IT Tech Packaging Inc. Announces third Quarter 2024 Unaudited Financial Results

    0
    93

    BAODING, China, Nov. 16, 2024 /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 nine and three months ended September 30, 2024.

    Third Quarter 2024 Unaudited Financial Results

    For the Three Months Ended September 30,

     ($ millions)

    2024

    2023

    % Change

     Revenues

    25.08

    15.77

    59.03 %

     Regular Corrugating Medium Paper (“CMP”)*

    20.91

    11.95

    74.93 %

     Light-Weight CMP**

    4.13

    3.47

    19.16 %

     Offset Printing Paper

    0.07

     Tissue Paper Products

    0.26

      Face Masks

    0.02

     Gross profit (loss)

    1.92

    (0.15)

    1351.37 %

     Gross profit (loss) margin

    7.64 %

    -0.97 %

    8.61pp***

     Regular Corrugating Medium Paper (“CMP”)*

    7.54 %

    7.01 %

    0.53pp****

     Light-Weight CMP**

    7.33 %

    -7.47 %

    14.80pp****

     Offset Printing Paper

    7.53 %

     Tissue Paper Products***

    -278.10 %

     Face Masks

    -15.75 %

     Operating income(loss)

    (1.46)

    (2.48)

    -41.07 %

     Net income (loss)

    (1.97)

    (1.98)

    -0.07 %

     EBITDA

    2.03

    1.69

    20.12 %

     Basic and Diluted earnings (loss) per share

    (0.20)

    (0.20)

     * Products from PM6

     ** Products from PM1

     *** Products from PM8 and PM9

     **** pp represents percentage points

     

    • Revenue increased by 59.03% to approximately $25.08 million as compared to the same period of last year. This was mainly due to the increase of sales volume of corrugating medium paper (“CMP”), partially offset by the decrease in average selling prices (“ASP”) of CMP.
    • Gross profit increased by 1351.37% to approximately $1.92 million as compared to the same period of last year. Total gross profit margin increased by 8.61 percentage point to 7.64%.
    • Loss from operations was approximately $1.46 million, compared to approximately $2.48 million for the same period of last year.
    • Net loss was approximately $1.97 million, or loss per share of $0.20, compared to net loss of approximately $1.98 million, or loss per share of $0.20, for the same period of last year.
    • Earnings before interest, taxes, depreciation and amortization (“EBITDA”) was approximately $2.03 million, compared to$1.69 million for the same period of last year.

    Revenue

    For the third quarter of 2024, total revenue increased by 59.03%, to approximately $25.08 million from approximately $15.77 million for the same period of last year. This was mainly due to the increase of sales volume of corrugating medium paper (“CMP”), partially offset by the decrease in average selling prices (“ASP”) of CMP.

    The following table summarizes revenue, volume and ASP by product for the third quarter of 2024 and 2023, respectively:

    For the Three Months Ended September 30,

    2024

    2023

    Revenue
    ($’000)

    Volume
    (tonne)

    ASP
    ($/tonne)

    Revenue
    ($’000)

    Volume
    (tonne)

    ASP
    ($/tonne)

     Regular CMP

    20,910

    62,121

    337

    11,954

    34,186

    350

     Light-Weight CMP

    4,134

    12,763

    324

    3,470

    10,210

    340

     Offset Printing Paper

    69

    170

    407

     Tissue Paper Products

    264

    241

    1,096

     Total

    25,044

    74,884

    334

    15,757

    44,807

    352

    Revenue
    ($’000)

    Volume
    (thousand
    pieces)

    ASP
    ($/thousand
    pieces)

    Revenue
    ($’000)

    Volume
    (thousand
    pieces)

    ASP
    ($/thousand
    pieces)

     Face Masks

    15

    507

    30

    Revenue from CMP, including both regular CMP and light-Weight CMP, increased by 62.38%, to approximately $25.04 million and accounted for 99.85% of total revenue for the third quarter of 2024, compared to approximately $15.42 million, or 97.79% of total revenue for the same period of last year. The Company sold 74,884 tonnes of CMP at an ASP of $334/tonne during the third quarter of 2024, compared to 44,396 tonnes at an ASP of $347/tonne in the same period of last year.

