HONGLI GROUP INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
| June 30, | December 31, | |||||||
| 2023 | 2022 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalent | $ | 678,770 | $ | 2,085,033 | ||||
| Restricted cash | 187,976 | 29,006 | ||||||
| Short-term investment | 262,022 |
-
| ||||||
| Accounts receivable | 6,475,620 | 7,429,904 | ||||||
| Notes receivable | 648,357 | 302,775 | ||||||
| Inventories, net | 2,802,102 | 2,613,549 | ||||||
| Prepaid expense and other current assets | 1,088,152 | 1,604,134 | ||||||
| Total current assets | 12,142,999 | 14,064,401 | ||||||
| Non-current assets | ||||||||
| Property, plant and equipment, net | 10,849,587 | 12,300,491 | ||||||
| Prepayment for purchase of Yingxuan Assets | 3,363,840 | 3,535,975 | ||||||
| Intangible assets, net | 4,060,693 | 4,961,881 | ||||||
| Finance lease right-of-use assets, net | 739,305 | 1,299,217 | ||||||
| Other non-current assets |
-
| 2,174 | ||||||
| TOTAL ASSETS | $ | 31,156,424 | $ | 36,164,139 | ||||
| LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Short-term loans | $ | 3,973,081 | $ | 6,015,975 | ||||
| Accounts payable | 1,587,600 | 2,957,110 | ||||||
| Security deposit received for sales of properties |
-
| 1,449,633 | ||||||
| Due to related parties | 968,690 | 607,236 | ||||||
| Income tax payable | 57,747 | 136,544 | ||||||
| Finance lease obligation, current | 144,850 | 315,780 | ||||||
| Accrued expenses and other payables | 541,960 | 955,676 | ||||||
| Total current liabilities | 7,273,928 | 12,437,954 | ||||||
| Long-term loans | 3,272,517 | 10,147,428 | ||||||
| Long-term payable | 11,185 | 42,220 | ||||||
| Finance lease obligation, non-current | 1,144 | 46,623 | ||||||
| Deferred tax liability | 14,480 | 15,221 | ||||||
| TOTAL LIABILITIES | 10,573,254 | 22,689,446 | ||||||
| SHAREHOLDERS' EQUITY: | ||||||||
| Ordinary shares, $0.0001 par value, 500,000,000 shares authorized, 12,371,875 and 10,000,000 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively* | 1,237 | 1,000 | ||||||
| Additional paid-in capital | 8,036,663 | 609,601 | ||||||
| Statutory reserve | 370,683 | 370,683 | ||||||
| Retained earnings | 13,537,337 | 12,740,983 | ||||||
| Accumulated other comprehensive loss | (1,362,750 | ) | (247,574 | ) | ||||
| TOTAL SHAREHOLDERS' EQUITY | 20,583,170 | 13,474,693 | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 31,156,424 | $ | 36,164,139 |
| * | The share amounts are presented on a retroactive basis. |
HONGLI GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
FOR THE SIX MONTHS ENDED JUNE 30,
| 2023 | 2022 | |||||||
| Revenues, net | $ | 8,915,111 | $ | 10,485,582 | ||||
| Cost of revenues | 5,869,310 | 6,986,054 | ||||||
| Gross Profit | 3,045,801 | 3,499,528 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative expenses | 2,260,806 | 1,987,565 | ||||||
| Total operating expenses | 2,260,806 | 1,987,565 | ||||||
| Income from operations | 784,995 | 1,511,963 | ||||||
| Other income (expense) | ||||||||
| Other income | 445,148 | 581,677 | ||||||
| Financing expenses | (327,128 | ) | (131,992 | ) | ||||
| Other expenses | (41,070 | ) |
-
| |||||
| Total other income (expenses), net | 76,950 | 449,685 | ||||||
| Income before income taxes | 861,945 | 1,961,648 | ||||||
| Income tax expense | 65,591 | 94,786 | ||||||
| Net income | $ | 796,354 | $ | 1,866,862 | ||||
| Comprehensive income (loss) | ||||||||
| Net income | $ | 796,354 | $ | 1,866,862 | ||||
| Other comprehensive income (loss) | ||||||||
| Foreign currency translation adjustment | (1,115,176 | ) | (617,830 | ) | ||||
| Comprehensive income (loss) | $ | (318,822 | ) | $ | 1,249,032 | |||
| Earnings per share | ||||||||
Basic and diluted
| $ | 0.07 | $ | 0.19 | ||||
| Weighted average common shares outstanding* | ||||||||
Basic and diluted
| 11,150,898 | 10,000,000 |
| * | The share amounts are presented on a retroactive basis. |
2
HONGLI GROUP INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2023 AND 2022 (UNAUDITED)
| Ordinary Shares* | Additional | Accumulated other | ||||||||||||||||||||||||||
|
Number of shares | Amount |
paid-in capital |
Statutory reserve |
Retained earnings |
comprehensive income (loss) | Total equity | ||||||||||||||||||||||
| Balance, December 31, 2022 | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 12,740,983 | $ | (247,574 | ) | $ | 13,474,693 | ||||||||||||||
| Initial public offering - March 31, 2023 | 2,062,500 | 206 | 8,249,794 |
-
|
-
|
-
| 8,250,000 | |||||||||||||||||||||
| Initial public offering costs | - |
-
| (1,967,388 | ) |
-
|
-
|
-
| (1,967,388 | ) | |||||||||||||||||||
| Underwriter's option exercised - May 2, 2023 | 309,375 | 31 | 1,237,469 |
-
|
-
|
-
| 1,237,500 | |||||||||||||||||||||
| Exercise costs | - |
-
| (92,813 | ) |
-
|
-
|
-
| (92,813 | ) | |||||||||||||||||||
| Net income for the six months | - |
-
|
-
|
-
| 796,354 |
-
| 796,354 | |||||||||||||||||||||
| Foreign currency translation adjustment | - |
