IT Tech Packaging, Inc. Announces Fourth Quarter and Fiscal Year 2022 Financial Results

    0
    147

    BAODING, China, March 24, 2023 /PRNewswire/ — IT Tech Packaging, Inc. (NYSE American: 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 fourth quarter and audited financial results for the fiscal year ended December 31, 2022.

    Mr. Zhenyong Liu, Chairman and Chief Executive Officer of the Company, commented, “In fiscal year 2022, our business execution was reflected as we generated approximately $100.35 million in revenue and approximately $4.75 million in gross profit. With the domestic business and markets resumption in an orderly manner as the pandemic is gradually under control in China, we expect that the market demand for our products will recover gradually. “

    Fourth Quarter 2022 Financial Results

    For the Three Months Ended December 31,

     ($ millions)

    2021

    2022

     % Change

     Revenues

    45.05

    21.37

    -52.6 %

     Regular Corrugating Medium Paper (“CMP”)*

    32.66

    17.28

    47.1 %

     Light-Weight CMP**

    7.00

    3.77

    46.1 %

     Offset Printing Paper

    2.97

    -100.0 %

     Tissue Paper Products

    2.28

    0.25

    -88.9 %

      Face Masks

    0.15

    0.06

    -60.7 %

     Gross profit

    4.34

    1.03

    -76.3 %

     Gross profit (loss) margin

    9.6 %

    4.8 %

    -4.8pp****

     Regular Corrugating Medium Paper (“CMP”)*

    9.6 %

    8.3 %

    -1.3 pp****

     Light-Weight CMP**

    12.2 %

    10.3 %

    -1.9 pp****

     Offset Printing Paper

    21.5 %

     Tissue Paper Products***

    -13.9 %

    -315.2 %

    -301.3 pp****

     Face Masks

    25.2 %

    27.5 %

    2.3 pp****

     Operating income (loss)

    1.95

    -0.49

    -125.2 %

     Net income (loss)

    4.16

    -11.91

    -386.6 %

     EBITDA

    8.66

    3.77

    -56.5 %

     Basic and Diluted earnings (loss) per share

    0.45

    -1.19

    -364.4 %

     * Products from PM6

     ** Products from PM1

     *** Products from PM8 and PM9

     **** pp represents percentage points

    • Revenue decreased by 52.6% to approximately $21.37 million, primarily attributable to an decrease in sales volume of all categories of products and decrease in ASP of CMP.
    • Gross profit decreased by 76.3% to approximately $1.03 million. Total gross margin decreased by 4.8 percentage point to 4.8%. 
    • Loss from operations was approximately $0.49 million, compared to operation income of approximately $1.95 million for the same period of last year.
    • Net loss was approximately $11.91 million, or loss of $1.19 per basic and diluted share, compared to net income of approximately $4.16 million, or earnings of $0.45 per basic and diluted share, for the same period of last year.
    • Earnings before interest, taxes, depreciation and amortization (“EBITDA”) decreased by 56.5% to approximately $3.77million.

    Revenue

    For the fourth quarter of 2022, total revenue decreased by approximately $23.7 million, or 52.6%, to approximately $21.4 million from approximately $45.0 million for the same period of last year. The decrease in total revenue was mainly due to the decrease in sales volume of CMP, offset printing paper and tissue paper products and the decrease in ASP of CMP and offset printing paper.

    The following table summarizes revenue, volume and ASP by product for the fourth quarter of 2022 and 2021, respectively:

     For the Three Months Ended December 31,

    2021

    2022

     Revenue
    ($’000)

     Volume
     (tonne)

     ASP
    ($/tonne)

     Revenue
    ($’000)

     Volume
     (tonne)

     ASP
    ($/tonne)

     Regular CMP

    32,662

    57,410

    569

    17,281

    41,941

    412

     Light-Weight CMP

    6,996

    12,543

    558

    3,768

    9,365

    402

     Offset Printing Paper

    2,967

    3,911

    759

     Tissue Paper Products

    2,278

    2,292

    994

    253

    234

    1,083

     Total

    44,903

    76,156

    590

    21,302

    51,540

    413

     Revenue
    ($’000)

     Volume
    (thousand
    pieces)

     ASP
    ($/thousand
    pieces)

     Revenue
    ($’000)