    Of the total CMP sales, revenue from regular CMP increased by 74.93%, to approximately $20.91 million for the third quarter of 2024, compared to revenue of approximately $11.95 million for the same period of last year. The Company sold 62,121 tonnesof regular CMP at an ASP of $337/tonne during the third quarter of 2024, compared to 34,186 tonnes at an ASP of $350/tonne for the same period of last year. Revenue from light-weight CMP increased by 19.16%, to approximately $4.13 million for the third quarter of 2024, compared to revenue of approximately $3.47 million for the same period of last year. The Company sold 12,763 tonnes of light-weight CMP at an ASP of $324/tonne for the third quarter of 2024, compared to 10,210 tonnes at an ASP of $340/tonne for the same period of last year.

    Revenue from offset printing paper was $nil for the three months ended September 30, 2024, compared with revenue of $0.07 million for the same period of last year. The Company sold 170 tonnes of offset printing paper at an ASP of $407/tonne in the third quarter of 2023.

    Revenue from tissue paper products was $nil for the third quarter of 2024, compared to $0.26 million for the third quarter of 2023. The Company sold 241 tonnes of tissue paper products at an ASP of $1,096/tonne during the third quarter of 2023.

    Revenue from face masks was $nil for the third quarter of 2024, compared to $0.02 nillion for the same period of last year. The Company sold 507 thousand pieces of face masks during the third quarter of 2023.

    Gross Profit and Gross Margin

    Total cost of sales increased by 45.46%, to approximately $23.16 million for the third quarter of 2024 from approximately $15.92 million for the same period of last year.  This was mainly due to the increase in sales quantity of CMP, partially offset by the decrease of the unit material cost of CMP products. Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, and tissue paper products were $311, $300, $nil and $nil, respectively, for the third quarter of 2024, compared to $325, $365, $377 and $4,143 respectively, for the same period of last year.

    Total gross profit was approximately $1.92 million for the third quarter of 2024, compare to the gross loss of approximately $0.15 million for the same period of last year as a result of factors described above. Overall gross profit margin was 7.64% for the third quarter of 2024, compared to gross loss margin of 0.97% 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 7.54%, 7.33%, n/a, n/a and n/a, respectively, for the third quarter of 2024, compared to 7.01%, -7.47%, 7.53%, -278.10% and -15.75%, respectively, for the same period of last year.

    Selling, General and Administrative Expenses

    Selling, general and administrative expenses (“SG&A”) increased by 44.83%, to approximately $3.38 million for the third quarter of 2024 from approximately $2.33 million for the same period of last year.

    Loss from Operations

    Loss from operations was approximately $1.46 million for the third quarter of 2024, a decrease of 41.07%, from loss from operations of approximately $2.48 million for the same period of last year. Operating loss margin was 5.84% for the third quarter of 2024, compared to operating loss margin of 15.75% for the same period of last year.

    Net Loss

    Net loss was approximately $1.97 million, or loss per share of $0.20, for the third quarter of 2024, compared to net loss of approximately $1.98 million, or loss per share of $0.20, for the same period of last year.

    EBITDA

    EBITDA was approximately $2.03 million for the third quarter of 2024, compared to approximately $1.69 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)

    2024

    2023

     Net loss

    -1.97

    -1.98

     Add: Income tax

    0.35

    0.00

      Net interest expense

    0.17

    0.25

      Depreciation and amortization

    3.48

    3.42

     EBITDA

    2.03

    1.69

    Nine Months Ended September 30, 2024 Unaudited Financial Results

    For the Nine Months Ended September 30,

     ($ millions)

