Award Banner
Award Banner

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

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

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

 

 

This website is best viewed using the latest versions of web browsers.