TDH Holdings, Inc. Reports Full Year 2021 Audited Financial Results

    0
    255

    QINGDAO, China, April 30, 2022 /PRNewswire/ — TDH Holdings, Inc. (NASDAQ: PETZ) (“TDH” or the “Company”), a PRC-based company that specializes in the development, manufacturing and sales of pet food products in China and beyond, announced today its financial results for the twelve months ended December 31, 2021.

    Full Year 2021 Financial Highlights:

     For the Twelve Months Ended December 31, 

     ($ millions, except per share data) 

    2021

    2020

     % Change 

     Revenues 

    $1.09

    $0.82

    33.94%

     Gross loss 

    ($0.02)

    ($0.04)

    50.82%

     Gross loss margin 

    -1.88%

    -5.13%

    3.19 pp*

     Loss from operations

    ($4.61)

    ($1.93)

    121.11%

     Operating loss margin 

    -422.58%

    -236.25%

    -153.76 pp*

     Net loss attributable to
    common stockholders 

    ($6.12)

    ($0.87)

    -498.21%

     Loss per share – basic and
    diluted 

    ($0.10)

    ($0.02)

    -150.00%

     * pp: percentage points 

     

    • Revenues increased by 33.94% from $0.82 million in fiscal year 2020 to $1.09 million in fiscal year 2021, our sales of pet food decreased from approximately $0.82 million in fiscal year 2020 to approximately $0.49 million in fiscal year 2021, or by approximately 40.5%, which was offset by an increase in revenue from our newly acquired restaurant business in Kansas by approximately $0.61 million. The decrease of pet food revenue in 2021 was mainly due to: (1) the continuous development of COVID-19, we had to close a factory and stop production for a period of time again in 2021, which caused the delay of orders and some customers canceled their orders, decreasing our pet food sales revenue and sales volume; (2) the cost of raw materials required for pet food production has risen to a certain extent due to the COVID-19 pandemic and general inflation, which led to our reduced production and sales of pet food products during 2021; and (3) we declined taking orders that were historically unprofitable. As a result, our pet food sales volume significantly decreased in 2021 as compared to 2020. On the other side, on October 31, 2021, we acquired a 51% equity interests of Far Ling’s Inc. and 100% equity interests of Bo Ling’s Chinese Restaurant, Inc. This resulted in an increase of $0.6 million in revenue from our restaurant business operations segment.
    • Gross loss was $0.02 million in fiscal year 2021 as compared to gross loss of $0.04 million in fiscal year 2020. The decrease in gross loss was a result of declining to take historically unprofitable orders, and new profits generated from our restaurant business operations segment.
    • Operating loss was $4.61 million in fiscal year 2021 as compared to an operating loss of $1.93 million in fiscal year 2020. The continuous deficit from operations was mainly due to the fact that our pet food sales revenue continued to decrease, while we continued to incur fixed overhead costs and high operating expenses during fiscal year 2021.
    • Net loss attributable to common stockholders was $6.12 million, or a loss per share of $0.10, for the fiscal year 2021 as compared to net loss of $0.87 million, or a loss per share of $0.02, for fiscal year 2020.

    Full Year 2021 Financial Results

    Revenues

    The Company’s revenue sources include pet food sales and restaurant business operations.  Pet food sales mainly include sales for pet chews, dried pet snacks and wet canned pet foods in overseas markets, domestic markets and by e-commerce. We started to generate revenue from restaurant business operations in the last quarter of fiscal year 2021. Total revenues increased by 33.94% from $0.82 million in fiscal year 2020 to $1.09 million in fiscal year 2021, our sales of pet food have decreased from approximately $0.82 million in fiscal year 2020 to $0.49 million in fiscal year 2021, or by approximately 40.5%, offset by an increase in revenue from our newly acquired restaurant business by approximately $0.61 million. The decrease of pet food revenue in fiscal year 2021 was mainly due to: (1) the continuous development of COVID-19, as we had to close a factory and stop production again for a period of time in 2021, which caused the delay of orders and some customers canceled their orders, decreasing our pet food sales revenue and sales volume; (2) the cost of raw materials required for pet food production has risen to a certain extent due to the COVID-19 pandemic and general inflation, which led to our reduced production and sales of pet food products during fiscal year 2021; and (3) we declined taking orders that were historically unprofitable.  As a result, our pet food sales volume significantly decreased in 2021 as compared to 2020. On the other side, on October 31, 2021, we acquired 51% equity interests of Far Ling’s Inc. and 100% equity interests of Bo Ling’s Chinese Restaurant, Inc., located in Kansas. This resulted in an increase of $0.6 million in food service revenue from our restaurant business operations segment.