    2024

    2023

    % Change

     Revenues

    58.20

    65.58

    -11.26 %

     Regular Corrugating Medium Paper (“CMP”)*

    48.64

    50.35

    -3.39 %

     Light-Weight CMP**

    9.44

    11.07

    -14.76 %

     Offset Printing Paper

    3.23

     Tissue Paper Products

    0.83

      Face Masks

    0.10

     Gross profit

    5.58

    0.75

    644.60 %

     Gross profit (loss) margin

    9.59 %

    1.14 %

    8.45 pp****

     Regular Corrugating Medium Paper (“CMP”)*

    9.44 %

    5.26 %

    4.18 pp****

     Light-Weight CMP**

    9.33 %

    1.68 %

    7.65 pp****

     Offset Printing Paper

    2.53 %

     Tissue Paper Products***

    -258.64 %

     Face Masks

    -9.26 %

     Operating loss

    (4.42)

    (5.78)

    -23.50 %

     Net loss

    (5.80)

    (5.96)

    -2.75 %

     EBITDA

    5.94

    5.73

    3.66 %

     Basic and Diluted loss per share

    (0.58)

    (0.59)

    -1.69 %

     * Products from PM6

     ** Products from PM1

     *** Products from PM8 and PM9

     **** pp represents percentage points

    Revenue

    For the nine months ended September 30, 2024, total revenue decreased by 11.26%, to approximately $58.20 million from approximately $65.58 million for the same period of last year. This was mainly due to the decrease in ASP of CMP, partially offset by the increase in sales quantity of regular CMP.

    The following table summarizes revenue, volume and ASP by product for the nine months ended September 30, 2024 and 2023, respectively:

    For the Nine Months EndedSeptember30,

    2024

    2023

    Revenue
    ($’000)

    Volume
    (tonne)

    ASP
    ($/tonne)

    Revenue
    ($’000)

    Volume
    (tonne)

    ASP
    ($/tonne)

     Regular CMP

    48,644

    140,574

    346

    50,353

    135,912

    370

     Light-Weight CMP

    9,440

    28.345

    333

    11,074

    31,106

    356

     Offset Printing Paper

    3,225

    5,573

    579

     Tissue Paper Products

    831

    726

    1,145

     Total

    58,084

    168,919

    344

    65,483

    173,317

    378

    Revenue
    ($’000)

    Volume
    (thousand
    pieces)

    ASP
    ($/thousand
    pieces)

    Revenue
    ($’000)

    Volume
    (thousand
    pieces)

    ASP
    ($/thousand
    pieces)

     Face Masks

    95

    3,023

    31

    Revenue from CMP, including both regular CMP and light-Weight CMP, decreased by 5.44%, to approximately $58.08 million and accounted for 99.81% of total revenue for the nine months ended September 30, 2024, compared to approximately $61.43 million, or 93.66% of total revenue for the same period of last year. The Company sold 168,919 tonnes of CMP at an ASP of $344/tonne in nine months ended September 30, 2024, compared to 167,018 tonnes at an ASP of $368/tonne in the same period of last year.

    Of the total CMP sales, revenue from regular CMP decreased by 3.39%, to approximately $48.64 million for the nine months ended September 30, 2024, compared to revenue of approximately $50.35 million for the same period of last year. The Company sold 140,574 tonnesof regular CMP at an ASP of $346/tonne during the nine months ended September 30, 2024, compared to 135,912 tonnes at an ASP of $370/tonne for the same period of last year. Revenue from light-weight CMP decreased by 14.76%, to approximately $9.44 million for the nine months ended September 30, 2023, compared to revenue of approximately $11.07 million for the same period of last year. The Company sold 28,345 tonnes of light-weight CMP at an ASP of $333/tonne during the nine months ended September 30, 2023, compared to 31,106 tonnes at an ASP of $356/tonne for the same period of last year.

    Revenue from offset printing paper was $nil for the nine months ended September 30, 2024, compared to $3.23 million for the same period of last year. The Company sold 5,573tonnes of offset printing paper at an ASP of $579/tonne in the nine months ended September 30, 2023.

    Revenue from tissue paper products was $nil for the nine months ended September 30, 2024, compared to $0.83million for the same period of last year. The Company sold 726 tonnes of tissue paper products at an ASP of $1,145/tonne during the nine months ended September 30, 2023.