-
|
-
|
-
|
-
| (1,115,176 | ) | (1,115,176 | ) | |||||||||||||||||||
| Balance, June 30, 2023 (Unaudited) | 12,371,875 | $ | 1,237 | $ | 8,036,663 | $ | 370,683 | $ | 13,537,337 | $ | (1,362,750 | ) | $ | 20,583,170 |
| Ordinary Shares* | Additional | Accumulated other | ||||||||||||||||||||||||||
|
Number of shares | Amount |
paid-in capital |
Statutory reserve |
Retained earnings |
comprehensive income (loss) | Total equity | ||||||||||||||||||||||
| Balance, December 31, 2021 | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 9,808,620 | $ | 698,692 | $ | 11,488,596 | |||||||||||||||
| Net income for the six months | - |
-
|
-
|
-
| 1,866,862 |
-
| 1,866,862 | |||||||||||||||||||||
| Foreign currency translation adjustment | - |
-
|
-
|
-
|
-
| (617,830 | ) | (617,830 | ) | |||||||||||||||||||
| Balance, June 30, 2022 (Unaudited) | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 11,675,482 | $ | 80,862 | $ | 12,737,628 |
| * | The share amounts are presented on a retroactive basis. |
3
HONGLI GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
For the Six Months Ended June 30, | ||||||||
| 2023 | 2022 | |||||||
| Cash flows from operating activities | ||||||||
| Net income | $ | 796,354 | $ | 1,866,862 | ||||
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||||||||
| Depreciation and amortization | 508,428 | 356,948 | ||||||
| Allowance for current expected credit losses | 66,277 |
-
| ||||||
| Amortization of operating lease right-of-use assets | 22,793 |
-
| ||||||
| Gain on disposals of property and equipment | (345,519 | ) |
-
| |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 554,182 | (1,721,780 | ) | |||||
| Notes receivable | (377,266 | ) | 819,834 | |||||
| Inventories | (330,635 | ) | 61,703 | |||||
| Prepaid expense and other current assets | (233,634 | ) | 65,153 | |||||
| Other non-current assets | 2,166 | 73,295 | ||||||
| Due from related parties |
-
| 209 | ||||||
| Due to related parties | 3,210 | (44,604 | ) | |||||
| Accounts payable | (1,340,227 | ) | (42,430 | ) | ||||
| Accrued expenses and other payables | (292,690 | ) | 110,340 | |||||
| Income tax payable | (75,543 | ) | 57,161 | |||||
| Net cash (used in) provided by operating activities | (1,042,104 | ) | 1,602,691 | |||||
| Cash flows from investing activities | ||||||||
| Purchase of property and equipment | (173,181 | ) | (844,151 | ) | ||||
| Prepayments for purchase of Yingxuan Assets |
-
| (843,643 | ) | |||||
| Short-term investment | (274,344 | ) |
-
| |||||
| Proceeds from sale of property and equipment | 750,837 |
-
| ||||||
| Net cash provided by (used) in investing activities | 303,312 | (1,687,794 | ) | |||||
| Cash flows from financing activities | ||||||||
| Payments for financing liabilities | (194,002 | ) | (136,645 | ) | ||||
| Payments for finance leases | (208,115 | ) | (279,892 | ) | ||||
| Advances from related parties | 949,099 | 1,012,549 | ||||||
| Repayments to related parties | (542,906 | ) | (262,398 | ) | ||||
| Borrowings from short term loans | 1,842,440 | 3,318,567 | ||||||
| Repayments of short term loans | (3,674,772 | ) | (3,395,743 | ) | ||||
| Borrowings from long term loans | 4,727,388 |
-
| ||||||
| Repayments of long term loans | (11,408,398 | ) |
-
| |||||
| Proceeds from initial public offering | 9,487,500 |
-
| ||||||
| Disbursements for initial public offering costs | (1,343,572 | ) | (84,734 | ) | ||||
| Net cash (used in) provided by financing activities | (365,338 | ) | 171,704 | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (143,163 | ) | (28,590 | ) | ||||
| Net change in cash, cash equivalents and restricted cash | (1,247,293 | ) | 58,011 | |||||
| Cash, cash equivalents and restricted cash, beginning of the period | 2,114,039 | 531,462 | ||||||
| Cash, cash equivalents and restricted cash, end of the period | $ | 866,746 | $ | 589,473 | ||||
| Reconciliation of cash, cash equivalents and restricted cash, beginning of the period | ||||||||
| Cash, cash equivalents | $ | 2,085,033 | $ | 484,389 | ||||
| Restricted cash | 29,006 | 47,073 | ||||||
| Cash, cash equivalents and restricted cash, beginning of the period | $ | 2,114,039 | $ | 531,462 | ||||
| Reconciliation of cash, cash equivalents and restricted cash, end of the period | ||||||||
| Cash, cash equivalents | $ | 678,770 | $ | 544,682 | ||||
| Restricted cash | 187,976 | 44,791 | ||||||
| Cash, cash equivalents and restricted cash, end of the period | $ | 866,746 | $ | 589,473 | ||||
| Supplemental disclosure of cash flow information: | ||||||||
| Cash paid for interest expense | $ | 409,431 | $ | 206,232 | ||||
| Cash paid for income taxes | $ | 330,693 | $ | 37,625 | ||||
| Non-cash investing and financing activities | ||||||||
| Right-of-use assets transferred to property and equipment upon exercise of purchase option | 482,062 | 156,858 | ||||||
| Security deposits applied to lease payments | $ | 33,583 | $ | 45,077 |
4