     For the Twelve Months Ended December 31, 

    2021

    2020

     Y/Y Change 

    Revenues
    ($’000)

    % of
    Total

    Revenues
    ($’000)

    % of
    Total

    Amount
    ($’000)

    %

     Overseas 

    $

    135

    12.35%

    $

    226

    27.77%

    $

    (91)

    -40.41%

     Domestic 

    319

    29.22%

    575

    70.52%

    (256)

    -44.50%

     E-commerce 

    35

    3.17%

    17

    2.05%

    18

    107.03%

    Restaurant 
    revenue

    606

    55.54%

    606

    100.00%

     less: sales
    tax and
    additional
    surcharge 

    (3)

    -0.29%

    (3)

    -0.34%

    11.90%

     Total 

    $

    1,092

    100.0%

    $

    815

    100.0%

    $

    277

    -33.94%

    Overseas sales decreased by $0.09 million, or 40.41%, to $0.14 million for the fiscal year 2021 from $0.23 million for fiscal year 2020. Domestic sales decreased by $0.25 million, or 44.50%, to $0.32 million for the fiscal year 2021 from $0.57 million for fiscal year 2020. The decrease of pet food revenue in fiscal year 2021 was mainly due to (1) the continuous development of COVID-19, as we had to close a factory and stop production again for a period of time in 2021, which caused the delay of orders and some customers canceled their orders, decreasing our pet food sales revenue and sales volume; (2) the cost of raw materials required for pet food production has risen to a certain extent due to the COVID-19 pandemic and general inflation, which led to our reduced production and sales of pet food products during 2021; and (3) we declined taking orders that were historically unprofitable. Sales from the e-commerce channel increased by $0.01 million, or 107.03%, to $0.03 million for the year of 2021 from $0.02 million for 2020, due to the increased promotion of our products through e-commerce channels. In addition, on October 31, 2021, we acquired 51% equity interests of Far Ling’s Inc. and 100% equity interests of Bo Ling’s Chinese Restaurant, Inc. This resulted in an increase of $0.61 million in restaurant business operations revenue.

     For the Twelve Months Ended December 31, 

    2021

    2020

     Y/Y Change 

    Revenues
    ($’000)

    % of
    Total

    Revenues
    ($’000)

    % of
    Total

    Amount
    ($’000)

    %

     Pet chews 

    $

    46

    4.22%

    $

    59

    7.25%

    $

    (13)

    -21.97%

     Dried pet
    snacks 

    293

    26.86%

    318

    38.94%

    (24)

    -7.58%

     Wet canned pet
    food 

    11

    0.99%

    84

    10.32%

    (73)

    -87.21%

     Dental health
    snacks 

    6

    0.56%

    20

    2.44%

    (14)

    -69.23%

     Baked pet
    biscuits 

    3

    0.38%

    (3)

    -100.00%

    Restaurant
    revenue

    606

    55.54%

    606

    100.00%

     Others 

    132

    12.11%

    334

    41.01%

    (202)

    -60.46%

     Less: sales tax
    and additional
    surcharge 

    (3)

    -0.29%

    (3)

    -0.34%

    11.90%

     Total 

    $

    1,092

    100.00%

    $

    815

    100.00%

    $

    (277)

