WUHAN,
China, March 14, 2017 /PRNewswire/ -- Aoxin Tianli Group, Inc. (NASDAQ: ABAC)
("Aoxin Tianli" or the "Company"),
a leading producer of breeder hogs, market hogs and black hogs, as
well as specialty processed black hog pork products sold through
retail outlets and the internet, with headquarters in Wuhan City, Hubei
Province, China, today
announced its financial results for the fourth quarter and fiscal
year ended December 31, 2016.
Mr. Wocheng Liu, Chairman and Co-Chief Executive Officer of
Aoxin Tianli, commented, "Our
overall revenues decreased in 2016 mainly due to a 12.4% decrease
in revenues from hog farming that more than offset the 53.6% growth
in retail sales of our branded specialty black hog pork products.
The decrease in revenues from hog farming reflected the impact of
reduced operations after we sold two hog farms in the third quarter
of 2015 and was partially offset by an increase in blended average
selling prices for our hogs. Our profitability also deteriorated in
2016 as both gross and operating margins decreased from a year ago,
reflecting continued challenges facing the hog farming industry as
well as the negative impact of severe floods in July that
interrupted our businesses. Looking ahead, despite continuing macro
challenges on the back of slowing GDP growth trend and volatile
pork and feed prices, the Company will continue to explore
strategic opportunities to regain growth and profitability."
Three Months Ended December 31,
2016 Financial Results
Revenues
|
For the Three
Months Ended December 31,
|
($ thousands,
except per share data)
|
2016
|
|
2015
|
|
%
Change
|
Revenues
|
$
7,186
|
|
$
8,752
|
|
-17.9%
|
Hog
farming
|
6,253
|
|
8,399
|
|
-25.6%
|
Retail
|
934
|
|
352
|
|
165.2%
|
Gross
margin
|
17.7%
|
|
25.9%
|
|
-8.2 pp
|
Operating
margin
|
4.7%
|
|
13.0%
|
|
-8.4 pp
|
Net Income
|
365
|
|
2,871
|
|
-87.3%
|
Net
income from continuing operations
|
371
|
|
1,275
|
|
-70.9%
|
Gain
(loss) from operations and disposal of
discontinued
component
|
(6)
|
|
1,596
|
|
NM
|
Net income (loss) for
common shareholders
|
(382)
|
|
2,935
|
|
NM
|
Earnings (loss) per
share
|
(0.05)
|
|
0.35
|
|
NM
|
Continuing operations
|
0.05
|
|
0.15
|
|
NM
|
Discontinued components
|
(0.00)
|
|
0.19
|
|
NM
|
Revenues for the fourth quarter of 2016 decreased by
$1.57 million, or 17.9%, to
$7.19 million from $8.75 million for the same period of last year.
The decrease in revenues was primarily due to a decrease in number
of hogs sold and partially offset by an increase in the average
selling prices for our hogs.
Revenues from hog farming, which includes sales of regular
breeder hogs, regular market hogs, and black hogs, decreased by
$2.15 million, or 25.6%, to
$6.25 million for the fourth quarter
of 2016 from $8.40 million for the
same period of last year. The Company sold a total of 27,914
regular breeder hogs, regular market hogs and black hogs with a
blended average selling price of $224
per hog during the fourth quarter of 2016, compared to 38,000 hogs
sold and a blended average selling price of $221 per hog for the same period of last
year.
