HONG
KONG, Dec. 20, 2024 /PRNewswire/ -- Intelligent
Living Application Group Inc. (Nasdaq: ILAG) (the "Company" or
"Intelligent Living"), a premium lockset manufacturer and
distributor headquartered in Hong
Kong, today announced its unaudited financial results for
the six months ended June 30,
2024.
First Half 2024 Financial Highlights
- Revenues were $4,473,031, an
131.1% increase from $1,935,641 for
the six months ended June 30,
2023.
- Gross profit was $702,184, an
5728.7% increase from $12,047 for the
six months ended June 30, 2023.
- Net loss was $2,249,307, a
decrease of $571,214 from
$2,820,521 for the six months ended
June 30, 2023.
- Loss per basic and fully diluted share was $0.12 compared to loss per basic and fully
diluted share of $0.16 for the six
months ended June 30, 2023.
Mr. Bong Lau, Chairman and Chief
Executive Officer of Intelligent Living, commented, "Facing
increment cycle of high interest rates and slowdown of real estate
market, our revenue for the first half of 2024 compared to the
comparable period of last year increased about 131%. It resulted
from of (i) our effort to extend marketing activities to obtain new
customers; and (ii) slowly recovering of the US economy, our
primary market. We are striving to optimize our product mix and
release our smart locks to spur the sales to improve our
performance."
"Our mission is to make life safer and smarter by designing and
producing affordable, high-quality locksets and smart security
systems. With our automated product lines and new craftsmanship in
manufacturing locksets, we continue to provide our principal market
of the US with a large variety of products with different
functions, designs and colors. Although our sector has experienced
lower-cost entrants, we believe the high quality of our products
and our brand recognition over our 40-year history well position us
for future growth," Mr. Lau concluded.
Financial Results For The Six Months Ended June 30, 2024 and 2023
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Change
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
%
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Selected
Consolidated Statements of
Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$
|
4,473,031
|
|
|
$
|
1,935,641
|
|
|
$
|
2,537,390
|
|
|
|
131.1
|
%
|
COST OF GOODS
SOLD
|
|
|
(3,604,880)
|
|
|
|
(1,748,895)
|
|
|
|
(1,855,985)
|
|
|
|
106.1
|
%
|
COST OF GOODS SOLD -
IDLE
CAPACITY
|
|
|
(165,967)
|
|
|
|
(174,699)
|
|
|
|
8,732
|
|
|
|
-5.0
|
%
|
GROSS PROFIT
|
|
|
702,184
|
|
|
|
12,047
|
|
|
|
690,137
|
|
|
|
5728.7
|
%
|
SELLING AND MARKETING
EXPENSES
|
|
|
(587,243)
|
|
|
|
(20,397)
|
|
|
|
(566,846)
|
|
|
|
2779.1
|
%
|
GENERAL AND
ADMINISTRATIVE
EXPENSES
|
|
|
(1,781,623)
|
|
|
|
(2,965,795)
|
|
|
|
1,184,172
|
|
|
|
-39.9
|
%
|
RESEARCH AND
DEVELOPMENT
EXPENSES
|
|
|
(648,413)
|
|
|
|
-
|
|
|
|
(648,413)
|
|
|
|
-
|
%
|
FINANCE
COSTS
|
|
|
(15,732)
|
|
|
|
(14,123)
|
|
|
|
(1,609)
|
|
|
|
11.4
|
%
|
LOSS FROM
OPERATIONS
|
|
|
(2,330,827)
|
|
|
|
(2,988,268)
|
|
|
|
657,441
|
|
|
|
-22.0
|
%
|
TOTAL OTHER INCOME,
NET
|
|
|
136,156
|
|
|
|
167,747
|
|
|
|
(31,591)
|
|
|
|
-18.8
|
%
|
LOSS BEFORE PROVISION
FOR INCOME
TAXES
|
|
|
(2,194,671)
|
|
|
|
(2,820,521)
|
|
|
|
625,850
|
|
|
|
-22.2
|
%
|
PROVISION FOR INCOME
TAXES
|
|
|
(54,636)
|
|
|
|
-
|
|
|
|
(54,636)
|
|
|
|
-
|
|
NET LOSS
|
|
$
|
(2,249,307)
|
|
|
$
|
(2,820,521)
|
|
|
$
|
571,214
|
|
|
|
-20.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE - BASIC
AND
DILUTED
|
|
$
|
(0.12)
|
|
|
$
|
(0.16)
|
|
|
$
|
0.04
|
|
|
|
-20.3
|
%
|
Revenues
Revenues from sales of door locksets was $4,473,031 for the six months ended June 30, 2024, an increase of $2,537,390, or 131.1% from $1,935,641 for the comparable period last year.