    33.94%

    Sales of pet chews decreased by $0.01 million, or 21.97%, to $0.05 million for fiscal year 2021 from $0.06 million for fiscal year 2020. Sales of dried pet snacks decreased by $0.03 million, or 7.58%, to $0.29 million for fiscal year 2021 from $0.32 million for fiscal year 2020. Sales of wet canned pet food decreased by $0.07 million, or 87.21%, to $0.01 million for fiscal year 2021 from $0.08 million for fiscal year 2020. Sales of dental health snacks decreased by $0.01 million, or 69.23%, to $0.01 million for fiscal year 2021 from $0.02 million for fiscal year 2020. The decrease of pet food revenue in fiscal year 2021 was mainly due to:

    (1) the continuous development of COVID-19, we had to close a factory and stop production again for a period of time in 2021, which caused the delay of orders and some customers canceled their orders, decreasing our pet food sales revenue and sales volume; (2) the cost of raw materials required for pet food production has risen to a certain extent due to the COVID-19 pandemic and general inflation, which led to our reduced production and sales of pet food products during 2021; and (3) we declined taking orders that were historically unprofitable. Sales from the e-commerce channel increased by $0.01 million, or 107.03%, to $0.03 million for the fiscal year of 2021 from $0.02 million for fiscal year 2020, due to the increased promotion of our products through e-commerce channels.  In addition, on October 31, 2021, we acquired 51% equity interests of Far Ling’s Inc. and 100% equity interests of Bo Ling’s Chinese Restaurant, Inc. This resulted in an increase of $0.61 million in restaurant business operations revenue.

    Cost of revenues

    Cost of revenues of our pet food business consists primarily of direct raw materials, direct payroll of workshop staff, utility and supply costs consumed in the manufacturing process, manufacturing labor, depreciation expense and overhead expenses necessary to manufacture finished goods as well as distribution costs such as inbound freight charges. Cost of revenues of our restaurant business consist primarily of food and packaging costs, payroll and employee benefit costs, store lease and occupancy costs and depreciation and amortization costs. Cost of revenues increased by $0.25 million, or 29.80%, to $1.11 million for fiscal year 2021 from $0.86 million for fiscal year 2020. The increase in our costs was in line with the increased revenue in fiscal year 2021.

    Gross loss and gross loss margin

    Gross loss was $0.02 million for fiscal year 2021, compared to gross loss of $0.04 million for fiscal year 2020. Gross loss margin was 1.88% for fiscal year 2021, compared to gross loss margin of 5.13% for fiscal year 2020.

    Operating expense

    Operating expense consists of selling expenses and general and administrative expenses.

    Selling expenses consist primarily of advertising, salaries and shipping and handling costs incurred during the selling activities. Advertising and transportation expenses are charged to expenses as incurred. Selling expenses decreased by $0.08 million, or 35.64%, to $0.08 million for fiscal year 2021 from $0.12 million for fiscal year 2020.

    General and administrative expenses increased by $2.18 million, or 123.36%, to $3.94 million for fiscal year 2021 from $1.77 million for fiscal year 2020. The main reason for the increase was due to the company’s payment of certain legal costs, an increase in consulting service fees and increased depreciation and amortization expenses related to our restaurant business segment.

    In connection with our acquisition of restaurant business, we recognized a goodwill of $355,570 as of the acquisition date. However, due to our significant net loss in fiscal year 2021, goodwill of $355,570 has been fully impaired for the year ended December 31, 2021.

    Impairment of long-lived assets other than goodwill charge was $0.22 million in fiscal year 2021, as compared to $0 in fiscal year 2020.

    As a result, total operating expenses increased by $2.71 million, or 143.80%, to $4.59 million for fiscal year 2021 from $1.88 million for fiscal year 2020. As a percentage of total revenues, total operating expenses was 420.69% for the fiscal year 2021, compared to 231.11% for fiscal year 2020.

    Operating loss and operating loss margin

    Loss from operations was $4.61 million for fiscal year 2021, compared to operating loss of $1.93 million for fiscal year 2020. The continuous loss from operations was mainly due to increased operating expenses in fiscal year 2021.

    Net loss and loss per share

    Net loss was $6.72 million for fiscal year 2021, compared to net loss of $0.87 million for fiscal year 2020. Net loss attributable to common stockholders was $6.12 million, or loss per share of $0.10, for the fiscal year 2021. This is compared to net loss attributable to common stockholders of $0.87 million, or loss per share of $0.02 for fiscal year 2020.