|
For the Three
Months Ended December 31,
|
|
2016
|
|
2015
|
|
No. of Hogs
Sold
|
|
Average
Price/Hog ($)
|
|
Sales
($ thousands)
|
|
No. of Hogs
Sold
|
|
Average
Price/Hog ($)
|
|
Sales
($ thousands)
|
Breeder hogs- regular
hogs
|
3,861
|
|
$
240
|
|
$
925
|
|
5,897
|
|
$
255
|
|
$
1,505
|
Market hogs- regular
hogs
|
14,689
|
|
200
|
|
2,936
|
|
17,854
|
|
209
|
|
3,734
|
Market hogs- black
hogs
|
9,364
|
|
255
|
|
2,392
|
|
14,249
|
|
222
|
|
3,160
|
Total Hog
Farming
|
27,914
|
|
224
|
|
6,253
|
|
38,000
|
|
221
|
|
8,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kilogram
|
|
Average
Price/kg ($)
|
|
Sales
($ thousands)
|
|
Kilogram
|
|
Average
Price/kg ($)
|
|
Sales
($ thousands)
|
Retail- specialty
black hog pork products
|
186,357
|
|
$
5
|
|
934
|
|
51,872
|
|
$
7
|
|
352
|
Revenues for the fourth quarter of 2016 from regular breeder hog
sales decreased by 38.6% to $0.93
million with the number of regular breeder hogs sold
decreasing by 34.5% to 3,861 hogs and the average selling price of
regular breeder hogs decreasing by 6.2% to $240 per hog. Revenues for the fourth quarter of
2016 from regular market hog sales decreased by 21.4% to
$2.94 million as the number of
regular market hogs sold decreased by 17.7% to 14,689 hogs while
the average selling price of regular market hogs decreased by 4.4%
to $200 per hog. Revenues for the
fourth quarter of 2016 from black market hogs decreased by 24.3% to
$2.39 million with the number of
black hogs sold decreasing by 34.3% to 9,364 hogs and the average
selling price of black hogs increasing by 15.2% to $255 per hog.
We sold 186,357 kilograms of specialty black hog pork products
through retail at approximately $5
per kilogram, generating revenues of $0.93
million for the fourth quarter of 2016. This compares to
51,872 kilograms sold at approximately $7 per kilogram and revenues of $0.35 million for the same period of last year.
These revenues, combined with the sales of black market hogs, led
to $3.33 million in revenues from our
black hog program for the third quarter of 2016, compared to
$3.51 million for the same period of
last year.
The results of operations of Hang-ao and OV Orange and their
wholly owned subsidiaries, were reclassified as discontinued
operations in the Company's financial statements for the three
months and twelve months ended December 31,
2016 and 2015 based on the Company's decision to focus on
the hog industry and sell both subsidiaries. OV Orange and Hang-ao
were sold on December 29, 2015 and
December 23, 2016, respectively.
Gross profit
Cost of goods sold decreased by $0.57
million, or 8.8%, to $5.92
million for the fourth quarter of 2016 from $6.49 million for the same period of last year.
Cost of goods sold for hog farming decreased by $0.99 million, or 15.8%, to $5.25 million for the fourth quarter of 2016 from
$6.24 million for the same period of
last year. The decrease in cost of goods sold for hog farming was
primarily due to the sales of two hog farms during the fourth
quarter of 2015. Cost of goods sold for retail increased by
$0.42 million, or 166.4%, to
$0.67 million for the fourth quarter
of 2016 from $0.25 million for the
same period of last year. Cost of goods sold as a percentage of
sales for retail was consistent year over year.
Overall gross profit decreased by $0.99
million, or 43.9%, to $1.27
million for the fourth quarter of 2016 from $2.27 million for the same period of last
year.
Gross profits for hog farming and retail were $1.00 million and $0.27
million, respectively, for the fourth quarter of 2016,
compared to $2.16 million and
$0.10 million, respectively, for the
same period of last year.
Overall gross margin was 17.7%, with gross margins for hog
farming and retail of 16.0% and 28.7%, respectively, for the fourth
quarter of 2016. This compared to overall gross margin of 25.9%,
and gross margins for hog farming and retail of 25.7% and 28.7%,
respectively, for the same period of last year.
Operating income (loss)
Total operating expenses, including general and administrative
expenses and selling and marketing expenses, decreased by
$0.19 million, or 16.7%, to
$0.93 million for the fourth quarter
of 2016 from $1.12 million for the
same period of last year. Operating income for the fourth quarter
of 2016 was $0.34 million, compared
to $1.14 million for the same period
of last year. Operating margin for the fourth quarter of 2016 was
4.7%, compared to 13.0% for the same period of last year.
Net income (loss)
Net income was $0.36 million for
the fourth quarter of 2016, compared to $2.87 million for the same period of last year.
Our net income from continuing operations, including both hog
farming and retail, was $0.37 million
for the fourth quarter of 2016, compared to $1.27 million for the same period of last year,
reflecting the financial impact from the disposal of hog farms in
the third quarter of 2015 which limited our earning ability in
2016.Net loss from the operations and sales of our discontinued
operations, including both Hang-ao and OV Orange, was $0.01 million for the fourth quarter of 2016,
compared to net income of $1.60
million for the same period of last year.