The increase was mainly due to an increase in units sold for the
six months ended June 30, 2024. Our
total products sold was approximately 0.9 million units (including
approximately 0.1 million units of spare parts) for the six months
ended June 30, 2024 compared to 0.4
million units (including approximately 0.1 million units of spare
parts) for the six months ended June 30,
2023.
Cost of Goods Sold
Cost of goods sold was $3,604,880
for the six months ended June 30,
2024 compared to $1,748,895
for the comparable period of 2023. Cost of goods sold was 80.6% and
90.4% of revenues for the six months ended June 30, 2024 and 2023, respectively. The
decrease in cost of goods sold as a percentage of revenue was
mainly caused by (i) improved procurement procedures to reduce the
costs for raw materials by using new materials, and (ii) the
calibration of production line along with revamping production
procedures.
Cost of goods sold includes raw materials (mainly copper,
stainless steel, iron and zinc alloy), direct labor (including
wages and social security contributions), manufacturing overhead
(such as packing materials, direct rental expense and utilities)
and taxes. As a small business with limited resources, we lack the
ability to hedge our raw materials costs and we monitor raw
material price trends to manage our production needs.
Cost of goods sold – idle capacity
Idle capacity consists of direct production costs in excess of
charges allocated to the Company's finished goods and work in
process. Such costs are primarily depreciation of the Company's
electroplating equipment that cannot be attributable to the
production. Idle capacity expenses were $165,967 and $174,699 for the six months ended June 30, 2024 and 2023, respectively.
Gross Profit
Gross profit was $702,184 for the
six months ended June 30, 2024, an
increase of $690,137, or 5728.7% from
$12,047 for the comparable period of
2023. Profit margin was 15.7% for the six months ended June 30, 2024, an increase from 0.6% for the
comparable period of 2023 as a result of measures taken by the
Company to lower the cost of goods sold during the current
period.
We believe we can enhance our profit margin as we (i) negotiate
for volume rebates that would reduce our cost of raw materials, and
(ii) optimize our product mix to focus our marketing efforts on our
higher margin products.
Selling and Marketing Expenses
Selling and marketing expenses were $587,243 for the six months ended June 30, 2024, an increase of $566,846, or 2779.1% compared to $20,397 for the comparable period of 2023. The
increase during the six months ended June
30, 2024 compared to the comparable period of 2023 was due
mainly to (i) increase in research in Thailand and Southern East Asia market, and (ii) increase
in freight and transportation fees which in line with increase of
units sold.
General and Administrative Expenses
General and administrative expenses were $1,781,623 for the six months ended June 30, 2024, a decrease of $1,184,172 or 39.9% compared to $2,965,795 for the comparable period in 2023.
This decrease was mainly due to reduction of $992,200 in professional fees and stock options
to officers and employees of the Company granted in 2023 under the
Company's 2022 Omnibus Equity Plan.
Research and Development Expenses
Research and Development Expenses were $648,413 and nil for the six months ended
June 30, 2024 and 2023. This increase
was mainly due to development on smart locks, the Internet of
Things (IoT) applications, plus some spending for AI
production.
The Company picked certain smart lock designs for sample
production and plans to sell them on e-commerce websites during the
first half of 2025. We will continue to upgrade the new designs for
smart lock with IoT functions.
Finance Costs
Finance costs were $15,732 for the
six months ended June 30, 2024, an
increase of $1,609 from $14,123 for the same period in 2023. The increase
was mainly due to an increase in bank charges during the six months
ended June 30, 2024. During the six
months ended 2024 and 2023, interest expense for bank borrowings
was $8,707 and $9,484, respectively.
Net Loss
Net loss was $2,249,307 for the
six months ended June 30, 2024, a
decrease of $571,214 from net loss of
$2,820,521 for the same period in
2023.