    Financial Conditions

    As of December 31, 2021, the Company had cash, cash equivalents and restricted cash of $19.51 million, compared to $6.75 million as of December 31, 2020. Accounts receivable and inventories were $0.04 million and $0.05 million, respectively, as of December 31, 2021, compared to $0.17 million and $0.25 million, respectively, as of December 31, 2020. As of December 31, 2021, we had working capital of approximately $11.42 million, as compared to working capital deficit of $8.55 million as of December 31, 2020.

    Net cash used in operating activities was $3.45 million for the fiscal year 2021, compared to $2.63 million for fiscal year 2020. Net cash used in investing activities was $1.64 million for fiscal year 2021, compared to $3.35 million net cash provided by investing activities in fiscal year 2020. Net cash provided by financing activities was $18.10 million for the fiscal year 2021, compared to $0.59 million net cash used in financing activities in fiscal year 2020.

    Going Concern

    As reflected in our consolidated financial statements, for the year ended December 31, 2021, we have incurred a net loss of approximately $6.12 million and our cash used in operating activities amounted to approximately $3.45 million. Our business operations may be further affected by the ongoing COVID-19 pandemic. Although we received approximately $20.2 million net proceeds from issuance of common shares and warrants to certain investors during fiscal year 2021, there can be no assurances that future revenue or capital infusion will be sufficient to enable us to develop our business to a level where it will be profitable or to generate positive cash flows. These factors raise substantial doubt about the Company’s ability to continue as a going concern for the next twelve months from the date that our consolidated financial statements are issued.

    As of December 31, 2021, we had cash and cash equivalents and restricted cash of approximately $19.51 million. We also had short-term investments of approximately $4.43 million, which are highly liquid and can be converted into cash and used in our operations if needed. We also had approximately an aggregate of $5.99 million of loans (including approximately $5.44 million short-term loans and approximately $0.55 million short-term loans from related parties). For legal proceedings since December 31, 2019 regarding our delayed repayment of certain bank loans upon maturity, in March and April 2020, we received court rulings requiring us to make an aggregate RMB 54.54 million (approximately $8.35 million) of payments to the financial institutions. On March 13, 2021, the land and factory buildings on the land owned by our subsidiary, were auctioned by the court for $5,098,461 (RMB 33.14 million), among which, $3,192,827 (RMB 21.14 million) has been used to repay loan principal and accrued interest to a financial institution based on the court order. The repayment has been completed as of the date of this press release.  On March 16, 2022, the People’s Court of Huangdao District, Qingdao City, Shandong Province made a civil ruling and announced the acceptance of creditors’ application of bankruptcy liquidation of our subsidiary, Qingdao Tiandihui Foodstuffs Co., Ltd., and it entered into bankruptcy proceedings. Accordingly, these legal claims relating to the bank loans are now subject to the bankruptcy proceedings.

    Based on our current financial conditions, our cash balance and revenues generated from our business operations may not be currently sufficient and cannot be projected to cover our future operating expenses and meet our obligations as they become due for the next twelve months after the date that our financial statements are issued.

    We face substantial challenges in our effort to resume normal business activities. Our future growth will place a significant strain on our sales and marketing capacities, administrative and operating infrastructure, manufacturing facilities and other resources. To effectively manage additional challenges brought on by COVID-19, we need to evaluate and identify suitable strategic or acquisition opportunities, complete such transactions on commercially favorable terms, or successfully integrate business operations, infrastructure and management philosophies of acquired businesses and companies, resolve the substantial litigation and judgements to which we are subject and raise substantial capital. There may be particular complexities, regulatory or otherwise, associated with our expansion into new markets, and our strategies may not succeed beyond our current markets. If we are unable to effectively address these challenges, our ability to execute acquisitions as a component of our long-term strategy will be impaired, which could have an adverse effect on our growth or our ability to function as a going concern. We also need to expand our customer base, refine our operational, financial and management controls and reporting systems and procedures. If we fail to efficiently manage this expansion of our business, our costs and expenses may increase more than anticipated and we may not successfully attract a sufficient number of customers in a cost-effective manner, respond to competitive challenges, or otherwise execute our business plans. In addition, we may, as part of carrying out our growth strategies, adopt new initiatives to implement new pricing models and strategies. We cannot assure you that these initiatives may achieve the anticipated results.