After the deduction of non-controlling interests, net loss
attributable to common shareholders for the fourth quarter of 2016
was $0.38 million, or a net loss of
$0.05 per diluted share. This
compared to net income attributable to common shareholders of
$2.94 million, or net income of
$0.35 per diluted share, for the same
period of last year.
Twelve Months Ended December 31,
2016 Financial Results
Revenues
|
For the Twelve
Months Ended December 31,
|
($ thousands,
except per share data)
|
2016
|
|
2015
|
|
%
Change
|
Revenues
|
$
33,698
|
|
$
37,368
|
|
-9.8%
|
Hog
farming
|
31,449
|
|
35,904
|
|
-12.4%
|
Retail
|
2,248
|
|
1,464
|
|
53.6%
|
Gross
margin
|
19.0%
|
|
23.3%
|
|
-4.3 pp
|
Operating
margin
|
7.3%
|
|
9.7%
|
|
-2.5 pp
|
Net income
(Loss)
|
(2,138)
|
|
4,436
|
|
NM
|
Net
income from continuing operations
|
941
|
|
2,982
|
|
-68.4%
|
Gain
(loss) from operations and disposal of
discontinued
component
|
(3,079)
|
|
1,454
|
|
NM
|
Net income (loss) for
common shareholders
|
(1,760)
|
|
4,490
|
|
NM
|
Earnings (loss) per
share
|
(0.26)
|
|
0.55
|
|
NM
|
Continuing operations
|
0.12
|
|
0.37
|
|
-67.6%
|
Discontinued components
|
(0.38)
|
|
0.18
|
|
NM
|
Revenues for 2016 decreased by $3.67
million, or 9.8%, to $33.70
million from $37.37 million
for 2015. The decrease in revenues reflected the reduction in our
business as a result of the sale of two hog farms in the third
quarter of 2015 and inventory losses from the July flood damage.
The two farms sold in 2015 contributed revenues of $4.4 million in 2015 while the inventory losses
from the July flood were $1.67
million in 2016. The decrease in the number of hog sold was
partially offset by an increase in the average selling prices for
black and regular market hogs.
Revenues from hog farming, which includes sales of regular
breeder hogs, regular market hogs, and black hogs, decreased by
$4.45 million, or 12.4%, to
$31.45 million for 2016 from
$35.90 million for 2015. The Company
sold a total of 127,360 regular breeder hogs, regular market hogs
and black hogs with a blended average selling price of $247 per hog during 2016, compared to 160,851
hogs sold and a blended average selling price of $223 per hog for 2015.
|
For the Twelve
Months Ended December 31,
|
|
2016
|
|
2015
|
|
No. of Hogs
Sold
|
|
Average
Price/Hog ($)
|
|
Sales
($ thousands)
|
|
No. of Hogs
Sold
|
|
Average
Price/Hog ($)
|
|
Sales
($ thousands)
|
Breeder hogs- regular
hogs
|
15,957
|
|
$
249
|
|
$
3,967
|
|
26,349
|
|
$
266
|
|
$
7,019
|
Market hogs- regular
hogs
|
60,808
|
|
220
|
|
13,394
|
|
76,683
|
|
209
|
|
16,048
|
Market hogs- black
hogs
|
50,595
|
|
278
|
|
14,089
|
|
57,819
|
|
222
|
|
12,837
|
Total Hog
Farming
|
127,360
|
|
247
|
|
31,449
|
|
160,851
|
|
223
|
|
35,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kilogram
|
|
Average
Price/kg ($)
|
|
Sales
($ thousands)
|
|
Kilograms
|
|
Average
Price/kg ($)
|
|
Sales
($ thousands)
|
Retail- specialty
black hog pork products
|
462,499
|
|
$
5
|
|
$
2,248
|
|
290,154
|
|
$
5
|
|
$
1,464
|
Revenues for 2016 from regular breeder hog sales decreased by
43.5% to $3.97 million with the
number of regular breeder hogs sold decreasing by 39.4% to 15,957
hogs and the average selling price of regular breeder hogs
decreasing by 6.7% to $249 per hog.