Liquidity and Capital Resources
We are a holding company incorporated in the Cayman Islands. We conduct our operations
through our subsidiaries in Hong
Kong and China. As a
result, our ability to pay dividends depends upon dividends paid by
our subsidiaries. If our subsidiaries incur debt in the future, the
instruments governing their debt may restrict their ability to pay
dividends to us. In addition, Xingfa Hardware Products Co. Ltd.
("Xingfa"), an indirectly wholly-owned subsidiary of the Company in
China, is permitted to pay
dividends in accordance with PRC accounting standards and
regulations. Under PRC law, Xingfa is required to set aside at
least 10% of its after-tax profits each year, if any, to fund
certain statutory reserve funds until such reserve funds reach 50%
of its registered capital. Additionally, Xingfa may allocate a
portion of its after-tax profits based on PRC accounting standards
to its enterprise expansion fund and staff bonus and welfare funds,
at its discretion. Xingfa may also allocate a portion of its
after-tax profits based on PRC accounting standards to a
discretionary surplus fund at its discretion. The statutory reserve
funds and the discretionary funds are not distributable as cash
dividends. Under existing PRC foreign exchange regulations,
payments of current account items, including profit distributions,
interest payments and trade and service-related foreign exchange
transactions, can be made in foreign currencies without prior State
Administration of Foreign Exchange of China ("SAFE") approval as long as certain
routine procedural requirements are fulfilled. However, capital
account transactions, which include foreign direct investment and
loans, must be approved by and/or registered with SAFE and its
local branches.
Our cost structure is relatively fixed and our working capital
requirements are influenced by our order backlog. We need operating
funds to pay for raw materials, maintain an appropriate level of
work-in-process inventory, and keep the production facility open.
To support our working capital needs, we maintain a credit facility
with the Bank of China
(Hong Kong) Limited of
approximately $897,000 as of
June 30, 2024 and December 31, 2023, which is guaranteed by our
directors and their personal properties.
Our working capital was $8,536,833
and $10,711,197 as of June 30, 2024 and December
31, 2023. Our cash and cash equivalents were $2,316,129 and $4,483,730 as of June 30,
2024 and December 31, 2023,
respectively. While our business was negatively impacted by high
interest rates, COVID-19 and tariffs in 2023, 2022 and 2021, we
believe we are able to obtain sufficient operating funds from our
existing shareholders, potential investors or extend Hong Kong government guaranteed low interest
bank borrowing to operate our business.
On July 15, 2022, we closed our
initial public offering and raised net proceeds from the offering
of approximately $16.86 million after
deducting underwriting commission and offering expenses. We believe
our current working capital is sufficient to support our operations
for the next 12 months. We may, however, need additional cash in
the future if we experience changes in business conditions or other
developments, or if we find and wish to pursue opportunities for
investment, acquisition, capital expenditure or similar actions. If
we determine our cash requirements exceed the cash, cash
equivalents and restricted cash we have on hand at the time, we may
seek to issue equity or debt securities or obtain credit
facilities. The issuance and sale of additional equity would result
in dilution to our shareholders. The incurrence of indebtedness
would result in increased fixed obligations and could result in
operating covenants that would restrict our operations. Our
obligation to bear credit risk for certain financing transactions
we facilitate may also strain our operating cash flow. We cannot
assure you that financing will be available in amounts or on terms
acceptable to us, if at all.
Cash Flows
The following summarizes the key components of our cash flows
for the six months ended June 30,
2024 and 2023:
Operating Activities
Net cash used in operating activities was $2,044,513 for the six months ended June 30, 2024 and was mainly attributable to (i)
the net loss of $2,249,307, (ii) a
decrease in accounts receivable of $862,638, (iii) a decrease in deposits of
$104, (iv) an increase in account
payable of $5,789, (v) an increase in
advance from customers of $6,895; and
being offset by (i) an increase in inventory of $37,446, (ii) an increase in prepayments of
$748,851, (iii) an increase in other
receivables of $7,015, (iv) a
decrease in other payables and accruals of $268,594, (v) a decrease in taxes payable of
$6,644, and (vi) non-cash item of
$397,918 of depreciation and
amortization.
Investing Activities
Net cash used by investing activities was $34,507 for the six months ended June 30, 2024 compared to $788,062 for the six months ended June 30, 2023. The change was primarily
attributable to reduced purchase of property and equipment.