    Notice

    Rounding amounts and percentages: Certain amounts and percentages included in this press release have been rounded for ease of presentation. Percentage figures included in this press release have not in all cases been calculated on the basis of such rounded figures, but on the basis of such amounts prior to rounding. For this reason, certain percentage amounts in this press release may vary from those obtained by performing the same calculations using the figures in the financial statements. In addition, certain other amounts that appear in this press release may not sum due to rounding.

    About TDH Holdings, Inc.

    Founded in April 2002, TDH Holdings, Inc. (the “Company”) (NASDAQ: PETZ), is a developer, manufacturer and distributer of a variety of pet food products under multiple brands that are sold in the China, Asia and Europe. The Company also started the restaurant business operation since late 2021. More information about the Company can be found at www.tiandihui.com.

    Forward-Looking Statements

    This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements that are other than statements of historical facts. When the Company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions that do not relate solely to historical matters, it is making forward-looking statements. Specifically, the Company’s statements regarding, among others: its growth and business outlook; its ability to execute on its business plan, secure necessary capital to sustain and maintain its operation; its ability to resume its operations at the previous level; its ability to successfully resolve various legal proceedings and judgments in which it is involved or have been obtained against it; its ability to expand its market and customer base; its ability to refine its operational, financial and management controls and reporting systems and procedures, are forward-looking statements. These statements are subject to uncertainties and risks including, but not limited to, the following:  the Company’s goals and strategies; the ability to identify, execute and integrate strategic or acquisition opportunities, the Company’s future business development; product and service demand and acceptance; changes in technology; economic conditions; the growth of the petfood industry in China and internationally; reputation and brand; the impact of competition and pricing; government regulations; fluctuations in general economic and business conditions in China and internationally and assumptions underlying or related to any of the foregoing and other risks contained in reports filed by the Company with the Securities and Exchange Commission.  For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release. Additional factors are discussed in the Company’s filings with the U.S. Securities and Exchange Commission, which are available for review at www.sec.gov. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

    TDH HOLDINGS, INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    December 31,

    December 31,

    2021

    2020

    ASSETS

    CURRENT ASSETS:

    Cash and cash equivalents

    $

    18,027,322

    $

    6,566,549

    Restricted cash

    1,483,653

    182,515

    Short-term investments

    4,428,446

    3,138,578

    Accounts receivable, net

    39,512

    168,499

    Advances to suppliers, net

    10,986

    41,088

    Inventories, net

    51,423

    247,245

    Prepayments and other current assets, net

    1,205,695

    172,481

    Total current assets

    25,247,037

    10,516,955

    NON-CURRENT ASSETS

    Property, plant and equipment, net

    1,543,430

    6,636,995

    Land use rights, net

    653,125

    1,009,005

    Operating lease right-of-use assets

    4,604,365

    19,103

    Operating lease right-of-use assets – related parties

    270,852

    Total non-current assets

    6,800,920

    7,935,955

    Total assets

    $

    32,047,957

    $

    18,452,910

    LIABILITIES AND STOCKHOLDERS’
    EQUITY (DEFICIT)

    CURRENT LIABILITIES:

    Accounts payable

    $

    3,065,387

    $

    3,209,763

    Accounts payable – related parties

    127,688

    124,715

    Advances from customers

    109,959

    90,834

    Bank overdrafts

    79,851

    78,320

    Short-term loans

    5,440,350

    8,391,323

    Short-term loans – related parties

    555,096

    985,883

    Taxes payable

    82,614

    60,729

    Due to related parties

    307,509

    42,021

    Operating lease liabilities, current

    268,403

    9,913

    Operating lease liabilities – related parties, current

    195,231

    Other current liabilities

    3,793,140

    5,882,164

    Total current liabilities

    13,829,998

    19,070,896

    NON-CURRENT LIABILITIES:

