
||||||
| Common Stock ($0.001 par value, unlimited shares authorized, 22,114,188 and 20,000,000 share issued and outstanding at December 31, 2017 and December 31, 2016, respectively) |
22,114 |
20,000 |
||||
| Additional paid in capital |
28,441,045 |
9,147,398 |
||||
| Statutory reserve |
1,828,601 |
1,657,084 |
||||
| Retained earnings |
41,556,125 |
17,679,458 |
||||
| Accumulated other comprehensive loss |
(732,109) |
(3,114,597) |
||||
| Total Shareholders' Equity |
71,115,776 |
25,389,343 |
||||
| Total Liabilities and Shareholders' Equity |
$ |
79,203,411 |
$ |
29,853,278 |
||
|
CHINA INTERNET NATIONWIDE FINANCIAL SERVICES INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
||||||||||
| Years ended December 31, |
||||||||||
| 2017 |
2016 |
2015 |
||||||||
| Revenue |
||||||||||
| - Third parties |
$ |
25,116,139 |
$ |
15,821,980 |
$ |
7,360,581 |
||||
| - Related parties |
- |
- |
421,105 |
|||||||
| Total revenue |
25,116,139 |
15,821,980 |
7,781,686 |
|||||||
| Cost of revenues |
729,752 |
380,072 |
235,152 |
|||||||
| Gross profit |
24,386,387 |
15,441,908 |
7,546,534 |
|||||||
| Operating expenses |
||||||||||
| Selling and marketing expenses |
371,383 |
245,246 |
151,489 |
|||||||
| General and administrative expenses |
3,169,855 |
1,348,862 |
1,573,262 |
|||||||
| Research & Development Expense |
92,683 |
- |
- |
|||||||
| Donation expenses |
148,108 |
301,101 |
- |
|||||||
| Total Operating expenses |
3,782,029 |
1,895,209 |
1,724,751 |
|||||||
| Income from operations |
20,604,358 |
13,546,699 |
5,821,783 |
|||||||
| Other income (expenses) |
||||||||||
| Interest income on bank deposit |
13,600 |
1,273 |
292 |
|||||||
| Gain on disposal of a non-operating department |
- |
- |
454,836 |
|||||||
| Other expenses |
(7,058) |
(517) |
(741,112) |
|||||||
| Interest income from loans to third parties |
4,070,600 |
2,794,134 |
1,946,974 |
|||||||
| Total other income, net |
4,077,142 |
2,794,890 |
1,660,990 |
|||||||
| Income before income tax expenses |
24,681,499 |
16,341,589 |
7,482,773 |
|||||||
| Income tax expenses |
633,315 |
2,452,822 |
1,870,748 |
|||||||
| Net Income |
$ |
24,048,184 |
$ |
13,888,767 |
$ |
5,612,025 |
||||
| Other comprehensive loss |
||||||||||
| Foreign currency translation gain/(loss) |
2,382,488 |
(1,468,548) |
(1,645,416) |
|||||||
| Comprehensive Income |
$ |
26,430,672 |
$ |
12,420,219 |
$ |
3,966,609 |
||||
| Weighted average number of shares, basic and diluted |
20,880,706 |
20,000,000 |
20,000,000 |
|||||||
| Basic and diluted earnings per share |
$ |
1.152 |
$ |
0.694 |
$ |
0.281 |
||||
|
CHINA INTERNET NATIONWIDE FINANCIAL SERVICES INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||
| Years ended December 31, |
||||||||||
| 2017 |
2016 |
2015 |
||||||||
| Cash flows from operating activities: |
||||||||||
| Net income |
$ |
24,048,184 |
$ |
13,888,767 |
$ |
5,612,025 |
||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||
| Depreciation and amortization |
39,314 |
9,979 |
8,613 |
|||||||
| Deferred taxes |
(38,890) |
- |
53,748 |
|||||||
| Gain on sale of a non-operating department |
- |
- |
(454,836) |
|||||||
| Changes in operating assets and liabilities: |
||||||||||
| Accounts receivable |
2,265,897 |
(3,689,700) |
(5,075,469) |
|||||||
| Other receivables |
(379,543) |
1,814,225 |
(1,585,777) |
|||||||
| Prepayments |
(300,280) |
- |
177 |
|||||||
| Long-term office rental deposit |
(442,135) |
- |
- |
|||||||
| Accrued payroll |
713,599 |
112,961 |
370,643 |
|||||||
| Other payables and accruals |
(8,048) |
(24,101) |
207 |
|||||||
| Tax payable |
1,638,886 |
2,358,698 |
1,668,268 |
|||||||
| Accounts Payable |
66,558 |
- |
- |
|||||||
| Net cash provided by operating activities |
27,603,542 |
14,470,829 |
597,599 |
|||||||
| Cash flows from investing activities: |
||||||||||
| Purchases of property and equipment |
(191,692) |
- |
(42,315) |
|||||||
| Payment to purchase intangible assets |
- |
- |
(4,118) |
|||||||
| Loans to third parties |
(41,508,250) |
(21,295,334) |
(24,090,967) |
|||||||
| Collection of loans to third parties |
20,865,100 |
23,786,941 |
- |
|||||||
| Acquisition of Anytrust, net of cash acquired in connection of acquisition of Anytrust |
(1,473,365) |
- |
- |
|||||||
| Net cash (used in)/provided by investing activities |
(22,308,207) |
2,491,607 |
(24,137,400) |
|||||||
| Cash flows from financing activities: |
||||||||||
| Borrowings from a related party |
- |
3,430 |
958,263 |
|||||||
| Repayment to a related party |
- |
(67,434) |
(1,045,554) |
|||||||
| Capital contribution |
- |
- |
24,523,664 |
|||||||
| Proceeds from IPO (net of offering cost of $1,262,562) |
18,968,888 |
- |
- |
|||||||
| Proceeds from exercise of underwriter's warrants |
1,090,239 |
- |
- |
|||||||
| Return of capital |
- |
(15,356,266) |
- |
|||||||
| Payments of offering costs |
(417,998) |
(326,053) |
- |
|||||||
| Net cash provided by/(used in) financing activities |
19,641,129 |
(15,746,323) |
24,436,373 |
|||||||
| Effect of exchange rate changes on cash |
348,373 |
209,111 |
(446,056) |
|||||||
| Net increase in cash |
25,284,837 |
1,425,224 |
450,516 |
|||||||
| Cash at beginning of year |
1,880,425 |
455,201 |
4,685 |
|||||||
| Cash at end of year |
$ |
27,165,262 |
$ |
1,880,425 |
$ |
455,201 |
||||
| Supplemental disclosure of cash flow information |
||||||||||
| Interest paid |
$ |
- |
$ |
- |
$ |
- |
||||
| Income taxes paid |
$ |
317,150 |
$ |
1,012,765 |
$ |
312,024 |
||||
| Non- cash investing activities |
||||||||||
| Note receivable from the sale of non-operating department |
$ |
- |
$ |
- |
$ |
454,836 |
||||
| Net asset from acquisition of Anytrust |
$ |
351,225 |
$ |
- |
$ |
- |
||||
| Deferred offering cost |
$ |
763,365 |
$ |
- |
$ |
- |
||||
View original content:http://www.prnewswire.com/news-releases/china-internet-nationwide-financial-services-inc-reports-financial-results-for-the-fourth-quarter-and-full-year-2017-300648927.html