Financing Activities
Net cash used in financing activities was $87,578 for the six months ended June 30, 2024 and was primarily attributable to
repayments of bank borrowings.
Capital Expenditures
We had capital expenditures of $34,507 and $788,062 for the six months ended June 30, 2024 and 2023, respectively. Our capital
expenditures were mainly for purchases of production equipment. We
intend to fund our future capital expenditures with lease and other
financings. We will continue to make capital expenditures as
appropriate to support the growth of our business.
About Intelligent Living Application Group Inc.
Intelligent Living Application Group Inc. is a premium lockset
manufacturer and distributor headquartered in Hong Kong. Intelligent Living manufactures and
sells high quality mechanical locksets to customers mainly in
the United States and Canada and has continued to diversify and
refine its product offerings in the past 40 years to meet its
customers' needs. Intelligent Living obtained the ISO9001 quality
assurance certificate and various accredited quality and safety
certificates including American National Standards Institute (ANSI)
Grade 2 and Grade 3 standards that are developed by the Builders
Hardware Manufacturing Association (BHMA) for ANSI. Intelligent
Living keeps investing in self-designed automated product lines,
new craftsmanship and developing new products including smart
locks. For more information, visit the Company's website at
http://www.i-l-a-g.com.
Forward-Looking Statements
This press release contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. Statements that
are not historical facts, including statements about the Company's
beliefs and expectations, are forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties, and a number of factors could cause actual results
to differ materially from those contained in any forward-looking
statement. In some cases, forward-looking statements can be
identified by words or phrases such as "may," "will," "expect,"
"anticipate," "target," "aim," "estimate," "intend," "plan,"
"believe," "potential," "continue," "is/are likely to" or other
similar expressions. The Company may also make written or oral
forward-looking statements in its reports filed with, or furnished
to, the U.S. Securities and Exchange Commission, in its annual
reports to shareholders, in press releases and other written
materials and in oral statements made by its officers, directors or
employees to third parties. These statements are subject to
uncertainties and risks including, but not limited to, the
following: the Company's goals and strategies; the Company's future
business development; financial condition and results of
operations; product and service demand and acceptance; reputation
and brand; the impact of competition and pricing; changes in
technology; government regulations; fluctuations in general
economic and business conditions in U.S., Hong Kong and China and assumptions underlying or related to
any of the foregoing and other risks contained in reports filed by
the Company with the SEC. 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 SEC, 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.
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
As of
|
|
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
2,316,129
|
|
|
$
|
4,483,730
|
|
Accounts
receivable
|
|
|
304,320
|
|
|
|
445,500
|
|
Inventories
|
|
|
4,658,931
|
|
|
|
5,027,747
|
|
Prepayments
|
|
|
2,568,680
|
|
|
|
1,899,584
|
|
Other
receivables
|
|
|
176,504
|
|
|
|
245,599
|
|
Total current
assets
|
|
|
10,024,564
|
|
|
|
12,102,160
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
72,533
|
|
|
|
72,637
|
|
Property and equipment,
net
|
|
|
5,280,442
|
|
|
|
5,673,584
|
|
Right-of-use assets,
net
|
|
|
918,305
|
|
|
|
435,477
|
|
Total non-current
assets
|
|
|
6,271,280
|
|
|
|
6,181,698