    Deferred tax liabilities

    1,132

    Operating lease liabilities – related party, non-current

    4,846,760

    274,794

    Total liabilities

    18,677,890

    19,345,690

    STOCKHOLDERS’ EQUITY (DEFICIT):

    Common stock ($0.001 par value; 200,000,000
    shares authorized; 104,373,621 and 45,849,995
    shares issued and outstanding at December 31, 2021
    and 2020, respectively)

    104,374

    45,850

    Additional paid-in capital

    42,151,658

    21,963,570

    Statutory reserves

    160,014

    160,014

    Accumulated deficit

    -28,969,627

    -22,849,319

    Accumulated other comprehensive loss

    -460,702

    -212,895

    Total TDH Holdings, Inc. stockholders’ equity
    (deficit)

    12,985,717

    -892,780

    Non-controlling interest

    384,350

    Total stockholders’ equity (deficit)

    13,370,067

    892,780

    Total liabilities and stockholders’ equity (deficit)

    $

    32,047,957

    $

    18,452,910

    TDH HOLDINGS, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

    For The Years Ended December 31,

    2021

    2020

    2019

    Net revenue

    $

    1,091,889

    $

    815,225

    $

    12,455,414

    Net revenue – related parties

    192,841

    Total revenue

    1,091,889

    815,225

    12,648,255

    Cost of revenue

    1,112,463

    857,060

    13,992,499

    Cost of revenue – related parties

    178,636

    Total cost of revenue

    1,112,463

    857,060

    14,171,135

    Gross loss

    -20,574

    -41,835

    -1,522,880

    Operating expenses:

    Selling expense

    75,944

    117,993

    920,237

    General and administrative expense

    3,944,709

    1,766,109

    3,702,035

    Impairment of long-lived assets other
    than goodwill

    217,257

    813,344

    Impairment of goodwill

    355,570

    Total operating expenses

    4,593,480

    1,884,102

    5,435,616

    Loss from operations

    -4,614,054

    -1,925,937

    -6,958,496

    Interest expense

    -957,548

    -1,180,489

    -1,378,755

    Government subsidies

    8,651

    129,255

    Other income

    215,858

    137,163

    1,189

    Other expense

    -1,636,080

    -35,197

    -290,655

    Investment income, net

    275,866

    2,120,241

    Loss from equity method investment

    -127,965

    Total other income (expenses)

    -2,101,904

    1,050,369

    -1,666,931

    Loss before income tax benefit

    -6,715,958

    -875,568

    -8,625,427

    Income tax benefit

    -900

    Net loss

    -6,715,958

    -874,668

    -8,625,427

    Less: Net loss attributable to non-controlling
    interest

    -595,650

    -8

    Net loss attributable to TDH Holdings,
    Inc.

    $

    -6,120,308

    $

    -874,668

    $

    -8,625,419

    Comprehensive loss

    Net loss

    $

    -6,120,308

    $

    -874,668

    $

    -8,625,427

    Other comprehensive loss

    Foreign currency translation adjustment

    -247,807

    -355,411

    -100,954

    Total comprehensive loss

    -6,368,115

    -1,230,079

    -8,726,381

    Less: Comprehensive loss attributable to
    noncontrolling interest

    -8

    Comprehensive loss attributable to TDH
    Holdings, Inc.

    $

    -6,368,115

    $

    -1,230,079

    $

    -8,726,373

    Loss per common share attributable to
    TDH Holdings, Inc.