Revenues for 2016 from regular market hog sales decreased by 16.5%
to $13.39 million as the number of
regular market hogs sold decreased by 20.7% to 60,808 hogs while
the average selling price of regular market hogs increased by 5.2%
to $220 per hog. Revenues for 2016
from black market hogs increased by 9.8% to $14.09 million with the number of black hogs sold
decreasing by 12.5% to 50,595 hogs and the average selling price of
black hogs increasing by 25.4% to $278 per hog.
We sold 462,499 kilograms of specialty black hog pork products
through retail at approximately $5
per kilogram, generating revenues of $2.25
million for 2016. This compares to 290,154 kilograms sold at
approximately $5 per kilogram and
revenues of $1.46 million for 2015.
These revenues, combined with the sales of black market hogs, led
to $16.34 million in revenues from
our black hog program during 2016, compared to $14.30 million for 2015.
Gross Profit
Cost of goods sold decreased by $1.38
million, or 4.8%, to $27.29
million for 2016 from $28.67
million for 2015. The decrease in cost of goods sold
primarily results from a reduction in costs in our hog farming
segment as a result of a reduction in the purchase prices for our
feeds and the sale of two of our farms in the third quarter of
2015. Cost of goods sold for hog farming decreased by $1.96 million, or 7.1%, to $25.63 million for 2016 from $27.59 million for 2015. Cost of goods sold for
retail increased by $0.58 million, or
53.3%, to $1.66 million for 2016 from
$1.08 million for 2015. Cost of goods
sold as a percentage of sales for retail was consistent year over
year.
Overall gross profit decreased by $2.29
million, or 26.3%, to $6.41
million for 2016 from $8.70
million for last year. This decrease in our gross profit
reflected the reduction in our business as a result of the disposal
of hog farms in 2015 and the flood damage in July 2016.
Gross profits for hog farming and retail were $5.82 million and $0.59
million, respectively, for 2016, compared to $8.32 million and $0.38
million, respectively, for last year.
Overall gross margin was 19.0%, with gross margins for hog
farming and retail of 18.5% and 26.2%, respectively, for 2016. This
compared to overall gross margin of 23.3%, and gross margins for
hog farming and retail of 23.2% and 26.0%, respectively, for
2015.
Operating income (loss)
Total operating expenses, including general and administrative
expenses and selling and marketing expenses, decreased by
$1.10 million, or 21.8%, to
$3.96 million for 2016 from
$5.06 million for 2015. The decrease
was primarily the result of a decrease of $0.5 million in stock based compensation, a
decrease of $0.1 million in our bad
debt expense, and a decrease of $0.2
million in our depreciation expense as a result of the
disposal of two hog farms in 2015.
Operating income decreased by $1.19
million, or 32.6%, to $2.45
million for 2016 from $3.63
million for 2015. Operating margin for 2016 was 7.3%,
compared to operating margin of 9.7% for 2015.
Net income (loss)
Net loss was $2.14 million for
2016 primarily as a result of the negative $3.0 million impact from discontinued operations
and $1.67 million in booked expenses
related to the floods in early July, compared to net income of
$4.44 million for 2015. Our net
income from continuing operations, including both hog farming and
retail, decreased by $2.04 million,
or 68.4%, to $0.94 million for 2016
from $2.98 million for last year.
This decrease was mainly due to the booked losses related to the
floods in early July this year. Net loss from the operations and
sales of our discontinued operations, Hang-ao and OV Orange, was
$3.08 million for 2016, compared to a
net gain of $1.45 million for
2015.
After the deduction of non-controlling interests, net loss
attributable to common shareholders for 2016 was $1.76 million, or a net loss of $0.26 per share. This compared to net income
attributable to common shareholders of $4.49
million, $0.55 per share, for
2015.
Financial Condition
As of December 31, 2016, the
Company had cash and cash equivalents of $54.46 million, compared to $49.66 million at the end of 2015. Working
capital as of December31, 2016 was $57.50
million as compared to $63.98
million at December 31, 2015.