    Revenue from face masks was $nil for the nine months ended September 30, 2024, compared to $0.10 million for the same period of last year. The Company sold 3,023 thousand pieces of face masks during the nine months ended September 30, 2023.

    Gross Profit and Gross Margin

    Total cost of sales decreased by 18.85%, to approximately $52.61 million for the nine months ended September 30, 2024 from approximately $64.83 million for the same period of last year. This was mainly due to the decrease in the unit material costs of CMP.  Costs of sales per tonne for regular CMP, light-weight CMP, offset printing paper, and tissue paper products were $313, $302, n/a and n/a, respectively, for the nine months ended September 30, 2024, compared to $351, $350, $564 and $4,107, respectively, for the same period of last year.

    Total gross profit was approximately $5.58 million for the nine months ended September 30, 2024, compare to the gross profit of approximately $0.75 million for the same period of last year as a result of factors described above. Overall gross margin was 9.59% for the nine months ended September 30, 2024, compared to 1.14% 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 9.44%, 9.33%, n/a, n/a and n/a, respectively, for the nine months ended September 30, 2024, compared to 5.26%, 1.68%, 2.53%, -258.64% and -9.26%, respectively, for the same period of last year.

    Selling, General and Administrative Expenses

    Selling, general and administrative expenses (“SG&A”) increased by 62.51%, to approximately $10.00 million for the nine months ended September 30, 2024 from approximately $6.15 million for the same period of last year.

    Loss from Operations

    Loss from operations was approximately $4.42 million for the nine months ended September 30, 2024, a decrease of 23.50%, from loss from operations of approximately $5.78 million for the same period of last year. Operating loss margin was 7.59% for the nine months ended September 30, 2024, compared to operating loss margin of 8.81% for the same period of last year.

    Net Loss

    Net loss was approximately $5.80 million, or loss per share of $0.58, for the nine months ended September 30, 2024, compared to net loss of approximately $5.96 million, or loss per share of $0.59, for the same period of last year.

    EBITDA

    EBITDA was approximately $5.94 million for the nine months ended September 30, 2024, compared to approximately $5.73 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)

    2024

    2023

     Net loss

    -5.80

    -5.96

     Add: Income tax

    0.80

    0.35

      Net interest expense

    0.59

    0.77

      Depreciation and amortization

    10.35

    10.57

     EBITDA

    5.94

    5.73

    Cash, Liquidity and Financial Position

    As of September 30, 2024, 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 related party loans) of approximately $4.41million, $5.95million and $4.57 million, respectively, compared to approximately $3.92million, $8.03million and $4.50 million, respectively, as of December 31, 2023.

    Net accounts receivable was approximately $1.73 million as of September 30, 2024, compared to $0.58 million as of December 31, 2023. Net inventory was approximately $5.73 million as of September 30, 2024, compared to approximately $3.56 million as of December 31, 2023. As of September 30, 2023, the Company had current assets of approximately $32.97 million and current liabilities of approximately$20.75 million, resulting in a working capital of approximately $12.22 million. This was compared to current assets of approximately $28.36 million and current liabilities of approximately $21.42 million, resulting in a working capital of approximately $6.94 million as of December 31, 2023.

    Net cash provided by operating activities was approximately $2.83 million for the nine months ended September 30, 2024, compared to approximately $7.49 million for the same period of last year. Net cash used in investing activities was approximately $0.32 million for the nine months ended September 30, 2024, compared to approximately $9.21 million for the same period of last year. Net cash provided by financing activities was approximately $2.11 million for the nine months ended September 30, 2024, compared to approximately $2.00 million for the same period of last year.

    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: http://www.itpackaging.cn/.