    Basic

    $

    -0.10

    $

    -0.02

    $

    -0.41

    Diluted

    $

    -0.10

    $

    -0.02

    $

    -0.41

    Weighted average common shares
    outstanding

    Basic

    59,185,891

    45,849,995

    21,022,598

    Diluted

    59,185,891

    45,849,995

    21,022,598

    TDH HOLDINGS, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    For The Years Ended December 31,

    2021

    2020

    2019

    Cash flows from operating activities

    Net loss

    $

    -6,120,308

    $

    -874,668

    $

    -8,625,427

    Adjustments to reconcile net loss to net cash used in operating activities:

    Depreciation and amortization expense

    408,740

    391,351

    571,528

    Fair value change of short-term investments

    -495,265

    -2,120,241

    Loss from equity method investment

    0

    127,965

    Loss on disposal of subsidiaries

    0

    5,018

    Impairment of goodwill

    355,570

    Impairment of long-lived assets other than goodwill

    217,257

    813,344

    Inventory write-down

    191,026

    42,241

    518,119

    Allowance for credit losses

    2,168

    74,190

    659,569

    Deferred income taxes

    0

    -1,106

    -3,861

    Loss (gain) on disposal of property, plant and equipment

    955,428

    -16,870

    308,003

    Amortization of operating lease right-of-use assets

    280,610

    Non-cash lease expense

    -4,595,020

    33,944

    89,176

    Gain on forgiveness of short-term loan

    $

    0

    $

    -6,265

    $

    Changes in operating assets and liabilities:

    0

    Accounts receivable, net

    128,987

    -112,177

    329,042

    Accounts receivable – related parties, net

    0

    306,301

    Inventories, net

    4,796

    201,730

    2,009,862

    Operating lease liabilities

    4,830,456

    -9,382

    Operating lease liabilities – related parties

    -195,231

    16,262

    16,404

    Due from related parties, net

    0

    -2,206

    Due to related parties

    393,176

    14,387

    Advances to suppliers, net

    30,102

    -12,179

    36,322

    Prepayments and other current assets, net

    1,006,351

    -29,363

    516,018

    Accounts payable

    -144,376

    -416,506

    -2,775,356

    Accounts payable – related parties

    123,184

    -6,703

    Interest payable

    0

    1,065,277

    260,417

    Interest payable – related parties

    0

    43,835

    Notes payable

    0

    -1,046,257

    Taxes payable

    21,855

    13,797

    Advances from customers

    0

    -31,366

    -42,923

    Advances from customer – related party

    19,125

    Deferred income tax liability

    1,132

    Other current liabilities

    861,109

    -866,962

    280,843

    Net cash used in operating activities

    $

    -3,445,819

    $

    -2,628,255

    $

    -5,626,618

    Cash flows from investing activities

    Payments to acquire property, plant and equipment

    -47,086

    -121,560

    Proceeds from disposal of property, plant and equipment

    233,747

    Disposal of subsidiaries

    83

    Repayments from related parties

    1,282

    Cash obtained from business acquisition

    171,827

    Payment for business acquisition

    -1,020,000

    Purchase of short-term investments

    -4,372,809

    -38,743,908

    Proceeds from sale of short-term investments

    3,578,206

    42,146,183

    Net cash (used in) provided by investing activities

    -1,642,776

    3,355,189

    113,552

    Cash flows from financing activities

    Proceeds from issuance of common shares

    20,222,188

    6,760,000

    Purchase of noncontrolling interest

    -100

    (100

    Repayments to related parties

    -1,000

    Proceeds from bank overdrafts

    78,162

    Proceeds from short-term loans

    107,829

    1,046,275

    Repayments of short-term loans

    -1,692,988

    -746,437

    -2,073,177

    Proceeds from short-term loans – related parties

    49,350

    4,791,403

    Repayments of short-term loans – related parties

    -430,787

    -1,080,947

    Net cash provided by (used in) financing activities

    $

    18,098,313

    $

    -589,358

    $

    9,520,716

    Effect of exchange rate changes on cash, cash equivalents and restricted
    cash

    -247,807

    106,910

    -203,577

    Net change in cash, cash equivalents and restricted cash

    12,761,911

    244,486

    3,804,073

    Cash, cash equivalents and restricted cash, beginning of the year

    6,749,064

    6,504,578

    2,700,505

    Cash, cash equivalents and restricted cash, end of the year

    $

    19,510,975

    $

    6,749,064

    $

    6,504,578

    Supplemental cash flow information

    Interest paid

    $

    $

    38,362

    $

    1,118,338

    Income taxes paid

    $

    $

    146

    $

    Non-cash investing and financing activities

    Accrued interest added to short-term loan – related party

    $

    $

    $

    126,697

    Liabilities assumed in connection with purchase of property, plant and
    equipment