Net cash provided by operating activities was $10.05 million for the 2016 year, compared to
$21.25 million for last year. Net
cash used in investing activities was $1.24
million for 2016, primarily for purchases of new equipment
for our hog farms. This compared to net cash provided by investing
activities of $3.98 million for last
year, mostly generated by our discontinued operations. Net cash used in financing activities was
$0.30 million for 2016, compared to
$11.98 million for 2015.
Company Update
On December 23, 2016, the Company
executed an equity transfer agreement to sell the Company's 88%
equity interest in Hubei Hang-ao Servo-valve Manufacturing
Technology Co., Ltd. ("Hang-ao") to Zhong Bi Cheng Holdings Co.,
Ltd., a Hangzhou-based PRC
corporation, for a total consideration of RMB 26 million (approximately US$ 3.7 million).
About Aoxin Tianli Group,
Inc.
Aoxin Tianli Group, Inc. (the "Company"), previously known as
Tianli Agritech, Inc., is in the business of breeding, raising and
selling breeder and market hogs in China. The Company also sells specialty
processed black hog pork products through supermarkets and other
retail outlets, as well as the internet.
Forward-Looking Statements
This news 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. These statements are subject to
uncertainties and risks including, but not limited to, product and
service demand and acceptance, changes in technology, economic
conditions, the impact of competition and pricing, government
regulations, and other risks contained in reports filed by the
company with the Securities and Exchange Commission. All such
forward-looking statements, whether written or oral, and whether
made by or on behalf of the Company, are expressly qualified by
this cautionary statement and any other cautionary statements which
may accompany the forward-looking statements. In addition, the
Company disclaims any obligation to update any forward-looking
statements to reflect events or circumstances after the date
hereof.
For more information, please contact:
Tony Tian, CFA
Weitian Group LLC
Phone: +1-732-910-9692
Email: tony.tian@weitian-ir.com
AOXIN TIANLI
GROUP, INC. AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
$
|
54,458,026
|
$
|
49,656,897
|
Accounts receivable,
net
|
|
60,283
|
|
292,684
|
Inventories,
net
|
|
5,506,085
|
|
5,656,165
|
Advances to
suppliers, net
|
|
1,129,477
|
|
7,823,138
|
Prepaid
expenses
|
|
112,676
|
|
816,646
|
Other receivables,
net
|
|
293,377
|
|
312,161
|
Restricted
cash
|
|
-
|
|
9,242,571
|
Assets from
discontinued operations
|
|
-
|
|
7,926,437
|
Total Current
Assets
|
|
61,559,924
|
|
81,726,699
|
|
|
|
|
|
Long-term prepaid
expenses, net
|
|
1,196,989
|
|
1,389,144
|
Plant and equipment,
net
|
|
21,113,840
|
|
23,410,803
|
Biological assets,
net
|
|
1,901,744
|
|
1,580,847
|
Intangible assets,
net
|
|
2,403,637
|
|
2,802,948
|
|
|
|
|
|
Total
Assets
|
$
|
88,176,134
|
$
|
110,910,441
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Short-term
loans
|
$
|
2,591,793
|
$
|
-
|
Bank acceptance notes
payable
|
|
-
|
|
12,323,428
|
Accounts payable and
accrued payables
|
|
5,327
|
|
19,655
|
Other
payables
|
|
1,465,164
|
|
3,041,085
|
Liabilities from
discontinued operations
|
|
-
|
|
2,359,696
|
Total Current
Liabilities
|
|
4,062,284
|
|
17,743,864
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
|
Common stock ($0.004
par value,
25,000,000 shares authorized, 7,988,245
shares and 8,295,995 shares issued and
outstanding as of December 31, 2016 and
2015)
|