     Volume
    ($/thousand
    pieces)

     ASP
    ($/thousand
    pieces)

     Face Masks

    146

    3,014

    49

    57

    1,330

    43

    Revenue from CMP, including both regular CMP and light-Weight CMP, decreased by $18.6 million, or 46.9%, to approximately $21.1 million and accounted for 98.5 % of total revenue for the fourth quarter of 2022, compared to approximately $39.7 million, or 88.0% of total revenue, for the same period of last year. The Company sold 51,306 tonnes of CMP at an ASP of $410/tonne in the fourth quarter of 2022, compared to 69,953 tonnes at an ASP of $567/tonne in the same period of last year.

    Of the total CMP sales, revenue from regular CMP decreased by approximately $15.4 million, or 47.1%, to approximately $17.3 million, resulting from sales of 41,941 tonnes at an ASP of $412/tonne, during the fourth quarter of 2022, compared to revenue of approximately$32.7  million, resulting from sales of 57,410 tonnes at an ASP of $569/tonne, for the same period of last year. Revenue from light-weight CMP decreased by approximately $3.2 million, or 46.1%, to approximately $3.8 million, resulting from sales of 9,365 tonnes at an ASP of $402/tonne for the fourth quarter of 2022, compared to revenue of approximately $7.0 million, resulting from sales of 12,543 tonnes at an ASP of $558/tonne for the same period of last year.

    Revenue from offset printing paper was $nil for the three months ended December 31, 2022, due to COVID-19, offset printing paper was suspended in 2022.  Revenue from offset printing paper was  approximately $3.0 million for the fourth quarter of 2021, with 3,911 tonnes sold at an ASP of $759/tonne.

    Revenue from tissue paper products decreased by $2.0 million, or 88.9%, to approximately $0.3 million, resulting from sales of 234 tonnes at an ASP of $1,083/tonne, for the fourth quarter of 2022, compared to revenue of approximately$2.3million, resulting from sales of 2,292 tonnes at an ASP of $994/tonne for the same period of last year.

    Revenue from face masks decreased by $89,508, or 61.2%, to approximately $56,774 for the fourth quarter ended December 31, 2022, from $146,282 for the same period of 2021. The Company sold 1,330 thousand pieces of face masks for the fourth quarter ended December 31, 2022, compared to 3,014 thousand pieces of face masks for the same period of 2021.

    Gross Profit and Gross Margin

    Total cost of sales decreased by $20.3 million, or 49.9%, to approximately $20.4 million for the fourth quarter of 2022 from approximately $40.7 million for the same period of last year. For paper products, overall cost of sales per tonne was $394 for the fourth quarter of 2022, compared to $533 for the same period of last year. The decrease in overall cost of sales was mainly due to the decrease in sales volume of CMP and offset printing paper and decrease of material costs of CMP in the fourth quarter of 2022.  Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, and tissue paper products were $378, $361, $nil and $4,494, respectively, for the fourth quarter of 2022, compared to $514, $490, $596, and $1,132, respectively, for the same period of last year.

    Total gross profit was approximately $1.0 million for the fourth quarter of 2022, compare to the gross profit of approximately$4.3 million for the same period of last year as a result of factors described above. Overall gross margin was 4.8% for the fourth quarter of 2022, compared to 9.6% for the same period of last year. Gross profit (loss) margins for regular CMP, light-weight CMP, offset printing paper, tissue paper products and face mask products were 8.3%, 10.3%, n/a, -315.2% and 27.5%, respectively, for the fourth quarter of 2022, compared to 9.6%, 12.2%, 21.5%, -13.9% and 25.2%, respectively, for the same period of last year.

    Selling, General and Administrative Expenses

    Selling, general and administrative expenses (“SG&A”) decreased by $0.9million, or 36.4%, to approximately $1.5 million for the fourth quarter of 2022 from approximately$2.4 million for the same period of last year.

    Income (Loss) from Operations

    Loss from operations was approximately $0.5million for the fourth quarter of 2022, a decrease of $2.4 million, or 125.2%, from income from operations of approximately $2.0 million for the same period of last year. Operating loss margin was -2.3% for the fourth quarter of 2022, compared to operating margin of 4.3% for the same period of last year.