    $

    $

    14,592

    $

    51,196

    Notes payable reclassified to short-term loans

    $

    $

    908,850

    $

    479,724

    Receivables from related parties settled with payables to related parties

    $

    $

    $

    28,694

    Receivables from common stock subscription settled with loan payables
    to a related party

    $

    $

    $

    4,240,000

    Short-term loans settled by transferring an equity investment to the
    creditor

    $

    $

    70,708

    $

    Cashless exercise of warrants

    $

    24,424

    $

    $

    Right of use assets obtained in exchange for operating lease obligations

    $

    5,158,944

    $

    $

    Reconciliation of cash, cash equivalents, and restricted cash to the
    consolidated balance sheets

    Cash and cash equivalents

    $

    18,027,322

    $

    6,566,549

    $

    5,114,175

    Restricted cash

    $

    1,483,653

    $

    182,515

    $

    1,390,403

    Total cash, cash equivalents, and restricted cash

    $

    19,510,975

    $

    6,749,064

    $

    6,504,578

    TDH HOLDINGS, INC. AND SUBSIDIARIES

     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

     Number of
    Shares

     Common
    Shares

     Additional
    Paid-in
    Capital

     Stock
    Subscription
    Receivable

     Statutory
    Reserves

     Retained
    Earnings
    (Deficit)

     Accumulated
    Other
    Comprehensive Income
    (Loss)

     Noncontrolling
    Interest

     Total
    Stockholders’
    Equity
    (Deficit)

    Balance, December 31, 2017

    9,423,750

    $

    9,424

    $

    9,947,084

    $

    -100,000

    $

    160,014

    $

    869,993

    $

    308,286

    $

    $

    11,194,801

     Net loss

    -14,219,225

    -40

    -14,219,265

     Issuance of common shares for business acquisition

    1,092,912

    1,093

    1,051,927

    1,053,020

     Collection of stock subscription receivable

    100,000

    100,000

     Liabilities assumed in connection with acquisition of a
    subsidiary

     Statutory Reserve

     Foreign currency translation adjustment

    -64,816

    -307

    -65,123

    Balance, December 31, 2018

    10,516,662

    $

    10,517

    $

    10,999,011

    $

    $

    160,014

    $

    -13,349,232

    $

    243,470

    $

    -347

    $

    -1,936,567

    Net Loss

    -8,625,419

    -8

    -8,625,427

    Issuance of common stock

    35,333,333

    35,333

    10,964,667

    11,000,000

    Disposal of noncontrolling interest

    347

    347

    Foreign currency translation adjustment

    -100,954

    -100,954

    Balance, December 31, 2019

    45,849,995

    $

    45,850

    $

    21,963,678

    $

    $

    160,014

    $

    -21,974,651

    $

    142,516

    $

    -8

    $

    337,399

    Net Loss

    -874,668

    -874,668

    Foreign currency translation adjustment

    -355,411

    -355,411

    Purchase of noncontrolling interest

    -108

    8

    -100

    Balance, December 31, 2020

    45,849,995

    $

    45,850

    $

    21,963,570

    $

    $

    160,014

    $

    -22,849,319

    $

    -212,895

    $

    $

    -892,780

    Net Loss

    -6,120,308

    -595,650

    -6,715,958

    Issuance of common stock

    34,100,000

    34,100

    20,188,088

    20,222,188

    Warrants exercised for cashless

    24,423,626

    24,424

    24,424

    Foreign currency translation adjustment

    -247,807

    -247,807

    Acquisition of restaurant business

    980,000

    980,000

    Balance, December 31, 2021

    104,373,621

    $

    104,374

    $

    42,151,658

    $

    $

    160,014

    $

    -28,969,627

    $

    -460,702

    $

    384,350

    $

    13,370,067

    Cision View original content:https://www.prnewswire.com/news-releases/tdh-holdings-inc-reports-full-year-2021-audited-financial-results-301536587.html

    Source: TDH Holdings, Inc.