|
31,952
|
|
33,183
|
Additional paid in
capital
|
|
61,395,561
|
|
61,743,410
|
Statutory surplus
reserves
|
|
2,416,647
|
|
2,457,180
|
Retained earnings
|
|
26,835,585
|
|
28,595,306
|
Accumulated other
comprehensive income
|
|
(6,565,895)
|
|
(1,018,861)
|
Stockholders' Equity
- Aoxin Tianli Group Inc. and Subsidiaries
|
84,113,850
|
|
91,810,218
|
Noncontrolling
interest
|
|
-
|
|
1,356,359
|
Total Stockholders'
Equity
|
|
84,113,850
|
|
93,166,577
|
Total Liabilities and
Stockholders' Equity
|
$
|
88,176,134
|
$
|
110,910,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying
notes to unaudited consolidated financial statements
|
AOXIN TIANLI
GROUP, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
33,697,680
|
$
|
37,367,956
|
Cost of goods
sold
|
|
27,290,471
|
|
28,670,968
|
Gross
profit
|
|
6,407,209
|
|
8,696,988
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
General and
administrative expenses
|
|
3,549,546
|
|
4,385,741
|
Selling
expenses
|
|
409,614
|
|
677,195
|
Total operating
expenses
|
|
3,959,160
|
|
5,062,936
|
|
|
|
|
|
Income from
operations
|
|
2,448,049
|
|
3,634,052
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
Interest
income
|
|
139,066
|
|
103,228
|
Subsidy
income
|
|
22,524
|
|
3,532
|
Loss from disposal of
Farm 2 and Farm 3
|
|
-
|
|
(779,337)
|
Gain from disposal of
construction in progress
|
|
-
|
|
4,254
|
Flood damage
|
|
(1,670,820)
|
|
-
|
Other income,
net
|
|
2,258
|
|
16,363
|
Total other
expense
|
|
(1,506,972)
|
|
(651,960)
|
|
|
|
|
|
Income before income
taxes
|
|
941,077
|
|
2,982,092
|
|
|
|
|
|
Income
taxes
|
|
-
|
|
-
|
Net income from
continuing operations
|
|
941,077
|
|
2,982,092
|
|
|
|
|
|
Discontinued
operations:
|
|
|
|
|
Loss from operations
of discontinued component, net
of taxes
|
|
(3,149,566)
|
|
(690,385)
|
Gain from disposal of
discontinued component, net of
taxes
|
|
70,820
|
|
2,144,226
|
|
|
|
|
|
Net income
(Loss)
|
|
(2,137,669)
|
|
4,435,933
|
Net loss attributable
to noncontrolling interest
|
|
377,948
|
|
53,901
|
Net income (loss)
attributable to Aoxin Tianli Group Inc.
common stockholders
|
|
(1,759,721)
|
|
4,489,834
|
|
|
|
|
|
Other comprehensive
loss:
|
|
|
|
|
Unrealized foreign
currency translation adjustment
|
|
(6,352,105)
|
|
(5,553,102)
|
|
|
|
|
|
Comprehensive
loss
|
$
|
(8,111,826)
|
$
|
(1,063,268)
|
|
|
|
|
|
Earnings (losses)per
share attributable to Aoxin Tianli
Group Inc. common stockholders- basic and diluted:
|
|
|
|
|
Weighted-average
shares outstanding, basic and
diluted
|
|
8,061,349
|
|
8,138,495
|
|
|
|
|
|
Continuing operations
- Basic & diluted
|
$
|
0.12
|
$
|
0.37
|
Discontinued
operations - Basic & diluted
|
$
|
(0.38)
|
$
|
0.18
|
|
|
|
|
|
See accompanying
notes to unaudited consolidated financial statements
|
AOXIN TIANLI
GROUP, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
Net income from
continuing operations
|
$
|
941,077
|
$
|
2,982,092
|
Adjustments to
reconcile net income to net cash
|
|
|
|
|
provided by
operating activities:
|
|
|
|
|
Depreciation and
amortization
|
|
2,898,610
|
|
2,693,265
|
Amortization of
prepaid expenses
|
|
242,304
|
|
288,857
|
Amortization of
long-term prepaid expenses
|
|
106,818
|
|
113,308
|
Bad debt
expense
|
|
-
|
|
113,944
|
Stock-based
compensation
|
|
313,438
|
|
822,022
|
Recovery gain from
inventory valuation
|
|
-
|
|
(84,279)
|
Loss from farm
shutdown
|
|
-
|
|
11,838
|
Fire
damage
|
|
-
|
|
-
|
Flood damage
|
|
1,670,820
|
|
-
|
Destructed
inventories from floods
|
|
662,792
|
|
-
|
Destructed biological