    Net Income (Loss)

    Net loss was approximately $11.9 million, or $1.19 loss per basic and diluted share for the fourth quarter of 2022, representing a decrease of $16.1 million, or 386.6%, from net income of approximately $4.2 million, or $0.45 earnings per basic and diluted share, for the same period of last year.

    EBITDA

    EBITDA was approximately $3.8 million for the fourth quarter of 2022, compared to approximately $8.7 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 December 31,

     ($ millions)

    2021

    2022

     Net income (loss)

    4.16

    -11.91

     Add: Income tax

    0.60

    11.87

      Net interest expense

    0.28

    0.24

      Depreciation and amortization

    3.62

    3.57

     EBITDA

    8.66

    3.77

    Full Year Ended December 31, 2022 Financial Results

     For the Twelve Months Ended December 31,

     ($ millions)

    2021

    2022

     % Change

     Revenues

    160.88

    100.35

    -37.62 %

     Regular Corrugating Medium Paper (“CMP”)*

    111.08

    82.30

    -25.91 %

     Light-Weight CMP**

    23.43

    16.43

    -29.89 %

     Offset Printing Paper

    17.06

    0

    -100 %

     Tissue Paper Products

    8.77

    1.36

    -84.53 %

      Face Masks

    0.54

    0.26

    -52.1 %

     Gross profit

    11.02

    4.75

    -56.9 %

     Gross profit (loss) margin

    6.9 %

    4.7 %

    -2.2 pp****

     Regular Corrugating Medium Paper (“CMP”)*

    6.3 %

    7.4 %

    1.1 pp****

     Light-Weight CMP**

    8.7 %

    9.4 %

    0.7 pp****

     Offset Printing Paper

    18.2 %

     Tissue Paper Products***

    -14.3 %

    -216.3 %

    -202.1 pp****

     Face Masks

    19.2 %

    26.1 %

    6.9 pp****

     Operating income (loss)

    1.46

    -5.30

    -463.5 %

     Net income

    0.91

    -16.57

    -1930.0 %

     EBITDA

    22.94

    10.96

    -52.2 %

     Basic and Diluted earnings (loss) per share

    0.10

    -1.66

    -1,760.0 %

     * Products from PM6

     ** Products from PM1

     *** Products from PM8 and PM9

     **** pp represents percentage points

    Revenue

    For the year ended December 31, 2022, total revenue decreased by $60.5 million, or 37.6%, to approximately $100.4 million from approximately$160.9 million for 2021. The decrease in total revenue was mainly due to the decrease in sales volume of CMP, offset printing paper and tissue paper and the decrease in ASP of CMP.

    The following table summarizes revenue, volume and ASP by product for the years ended December 31, 2021 and 2022, respectively:

     For the Twelve Months Ended December 31,

    2021

    2022

     Revenue
    ($’000)

     Volume
     (tonne)

     ASP
    ($/tonne)

     Revenue
    ($’000)

     Volume
     (tonne)

     ASP
    ($/tonne)

     Regular CMP

    111,079

    213,490

    520

    82,297

    180,977

    455

     Light-Weight CMP

    23,432

    46,201

    507

    16,428

    37,354

    440

     Offset Printing Paper

    17,063

    24,513

    696

     Tissue Paper Products

    8,770

    8,255

    1,062

    1,356

    1,273

    1,065

     Total

    160,344

    292,459

    548

    100,082

    219,604

    456

     Revenue
    ($’000)

     Volume
    (thousand pieces)

     ASP ($/thousand pieces)

     Revenue ($’000)

     Volume
    ($/thousand pieces)

     ASP ($/thousand pieces)

     Face Masks

    538

    12,664

    42

    258

    5,625

    46

    Revenue from CMP, including both regular CMP and light-Weight CMP decreased by $35.8 million, or 26.6%, to approximately $98.7 million, and accounted for 98.4% of total revenue for the year ended December 31, 2022, compared to approximately$134.5 million, or 83.6% of total revenue for 2021. The Company sold 218,331tonnes of CMP at an ASP of $452/tonne in the year ended December 31, 2022, compared to 259,691tonnes at an ASP of $518/tonne in 2021.

