
Consolidated Financial Statements Condensed Consolidated Balance Sheets Total assets grew to $136.2 million, driven by new factoring receivables which offset a significant decrease in cash Key Balance Sheet Items | Balance Sheet Items | June 30, 2022 (Unaudited) ($) | December 31, 2021 ($) | | :--- | :--- | :--- | | Assets | | | | Cash and cash equivalents | 10,802,613 | 43,144,049 | | Accounts receivable, net | 47,011,566 | 44,962,926 | | Factoring receivable | 43,728,005 | — | | Total Current Assets | 107,673,710 | 105,807,889 | | Total Assets | 136,227,771 | 134,527,058 | | Liabilities & Equity | | | | Short-term bank loans | 4,192,344 | 4,719,552 | | Total Liabilities | 17,646,334 | 21,990,347 | | Total Stockholders' Equity | 118,581,437 | 112,536,711 | Unaudited Condensed Consolidated Statements of Income (Loss) and Comprehensive Loss The company achieved a significant turnaround with a net income of $1.87 million in H1 2022, driven by revenue growth and reduced operating expenses Key Income Statement Items | Income Statement Items | Six Months Ended June 30, 2022 ($) | Six Months Ended June 30, 2021 ($) | | :--- | :--- | :--- | | Revenues | 27,025,728 | 20,633,188 | | Gross Profit | 5,134,216 | 3,972,801 | | Total operating expenses | 1,910,183 | 9,713,193 | | Income (loss) from operations | 3,224,033 | (5,740,392) | | Net income (loss) | 1,872,244 | (6,752,212) | | Basic Earnings (loss) per share | 2.72 | (42.33) | Unaudited Condensed Consolidated Statements of Stockholders' Equity Stockholders' equity increased to $118.6 million, primarily due to net proceeds from stock issuance and net income Changes in Stockholders' Equity | Equity Changes (Six Months Ended June 30, 2022) | Amount ($) | | :--- | :--- | | Balance at December 31, 2021 | 112,536,711 | | Proceeds from issuance of common stock | 10,120,400 | | Foreign currency translation adjustment | (5,947,918) | | Net income | 1,872,244 | | Balance at June 30, 2022 | 118,581,437 | Unaudited Condensed Consolidated Statements of Cash Flows A significant net cash outflow from operations of $47.5 million was driven by an increase in factoring receivables Key Cash Flow Items | Cash Flow Items (Six Months Ended) | June 30, 2022 ($) | June 30, 2021 ($) | | :--- | :--- | :--- | | Net cash used in operating activities | (47,547,037) | (1,656,029) | | Net cash used in investing activities | (21,879) | (5,086) | | Net cash provided by financing activities | 15,958,904 | 4,714,214 | | Net (decrease) increase in cash | (32,764,268) | 3,372,497 | | Cash, end of period | 10,802,613 | 40,711,801 | - The primary driver for the large cash outflow from operations was a $45.2 million increase in factoring receivables, a new item on the cash flow statement17 Notes to Unaudited Condensed Consolidated Financial Statements Note 1 – Organization and Nature of Business The company operates in China across bamboo products, electric vehicles, and mining exploration investment segments - The company's principal business activities include bamboo product development, production, and distribution; manufacturing and selling electric and non-electric vehicles; and investment in mining exploration20 - The company dismantled its Variable Interest Entity (VIE) structure on August 3, 202120 Note 2 – Summary of Significant Accounting Policies The company recognizes revenue under ASC 606 from multiple sources and acknowledges risks related to its PRC operations - Revenue is primarily derived from four sources: sales of products, commission income, government manufacturing rebates, and factoring income505152 - The company's operations are located in the PRC, which presents risks related to political, economic, and legal environments, as well as currency controls on the RMB6566 - Management believes the impact of the COVID-19 outbreak on the business is temporary and limited, noting that revenues have started growing again in fiscal 2021 and 202270 Note 3 – Liquidity The company's liquidity is supported by revenue growth, equity financing, and plans for future funding through debt and shareholder support - The company had approximately $10.8 million in cash on hand as of June 30, 2022, following a successful equity financing that raised net proceeds of $10.1 million during the period79 - Future funding plans rely on renewing bank loans, raising additional equity, and obtaining financial support from its principal shareholder and affiliated entities as needed80 Note 7 – Manufacturing