assets from floods
|
|
163,280
|
|
-
|
Loss from disposal of
farms
|
|
-
|
|
779,337
|
Gain from disposal of
construction in progress
|
|
-
|
|
(4,254)
|
Loss from disposal of
biological assets
|
|
473,681
|
|
264,227
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts
receivable
|
|
222,995
|
|
(198,705)
|
Inventories
|
|
3,972,673
|
|
7,578,664
|
Advances to
suppliers
|
|
-
|
|
506,633
|
Prepaid
expenses
|
|
(217,380)
|
|
(269,289)
|
Other
receivables
|
|
(1,663)
|
|
(195,345)
|
Long-term prepaid
expenses
|
|
(718)
|
|
-
|
Accounts payable and
accrued payables
|
|
(24,958)
|
|
17,274
|
Advances from
customers
|
|
-
|
|
(44,504)
|
Other
payables
|
|
(1,398,591)
|
|
613,000
|
Total
adjustments
|
|
9,106,209
|
|
13,005,993
|
Net cash provided by
operating activities from continuing
operations
|
|
10,047,286
|
|
15,988,085
|
Net cash provided by
operating activities
from discontinued operations
|
|
-
|
|
5,257,949
|
Net cash provided by
operating activities
|
|
10,047,286
|
|
21,246,034
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
Proceeds from
disposal of construction in progress
|
|
-
|
|
4,254
|
Proceeds from
disposal of farms
|
|
-
|
|
1,204,084
|
Purchase of
biological assets
|
|
(105,374)
|
|
-
|
Purchase of plant and
equipment
|
|
(2,960,399)
|
|
(2,741)
|
Net cash provided by
investing activities from
continuing operations
|
|
(3,065,773)
|
|
1,205,597
|
Net cash provided by
investing activities from
discontinued operations
|
|
1,823,515
|
|
2,769,826
|
Net cash provided by
investing activities
|
|
(1,242,258)
|
|
3,975,423
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
Restricted cash
received from (deposited to) banks
|
|
9,032,064
|
|
(9,632,674)
|
Due to (from) related
party
|
|
-
|
|
29,036
|
Proceeds from
short-term loans
|
|
2,709,619
|
|
-
|
Repayment of
short-term loans
|
|
(12,042,752)
|
|
(2,376,060)
|
Net cash used
in financing
activities from continuing
operations
|
|
(301,069)
|
|
(11,979,698)
|
Net cash provided
by financing
activities from discontinued operations
|
|
-
|
|
-
|
Net cash used
in financing
activities
|
|
(301,069)
|
|
(11,979,698)
|
|
|
|
|
|
EFFECT OF EXCHANGE
RATE CHANGES ON CASH
|
|
(3,702,830)
|
|
(2,708,731)
|
|
|
|
|
|
NET INCREASE IN
CASH
|
|
4,801,129
|
|
10,533,028
|
|
|
|
|
|
CASH, BEGINNING OF
PERIOD
|
|
49,656,897
|
|
39,123,869
|
|
|
|
|
|
CASH, END OF
PERIOD
|
$
|
54,458,026
|
$
|
49,656,897
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURES:
|
|
|
|
|
Cash paid during the
period for:
|
|
|
|
|
Interest
paid
|
$
|
82,313
|
$
|
50,043
|
Income tax
paid
|
$
|
-
|
$
|
-
|
|
|
|
|
|
NON-CASH
TRANSACTIONS OF INVESTING AND FINANCING ACTIVITIES
|
|
|
Prepayments for raw
material purchases made with bank acceptance notes
|
$
|
-
|
$
|
12,843,565
|
Shares issued to
employees
|
$
|
-
|
$
|
1,433,700
|
Receivables used to
offset the selling price in OV Orange disposal
transaction
|
$
|
-
|
$
|
1,105,174
|
Inventories received
from prior year prepayments
|
$
|
6,464,135
|
$
|
-
|
Inventories
transferred to biological assets
|
$
|
1,577,504
|
$
|
-
|
Cancelation of shares
related to Hang-ao acquisition
|
$
|
1,047
|
$
|
-
|
Cancelation of shares
related to employees' compensation
|
$
|
361,080
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
See accompanying
notes to unaudited consolidated financial statements
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/aoxin-tianli-group-inc-reports-fourth-quarter-and-fiscal-year-2016-financial-results-300423018.html
SOURCE Aoxin Tianli Group, Inc.