    Of the total CMP sales, revenue from regular CMP decreased by $28.8 million, or 25.9%, to approximately $82.3 million, resulting from sales of 180,977 tonnes at an ASP of $455/tonne during the year ended December 31, 2022, compared to revenue of approximately$111.1 million, resulting from sales of 213,490 tonnes at an ASP of $520/tonne for 2021. Revenue from light-weight CMP decreased by $7.0 million, or 29.9%, to approximately$16.4 million, resulting from sales of 37,354 tonnes at an ASP of $440/tonne for the year ended December 31, 2022, compared to revenue of approximately$23.4million, resulting from sales of 46,201tonnes at an ASP of $507/tonne for 2021.

    Revenue from offset printing paper was $nil for the year ended December 31, 2022 compared to the revenue of $17.1 for the year ended December 31, 2021. Due to COVID-19, our paper production was restricted and production of offset printing paper was suspended in 2022.

    Revenue from tissue paper products decreased by $7.4 million, or 84.5%, to approximately $1.4 million, resulting from sales of 1,273 tonnes at an ASP of $1,065/tonne, for the year ended December 31, 2022, compared to revenue of approximately $8.8 million, resulting from sales of 8,255 tonnes at an ASP of $1,062/tonne for 2021.

    Revenue from face masks decreased by $0.3 million, or 52.1%, to approximately $0.3 million for the year ended December 31, 2022, from approximately $0.5 million for 2021. The Company sold 5,625 thousand pieces of face masks for the year ended December 31, 2022, compared to 12,664 thousand pieces of face masks for 2021.

    Gross Profit and Gross Margin

    Total cost of sales decreased by $54.2 million, or 36.1%, to approximately $95.6 million for the year ended December 31, 2022 from approximately $149.9 million for 2021. The decrease in overall cost of sales was mainly due to the decreased sales volume of CMP and offset printing paper and decreased material costs of CMP in the year ended December 31, 2022.  Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, tissue paper products were, $421, $398, $nil, and $3,370, respectively, for the year ended December 31, 2022 compared to $487, $463, $570, and $1,214, respectively, for 2021.

    Total gross profit decreased by $6.3 million, or 56.9%, to approximately $4.8 million for the year ended December 31, 2022 from approximately $11.0 million for 2021. Overall gross margin decreased by 2.2 percentage points to 4.7% for the year ended December 31, 2022 from 6.9% for 2021. Gross margins for regular CMP, light-weight CMP, offset printing paper, tissue paper products and face mask products were 7.4%, 9.4%, nil, -216.3% and 26.1%, respectively, for the year ended December 31, 2022, compared to 6.3%, 8.7%, 18.2%, 14.3% and 19.2%, respectively, for 2021.

    Selling, General and Administrative Expenses

    SG&A expenses increased by $0.5 million, or 5.24%, to approximately $10.1 million for the year ended December 31, 2022 from approximately $9.6 million for 2021. As a percentage of total revenue, SG&A expenses was 10.0% for the year ended December 31, 2022, compared to 5.9% for 2021.

    Income (Loss) from Operations

    Loss from operations decreased by $6.8 million, or 463.5% to approximately $5.3 million for the year ended December 31, 2022 from income from operations of approximately $1.5 million for 2021. Operating loss margin was -5.3% for the year ended December 31, 2022, compared to operating margin of 0.9% for 2021.

    Net Income (Loss)

    Net loss decreased by $17.5 million, or 1930.0%, to approximately $16.6 million, or losses per basic and diluted share of $1.66, for the year ended December 31, 2022, compared to net income of approximately $0.9 million, or  earnings per basic and diluted share of $0.10 for 2021.

    EBITDA

    EBITDA decreased by $12.0 million, or 52.2%, to approximately $11.0 million for the year ended December 31, 2022 from approximately $22.9 million for 2021.

    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 Twelve Months Ended December 31,

     ($ millions)

    2021

    2022

     Net income (loss)

    0.91

    -16.57

     Add: Income tax

    5.55

    11.71

      Net interest expense

    1.12

    1.03

      Depreciation and amortization

    15.36

    14.79

     EBITDA

    22.94

    10.96

    Cash, Liquidity and Financial Position

    As of December 31, 2022, the Company had cash and bank balances, short-term debt (including bank loans, current portion of long-term loans from credit union and related party loans), and long-term debt (including loan from credit union) of approximately $9.5 million, $11.2 million and $4.2 million, respectively, compared to approximately $11.2 million, $13.5 million and $3.0 million, respectively, at the end of 2021.