Rebate Receivable The company has fully written off its manufacturing rebate receivable due to a new government policy making collection remote - Due to a new government policy requiring a minimum of 1,000 commercial vehicles for rebate application, the company determined that the successful claim of its existing manufacturing rebate was a remote possibility91 - A 100% allowance was recorded against the manufacturing rebate receivable as of December 31, 202191 Note 11 – Short-term Bank Loans Short-term bank loans decreased to $4.2 million and are collateralized by company assets and guaranteed by related parties Bank Loan Balances | Date | Total Bank Loans Payable ($) | | :--- | :--- | | June 30, 2022 | 4,192,344 | | December 31, 2021 | 4,719,552 | - The loans are collateralized by building and land use rights and guaranteed by related parties, including Chairman Zhengyu Wang, his wife, and their controlled company, Forasen Group Co, Ltd105107 Note 12 – Related Party Balances and Transactions The company engages in significant transactions with related parties, including unsecured loans and leasing arrangements Due to Related Parties | Due to Related Parties | June 30, 2022 ($) | | :--- | :--- | | Forasen Group (Chairman's affiliate) | 794,232 | | Mr. Wangfeng Yan (CEO) & affiliates | 177,687 | | Total | 971,919 | - The company leases production facilities to Zhejiang Nongmi Food Co, Ltd and Zhejiang Nongmi Biotechnology Co, Ltd, both of which are controlled by director Ms Yefang Zhang, generating rental income117120 Note 13 – Commitments and Contingencies A lawsuit resulted in a final judgment of approximately $1.4 million against the company, for which funds have been accrued and frozen - A lawsuit filed by Mr Hengwei Chen resulted in a final judgment against the company for approximately $1.4 million (RMB 8.95 million)123 - The company has accrued for the disputed amount and interest, and the court has frozen $1.3 million in the company's bank accounts to enforce the judgment123 Note 14 – Stockholders' Equity The company executed two reverse stock splits to maintain its Nasdaq listing and raised $10.1 million through a stock offering - The company conducted two reverse stock splits in 2022 (one-for-ten and one-for-twenty-four) to regain compliance with NASDAQ's minimum bid price rule125126 - In March 2022, the company raised total net proceeds of approximately $10.1 million from an offering of common shares and the exercise of an over-allotment option131 Note 16 – Long Term Investments The company holds two significant long-term investments in mining companies accounted for using the cost method - The company holds an 18% equity interest in Libo Haokun, a marble quarry company, and an indirect 14.76% interest in Fuquan Chengwang, a basalt mining company140143 - These investments are accounted for using the cost method, and no impairment was recorded for the six months ended June 30, 2022144 Note 17 – Segment Information The consumer products segment drove performance in H1 2022, while all company revenues were generated from customers in China Segment Performance | Segment Performance (Six Months Ended June 30, 2022) | Revenue ($) | Segment Profit / (Loss) ($) | | :--- | :--- | :--- | | Consumer Products | 26,290,353 | 2,754,183 | | Electric Vehicles (EV) | 679,064 | (916,312) | | Commercial Factoring | 56,311 | 34,373 | - All of the company's revenues for the periods presented were generated from customers located in the PRC150151 Note 18 – Major Customers and Suppliers The company exhibits significant concentration risk with a heavy reliance on a small number of customers and suppliers - Customer concentration is high, with four customers representing 68% of total sales for the six months ended June 30, 2022152 - Supplier concentration is also high, with four suppliers accounting for 71% of total purchases for the six months ended June 30, 2022153 Note 19 – Subsequent Events Post-period events include a reverse stock split for NASDAQ compliance, international expansion, and securing a new bank loan - A one-for-twenty-four reverse stock split was approved and became effective on November 9, 2022, to regain NASDAQ compliance155 - NASDAQ granted the company an extension until April 24, 2023, to meet the $1.00 per share minimum bid price requirement156 - On July 12, 2022, the company formed a wholly-owned subsidiary in Canada, EPakia Canada Inc, to develop a biodegradable packaging trading business157