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
16,295,844
|
|
|
$
|
18,283,858
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank borrowings -
current
|
|
$
|
84,633
|
|
|
$
|
129,722
|
|
Accounts
payable
|
|
|
327,380
|
|
|
|
324,626
|
|
Advance from
customers
|
|
|
6,895
|
|
|
|
-
|
|
Other payables and
accruals
|
|
|
490,270
|
|
|
|
625,350
|
|
Taxes
payable
|
|
|
25,329
|
|
|
|
31,972
|
|
Operating lease
liabilities - current
|
|
|
553,223
|
|
|
|
279,293
|
|
Total current
liabilities
|
|
|
1,487,730
|
|
|
|
1,390,963
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Bank
borrowings
|
|
|
291,830
|
|
|
|
334,319
|
|
Operating lease
liabilities
|
|
|
365,082
|
|
|
|
156,183
|
|
Total non-current
liabilities
|
|
|
656,912
|
|
|
|
490,502
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
2,144,642
|
|
|
|
1,881,465
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Preferred shares, par
value $0.0001 per share; 50,000,000 shares
authorized; none issued and outstanding
|
|
|
-
|
|
|
|
-
|
|
Ordinary shares, par
value $0.0001 per share; 450,000,000 shares
authorized; 18,060,000 shares issued and outstanding
|
|
|
1,806
|
|
|
|
1,806
|
|
Additional paid-in
capital
|
|
|
23,804,550
|
|
|
|
23,804,550
|
|
Accumulated
deficit
|
|
|
(9,392,716)
|
|
|
|
(7,143,409)
|
|
Accumulated other
comprehensive loss
|
|
|
(262,438)
|
|
|
|
(260,554)
|
|
Total shareholders'
equity
|
|
|
14,151,202
|
|
|
|
16,402,393
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
16,295,844
|
|
|
$
|
18,283,858
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
|
|
|
|
For the Six Months
Ended
June
30,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
REVENUES
|
|
$
|
4,473,031
|
|
|
$
|
1,935,641
|
|
COST OF GOODS
SOLD
|
|
|
(3,604,880)
|
|
|
|
(1,748,895)
|
|
COST OF GOODS SOLD -
IDLE CAPACITY
|
|
|
(165,967)
|
|
|
|
(174,699)
|
|
GROSS PROFIT
|
|
|
702,184
|
|
|
|
12,047
|
|
|
|
|
|
|
|
|
|
|
SELLING AND MARKETING
EXPENSES
|
|
|
(587,243)
|
|
|
|
(20,397)
|
|
GENERAL AND
ADMINISTRATIVE EXPENSES
|
|
|
(1,781,623)
|
|
|
|
(2,965,795)
|
|
RESEARCH AND
DEVELOPMENT EXPENSES
|
|
|
(648,413)
|
|
|
|
-
|
|
FINANCE
COSTS
|
|
|
(15,732)
|
|
|
|
(14,123)
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM
OPERATIONS
|
|
|
(2,330,827)
|
|
|
|
(2,988,268)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
54,856
|
|
|
|
122,154
|
|
Foreign exchange
gain
|
|
|
2,053
|
|
|
|
42,721
|
|
Other income
|
|
|
79,247
|
|
|
|
2,872
|
|
Total other income,
net
|
|
|
136,156
|
|
|
|
167,747
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE PROVISION
FOR INCOME TAXES
|
|
|
(2,194,671)
|
|
|
|
(2,820,521)
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
(54,636)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(2,249,307)
|
|
|
$
|
(2,820,521)
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,249,307)
|
|
|
$
|
(2,820,521)
|
|
Foreign currency
translation adjustments
|
|
|
(1,884)
|
|
|
|
(374,663)
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
|
$
|
(2,251,191)
|
|
|
$
|
(3,195,184)
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of ordinary shares outstanding
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
18,060,000
|
|
|
|
18,060,000
|
|
|
|
|
|
|
|
|
|
|
LOSS PER SHARE - BASIC
AND DILUTED
|
|
$
|
(0.12)
|
|
|
$
|
(0.16)
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
|
For the Six Months
Ended June 30, 2024
|
|
|
|
Preferred
shares
|
|
|
Common
Stock
|
|
|
Additional
|
|
|
|
|
|
Accumulated
Other
|
|
|
|
|
|
|
Number
of
Shares
|
|
|
Par
Value
|
|
|
Number of
Shares*
|
|
|
Par
Value
|
|
|
Paid-in
Capital
|
|
|
Accumulated
(Deficit)
|
|
|
Comprehensive
(Loss)
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31,
2023
|
|
|
-
|
|
|
$
|
-
|
|
|
|
18,060,000
|
|
|
$
|
1,806
|
|
|
$
|
23,804,550
|
|
|
$
|
(7,143,409)
|
|
|
$
|
(260,554)
|
|
|
$
|
16,402,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,249,307)