    Net accounts receivable was approximately $0.9 million as of December 31, 2022, compared to approximately $4.9 million as of December 31, 2021. Net inventory was approximately $2.9 million as of December 31, 2022, compared to approximately $5.8 million at the end of 2021. As of December 31, 2022, the Company had current assets of approximately $47.2 million and current liabilities of approximately $17.6 million, resulting in a working capital of approximately $29.6 million. This was compared to current assets of approximately $55.5 million and current liabilities of approximately $20.4 million, resulting in a working capital of approximately $35.1 million at the end of 2021.

    Net Cash provided by operating activities was approximately $10.7 million for the year ended December 31, 2022, compared to net cash used in operating activities of approximately $2.4 million for 2021. Net cash used in investing activities was approximately $10.9 million for the year ended December 31, 2022, compared to approximately $25.1 million for 2021. Net cash used in financing activities was approximately $0.9 million for the year ended December 31, 2022, compared to net cash provided by financing activities of approximately $34.2 million for 2021.

    About IT Tech Packaging, Inc.

    Founded in 1996, IT Tech Packaging, Inc. is a leading manufacturer and distributor of diversified paper products and single-use face masks 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 American since December 2009. For more information, please visit: https://www.itpackaging.cn/.

    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.

    IT TECH PACKAGING, INC.

    CONSOLIDATED BALANCE SHEETS

    AS OF DECEMBER 31, 2022 AND 2021

    December 31,

    December 31,

    2022

    2021

    ASSETS

    Current Assets

    Cash and bank balances

    $

    9,524,868

    $

    11,201,612

    Accounts receivable (net of allowance for doubtful accounts of $881,878 and $69,053 as of December
    31, 2022 and December 31, 2021, respectively)

    4,868,934

    Inventories

    2,872,622

    5,844,895

    Prepayments and other current assets

    27,207,127

    25,796,640

    Due from related parties

    7,561,858

    7,804,068

    Total current assets

    47,166,475

    55,516,149

    Prepayment on property, plant and equipment

    1,031,502

    43,446,210

    Operating lease right-of-use assets, net

    672,722

    Finance lease right-of-use assets, net

    1,939,970

    2,286,459

    Property, plant, and equipment, net

    151,569,898

    126,587,428

    Value-added tax recoverable

    2,066,666

    2,430,277

    Deferred tax asset non-current

    11,268,679

    Total Assets

    $

    204,447,233

    $

    241,535,202

    LIABILITIES AND STOCKHOLDERS’ EQUITY

    Current Liabilities

    Short-term bank loans

    $

    5,598,311

    $

    5,958,561

    Current portion of long-term loans

    4,835,884

    6,838,465

    Lease liability

    224,497

    210,161

    Accounts payable

    5,025

    10,255

    Advance from customers

    39,694

    Due to related parties

    727,462

    727,433

    Accrued payroll and employee benefits

    165,986

    291,206

    Other payables and accrued liabilities

    5,665,558

    5,250,539

    Income taxes payable

    417,906

    1,108,038

    Total current liabilities

    17,640,629

    20,434,352

    Long-term loans

    4,204,118

    2,980,065

    Deferred gain on sale-leaseback

    52,314

    155,110

    Lease liability – non-current

    579,997

    152,233

    Derivative liability

    646,283

    2,063,534

    Total liabilities (including amounts of the consolidated VIE without recourse to the Company of
    $16,784,878 and $17,924,475 as of December 31, 2022 and 2021, respectively)

    23,123,341

    25,785,294

    Commitments and Contingencies

    Stockholders’ Equity

    Common stock, 50,000,000 shares authorized, $0.001 par value per share, 10,065,920 and 9,915,920
    shares issued and outstanding as of December 31, 2022 and December, 31, 2021, respectively.

    10,066

    9,916

    Additional paid-in capital

    89,172,771

    89,016,921

    Statutory earnings reserve

    6,080,574

    6,080,574

    Accumulated other comprehensive (loss) income

    (7,514,540)

    10,496,168

    Retained earnings

    93,575,021

    110,146,329

    Total stockholders’ equity

    181,323,892

    215,749,908

    Total Liabilities and Stockholders’ Equity

    $

    204,447,233

    $

    241,535,202

    IT TECH PACKAGING, INC.

    CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

    FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021

    Year Ended

    December 31,

    2022

    2021

    Revenues

    $

    100,352,434

    $

    160,881,720

    Cost of sales

    (95,598,238)

    (149,864,161)

    Gross Profit

    4,754,196

    11,017,559

    Selling, general and administrative expenses

    (10,058,723)

    (9,558,190)

    (Loss) Income from Operations

    (5,304,527)

    1,459,369

    Other Income (Expense):

    Interest income

    24,264

    38,766

    Subsidy income

    198,530

    Interest expense

    (1,027,951)

    (1,124,702)

    Gain on acquisition

    30,994

    Gain (Loss) on derivative liability

    1,417,251

    5,880,526

    (Loss) Income before Income Taxes

    (4,859,969)

    6,452,489

    Provision for Income Taxes

    (11,711,339)

    (5,546,954)

    Net (Loss) Income

    (16,571,308)

    905,535

    Other Comprehensive (Loss) Income

    Foreign currency translation adjustment

    (18,010,708)

    4,755,448

    Total Comprehensive (Loss) Income

    $

    (34,582,016)

    $

    5,660,983

    (Losses) Earnings Per Share:

    Basic and Diluted (Losses) Earnings per Share

    $

    (1.66)

    $

    0.1

    0

    Outstanding – Basic and Diluted

    9,972,788

    9,133,440

    IT TECH PACKAGING, INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021

    Year Ended

    December 31,

    2022

    2021

    Cash Flows from Operating Activities:

    Net income

    $

    (16,571,308)

    $

    905,535

    Adjustments to reconcile net income to net cash provided by operating
    activities:

    Depreciation and amortization

    14,788,036

    15,358,452

    (Gain) Loss on derivative liability

    (1,417,251)

    (5,880,526)

    Gain on acquisition

    (30,992)

    (Recovery from) for bad debts

    843,779

    33,480

    Share-based compensation and expenses

    156,000

    Deferred tax

    10,261,104

    2,730,050

    Changes in operating assets and liabilities:

    Accounts receivable

    3,750,196

    (2,430,495)

    Prepayments and other current assets

    (3,976,010)

    (8,350,716)

    Inventories

    2,554,072

    (4,531,263)

    Accounts payable

    (4,496)

    (589,371)

    Advance from customers

    (37,452)

    (44,366)

    Related parties

    444,291

    (785,097)

    Accrued payroll and employee benefits

    (103,683)

    60,334

    Other payables and accrued liabilities

    677,840

    254,966

    Income taxes payable

    (614,738)

    832,946

    Net Cash (Used in) Provided by Operating Activities

    10,719,388

    (2,436,071)

    Cash Flows from Investing Activities:

    Purchases of property, plant and equipment

    (4,534,092)

    (25,071,372)

    Proceeds from sale of property, plant and equipment

    Acquisition of land

    (6,364,439)

    Net Cash Used in Investing Activities

    (10,898,531)

    (25,071,372)

    Cash Flows from Financing Activities:

    Proceeds from issuance of shares and warrants, net

    41,837,553

    Proceeds from short term bank loans

    6,214,020

    5,892,298

    Proceeds from long term loans

    59,195

    Repayment of bank loans

    (6,071,952)

    (6,512,703)

    Payment of capital lease obligation

    (206,114)

    (185,050)

    Loan to a related party (net)

    (874,745)

    (6,838,274)

    Net Cash Provided by (Used in) Financing Activities

    (879,596)

    34,193,824

    Effect of Exchange Rate Changes on Cash and Cash Equivalents

    (618,005)

    372,794

    Net (Decrease) Increase in Cash and Cash Equivalents

    (1,676,744)

    7,059,175

    Cash, Cash Equivalents – Beginning of Year

    11,201,612

    4,142,437

    Cash, Cash Equivalents – End of Year

    $

    9,524,868

    $

    11,201,612

    Supplemental Disclosure of Cash Flow Information:

    Cash paid for interest, net of capitalized interest cost

    $

    320,568

    $

    577,194

    Cash paid for income taxes

    $

    2,049,911

    $

    1,970,984

    Source: IT Tech Packaging, Inc.