    Forward-looking Statement

    This release includes “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. Forward-looking statements give our current expectations, opinion, belief or forecasts of future events and performance. A statement identified by the use of forward-looking words including “will,””may,””expects,””projects,””anticipates,””plans,””believes,””estimate,””should,” and certain of the other foregoing statements may be deemed forward-looking statements. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including market and other conditions. More detailed information about the Company and the risk factors that may affect the realization of forward-looking statements is set forth in the Company’s filings with the SEC. Investors and security holders are urged to read these documents free of charge on the SEC’s web site at http://www.sec.gov.  The Company undertakes no obligation to update any such forward-looking statements after the date hereof to conform to actual results or changes in expectations, except as required by law.

    For more information, please contact:

    Email: ir@itpackaging.cn 
    Tel: +86 312 8698215

    IT TECH PACKAGING, INC.

    CONDENSED CONSOLIDATED BALANCE SHEETS

    AS OF SEPTEMBER 30, 2024 AND DECEMBER 31, 2023

    (unaudited)

    September 30,

    December 31,

    2024

    2023

    ASSETS

    Current Assets

    Cash and bank balances

    $

    4,414,848

    $

    3,918,938

    Restricted cash

    478,066

    472,983

    Accounts receivable (net of allowance for doubtful
    accounts of $42,533 and $11,745 as of September 30,
    2024 and December 31, 2023, respectively)

    1,727,370

    575,526

    Inventories

    5,732,539

    3,555,235

    Prepayments and other current assets

    19,384,595

    18,981,290

    Due from related parties

    1,237,479

    853,929

    Total current assets

    32,974,897

    28,357,901

    Operating lease right-of-use assets, net

    459,612

    528,648

    Property, plant, and equipment, net

    154,755,386

    163,974,022

    Value-added tax recoverable

    1,828,344

    1,883,078

    Total Assets

    $

    190,018,239

    $

    194,743,649

    LIABILITIES AND STOCKHOLDERS’ EQUITY

    Current Liabilities

    Short-term bank loans

    $

    856,238

    $

    423,567

    Current portion of long-term loans

    4,365,385

    6,874,497

    Lease liability

    249,976

    100,484

    Accounts payable

    4,991

    Advance from customers

    37,101

    136,167

    Due to related parties

    732,982

    728,869

    Accrued payroll and employee benefits

    362,996

    237,842

    Other payables and accrued liabilities

    13,800,118

    12,912,517

    Income taxes payable

    349,828

    Total current liabilities

    20,754,624

    21,418,934

    Long-term loans

    4,566,601

    4,503,932

    Lease liability – non-current

    372,966

    483,866

    Derivative liability

    3

    54

    Total liabilities (including amounts of the consolidated
    VIE without recourse to the Company of $19,074 627 and
    $20,084,995 as of September 30, 2024 and December 31,
    2023, respectively)

    25,694,194

    26,406,786

    Commitments and Contingencies

    Stockholders’ Equity

    Common stock, 50,000,000 shares authorized, $0.001 par
    value per share, 10,065,920 shares issued and outstanding
    as of September 30, 2024 and December, 31, 2023.

    10,066

    10,066

    Additional paid-in capital

    89,172,771

    89,172,771

    Statutory earnings reserve

    6,080,574

    6,080,574

    Accumulated other comprehensive loss

    (8,770,123)

    (10,555,534)

    Retained earnings

    77,830,757

    83,628,986

    Total stockholders’ equity

    164,324,045

    168,336,863

    Total Liabilities and Stockholders’ Equity

    $

    190,018,239

    $

    194,743,649

    IT TECH PACKAGING, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

    FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

    (Unaudited)

    Three Months Ended

    Nine Months Ended

    September 30,

    September 30,

    2024

    2023

    2024

    2023

    Revenues

    $

    25,081,500

    $

    15,771,560

    $

    58,195,129

    $

    65,582,351

    Cost of sales

    (23,164,119)

    (15,924,783)

    (52,613,335)

    (64,832,715)

    Gross Profit (Loss)

    1,917,381

    (153,223)

    5,581,794

    749,636

    Selling, general and
    administrative expenses

    (3,381,502)

    (2,334,746)

    (9,999,833)

    (6,153,513)

    Loss on impairment of
    assets

    3,456

    (371,680)

    Loss from Operations

    (1,464,121)