|
|
|
|
-
|
|
|
|
(2,249,307)
|
|
Foreign
currency
translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,884)
|
|
|
|
(1,884)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2024
- unaudited
|
|
|
-
|
|
|
$
|
-
|
|
|
|
18,060,000
|
|
|
$
|
1,806
|
|
|
$
|
23,804,550
|
|
|
$
|
(9,392,716)
|
|
|
$
|
(262,438)
|
|
|
$
|
14,151,202
|
|
For the Six Months
Ended June 30, 2023
|
|
|
|
Preferred
shares
|
|
|
Common
Stock
|
|
|
Additional
|
|
|
|
|
|
Accumulated
Other
|
|
|
|
|
|
|
Number
of
Shares
|
|
|
Par
Value
|
|
|
Number of
Shares*
|
|
|
Par
Value
|
|
|
Paid-in
Capital
|
|
|
Accumulated
(Deficit)
|
|
|
Comprehensive
(Loss)
|
|
|
Total
|
|
|
|
|
|
|
USD
|
|
|
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
|
USD
|
|
BALANCE,
December 31,
2022
|
|
|
-
|
|
|
$
|
-
|
|
|
|
18,060,000
|
|
|
$
|
1,806
|
|
|
$
|
23,137,534
|
|
|
$
|
(3,641,891)
|
|
|
$
|
(45,638)
|
|
|
$
|
19,451,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,820,521)
|
|
|
|
-
|
|
|
|
(2,820,521)
|
|
Stock options
granted under
Equity Plan
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
992,200
|
|
|
|
-
|
|
|
|
-
|
|
|
|
992,200
|
|
Foreign
currency
translation
adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(374,663)
|
|
|
|
(374,663)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE,
June 30, 2023
- unaudited
|
|
|
-
|
|
|
$
|
-
|
|
|
|
18,060,000
|
|
|
$
|
1,806
|
|
|
$
|
24,129,734
|
|
|
$
|
(6,462,412)
|
|
|
$
|
(420,302)
|
|
|
$
|
17,248,827
|
|
INTELLIGENT LIVING
APPLICATION GROUP INC. AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
For the Six Months
Ended
June
30,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
USD
|
|
|
USD
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,249,307)
|
|
|
$
|
(2,820,521)
|
|
Adjustments to
reconcile net loss to net cash (used in) operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
397,918
|
|
|
|
296,810
|
|
Stock options granted
under Equity Plan
|
|
|
-
|
|
|
|
992,200
|
|
Change in operating
assets and liabilities
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
862,638
|
|
|
|
1,190,204
|
|
Inventories
|
|
|
(37,446)
|
|
|
|
(741,396)
|
|
Prepayments
|
|
|
(748,851)
|
|
|
|
(48,647)
|
|
Deposits
|
|
|
104
|
|
|
|
(70,982)
|
|
Other
receivables
|
|
|
(7,015)
|
|
|
|
(33,260)
|
|
Accounts
payable
|
|
|
5,789
|
|
|
|
(45,886)
|
|
Advance from
customers
|
|
|
6,895
|
|
|
|
(6,364)
|
|
Other payables and
accruals
|
|
|
(268,594)
|
|
|
|
(120,043)
|
|
Taxes
payable
|
|
|
(6,644)
|
|
|
|
-
|
|
Net cash used in
operating activities
|
|
|
(2,044,513)
|
|
|
|
(1,407,885)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(34,507)
|
|
|
|
(788,062)
|
|
Net cash used in
investing activities
|
|
|
(34,507)
|
|
|
|
(788,062)
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
(Repayments of)
proceeds from bank borrowings
|
|
|
(87,578)
|
|
|
|
545,076
|
|
Net cash (used in)
provided by financing activities
|
|
|
(87,578)
|
|
|
|
545,076
|
|
|
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE
ON CASH
|
|
|
(1,003)
|
|
|
|
(832)
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN
CASH
|
|
|
(2,167,601)
|
|
|
|
(1,651,703)
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
4,483,730
|
|
|
|
9,165,651
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH
EQUIVALENTS AT END OF PERIOD
|
|
$
|
2,316,129
|
|
|
$
|
7,513,948
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
|
$
|
8,707
|
|
|
$
|
9,484
|
|
Cash paid for income
taxes
|
|
$
|
55,214
|
|
|
$
|
-
|
|
NON-CASH
TRANSACTIONS
|
|
|
|
|
|
|
|
|
Operating right-of-use
assets recognized for related operating lease
liabilities
|
|
$
|
482,828
|
|
|
$
|
(93,396)
|
|
View original
content:https://www.prnewswire.com/news-releases/intelligent-living-application-group-inc-announces-first-half-2024-unaudited-financial-results-302337356.html
SOURCE Intelligent Living Application Group Inc.