    (2,484,513)

    (4,418,039)

    (5,775,557)

    Other Income
    (Expense):

    Interest income

    7,313

    93,298

    12,303

    283,203

    Interest expense

    (171,430)

    (247,818)

    (593,271)

    (767,668)

    Gain on derivative
    liability

    2

    660,429

    51

    646,020

    Loss before Income
    Taxes

    (1,628,236)

    (1,978,604)

    (4,998,956)

    (5,614,002)

    Income Tax (Expenses)
    Benefits

    (345,710)

    3,236

    (799,273)

    (348,024)

    Net Loss

    (1,973,946)

    (1,975,368)

    (5,798,229)

    (5,962,026)

    Other Comprehensive
    Income (Loss)

    Foreign currency
    translation adjustment

    2,843,180

    1,143,608

    1,785,411

    (5,417,331)

    Total Comprehensive
    Income (Loss)

    $

    869,234

    $

    (831,760)

    $

    (4,012,818)

    $

    (11,379,357)

    Losses Per Share:

    Basic and Diluted
    Losses per Share

    $

    (0.20)

    $

    (0.20)

    $

    (0.53)

    $

    (0.59)

    Outstanding – Basic and
    Diluted

    10,065,920

    10,065,920

    10,065,920

    10,065,920

    IT TECH PACKAGING, INC.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

    (Unaudited)

    Nine Months Ended

    September 30,

    2024

    2023

    Cash Flows from Operating Activities:

    Net income

    $

    (5,798,229)

    $

    (5,962,026)

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

    Depreciation and amortization

    10,346,181

    10,573,288

    (Gain) Loss on derivative liability

    (51)

    (646,020)

    (Gain) Loss from disposal and impairment of property, plant and equipment

    956,406

    (Recovery from) Allowance for bad debts

    30,262

    (815,317)

    Allowances for inventories, net

    (2,951)

    Changes in operating assets and liabilities:

    Accounts receivable

    (1,160,996)

    (2,037,003)

    Prepayments and other current assets

    (122,747)

    7,968,553

    Inventories

    (2,108,280)

    (2,631,661)

    Accounts payable

    (4,979)

    101,328

    Advance from customers

    (99,219)

    19,140

    Related parties

    (365,452)

    120,298

    Accrued payroll and employee benefits

    121,000

    141,773

    Other payables and accrued liabilities

    1,651,302

    119,132

    Income taxes payable

    345,270

    (413,777)

    Net Cash Provided by Operating Activities

    2,831,111

    7,494,114

    Cash Flows from Investing Activities:

    Purchases of property, plant and equipment

    (315,152)

    (9,211,711)

    Net Cash Used in Investing Activities

    (315,152)

    (9,211,711)

    Cash Flows from Financing Activities:

    Proceeds from short term bank loans

    845,082

    852,988

    Proceeds from long term loans

    2,558,963

    Repayment of bank loans

    (2,957,788)

    (5,549,150)

    Payment of capital lease obligation

    (130,470)

    Loan to a related party (net)

    4,264,938

    Net Cash (Used in) Provided by Financing Activities

    (2,112,706)

    1,997,269

    Effect of Exchange Rate Changes on Cash and Cash Equivalents

    97,740

    (366,599)

    Net Increase (Decrease) in Cash and Cash Equivalents

    500,993

    (86,927)

    Cash, Cash Equivalents and Restricted Cash – Beginning of Period

    4,391,921

    9,524,868

    Cash, Cash Equivalents and Restricted Cash – End of Period

    $

    4,892,914

    $

    9,437,941

    Supplemental Disclosure of Cash Flow Information:

    Cash paid for interest, net of capitalized interest cost

    $

    382,493

    $

    1,118,672

    Cash paid for income taxes

    $

    454,003

    $

    761,801

    Cash and bank balances

    4,414,848

    9,437,941

    Restricted cash

    478,066

    Total cash, cash equivalents and restricted cash shown in the
    statement of cash flows

    4,892,914

    9,437,941

    Source: IT Tech Packaging, Inc.