UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of July 2018

 

Commission File Number 001-35715

 

KBS FASHION GROUP LIMITED

(Translation of registrant’s name into English)

 

Xin Fengge Building

Yupu Industrial Park

Shishi City, Fujian Province 362700

People’s Republic of China

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F: Form 20-F ☒  Form 40-F  ☐

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐

 

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐

 

 

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: July 26, 2018 KBS FASHION GROUP LIMITED
     
  By: /s/ Lixia Tu
  Lixia Tu
  Chief Financial Officer

 

 1 

 

 

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Press release on the Company’s financial results for the three and six months ended June 30, 2018

 

 

2

 

 

Exhibit 99.1 

 

KBS Fashion Group Limited Announces Financial Results for the Second Quarter and First Half of 2018

 

SHISHI, China, July 26, 2018 — KBS Fashion Group Limited (“KBS” or the “Company”) (NASDAQ: KBSF), a leading fully-integrated casual menswear company in China, today announced its unaudited financial results for the second quarter and the first half of 2018.

 

Second Quarter of 2018 Financial Highlights

 

   For the Three Months Ended June 30, 
($ millions, except per share data)  2018   2017   % Change 
Revenues   3.89    4.07    -4.3%
   Distribution network   3.06    3.47    -11.8%
   Corporate stores   0.13    0.13    0.1%
   OEM   0.70    0.47    49.9%
Gross profit   1.03    0.86    19.2%
Gross margin   26.4%   21.2%   5.2pp
Operating income (loss)   -0.56    -2.93    -80.9%
Operating (loss) margin   -14.4%   -72.1%   57.7pp
GAAP net income (loss)   -0.47    -2.24    -79.1%
GAAP Earnings (loss) per share   -0.21    -1.26    -83.3%

 

Net revenues decreased by 4.3% to $3.89 million for the second quarter of 2018 from $4.07 million for the same period of last year. The decrease was primarily due to the termination of bad contracts with customers. In addition, we continuously liquidated our previous excess inventory.

 

Gross profit increased by 19.2% to $1.03 million for the second quarter of 2018 from $0.86 million for the same period of last year. Gross margin was 26.4% for the second quarter of 2018, compared to 21.2% for the same period of last year.

 

GAAP net loss was $0.47 million, or $0.21 loss per basic and diluted share, for the second quarter of 2018, compared to net loss of $2.24 million, or $1.26 loss per basic and diluted share, for the same period of last year.

 

Non-GAAP net loss, which excludes the provision of the change in fair value of warrants, was $0.47 million, or $0.21 loss per basic and diluted share, for the second quarter of 2018, compared to non-GAAP net loss of $2.24 million, or $1.26 loss per basic and diluted share, for the same period of last year.

 

Mr. Keyan Yan, Chief Executive Officer of the Company commented, “we continue our efforts to focus on appropriate cost controls in order to improve operational results while coping with the sluggish garment market. Although the revenue for the second quarter declined slightly, the gross profits increased 19%.We are pleased with our overall financial performance in the second quarter, and the first half year of 2018 given the industry challenges we are facing. The management team is working towards the acceleration of our sales through leveraging our network, and potential partnerships to generate additional sources of revenue. We remain optimistic about our business.”

 

 

 

 

Second Quarter of 2018 Financial Results

 

Revenues

 

Total revenues decreased by $0.18 million, or 4.3%, to $3.89 million for the second quarter of 2018 from $4.07 million for the same period of last year. The decrease was related to the termination of bad contracts with select customers as well as the closure of 10 distributors.

 

   For the Three Months Ended June 30, 
   2018   2017 
($ millions)  Revenues   Gross
Profit
   Gross Margin   Revenues   Gross
Profit
   Gross Margin 
Distribution network   3.06    0.73    23.7%   3.47    0.66    19.1%
Corporate stores   0.13    0.06    46.6%   0.13    0.06    47.7%
OEM   0.70    0.24    34.7%   0.47    0.14    29.5%
Total   3.89    1.03    26.5%   4.07    0.86    21.2%

 

Revenues from the Company’s distribution network decreased by $0.41 million, or 11.8%, to $3.06million for the second quarter of 2017 from $3.47.million for the same period of last year. Distribution network contributed 78.7% of total revenues for the second quarter of 2018, compared to 85.3% for the same period of last year. The Company’s distributor network consisted of 19 distributors in 12 provinces during the second quarter of 2018, compared to 24 distributors in 12 provinces during the same period of last year. Most of these distributors, either directly or through their sub-distributors, operate KBS-branded stores. Some wholesale distributors sold the products to multi-branded stores and online stores. As of June 30, 2018, the Company operated 38 branded franchise stores, primarily in second and third tier cities. KBS products distributed to the fourth and fifth tier cities are primarily sold in multi-branded department stores and online shops. As a comparison, the Company operated 49 branded franchise stores as of June 30, 2017.

 

The following table lists by region the number of retail stores operated by distributors and sub-distributors as of June 30, 2018: 

 

Location  As of
June 30,
2017
 
Fujian   7 
Guangdong   2 
Guangxi   3 
Jiangsu   4 
Anhui   1 
Zhejiang   2 
Chongqing   4 
Inner Mongolia   1 
Tianjin   3 
Hebei   4 
Heilongjiang   3 
Sichuan   4 
Total   38 

 

 2 

 

 

Revenues from corporate stores sales was $0.13 million for the second quarter of 2018 which is the same compared to the same period of last year. Corporate stores accounted for 3.4% of total revenues for the second quarter of 2018, compared to 3.3% for the same period of last year. As of June 30, 2018, the Company operated 1 corporate store, compared to 1 corporate store as of June 30, 2017.

 

Revenues from OEM sales increased by $0.22 million, or 47.8%, to $0.70 million for the second quarter of 2018 from $0.47 million for the same period of last year. OEM accounted for 17.7% of total revenues for the second quarter of 2018, compared to 11.5% for the same period of last year. The OEM segment is comprised of products that are designed by the customers and manufactured by the Company. The increase in revenues from OEM sales was primarily due to the launch of newly developed products and price advantages of our new products.

 

Cost of Sales and Gross Profit

 

Total cost of sales decreased by $0.34 million, 10.7%, to $2.86 million for the second quarter of 2018 from $3.21 million for the same period of last year.

 

Total gross profit increased by $0.17 million, or 19.2%, to $1.03 million for the second quarter of 2018 from $0.86 million for the same period of last year. Gross profits for distribution network, corporate stores and OEM were $0.73 million, $0.06 million, and $0.24 million, respectively, for the second quarter of 2018, compared to $0.66 million, $0.06 million, and $0.14 million, respectively, for the same period of last year.

 

Overall gross margin was 26.5% for the second quarter of 2018, compared to 21.2% for the same period of last year. On a segment basis, gross margins for distribution network, corporate stores and OEM were 23.7%, 46.6%, and 34.7%, respectively, for the second quarter of 2018, compared to 19.1%, 47.7%, and 29.5%, respectively, for the same period of last year. The increase in gross margin was due to the launch of newly developed products and price advantages of new products. Additionally, we reduced product variety in styles and increased order volume resulting in lower cost and improved gross margin.

 

Operating Expenses and Operating Income (Loss)

 

Distribution and selling expenses decreased by $0.09 million, or 11.2%, to $0.68 million for the second quarter of 2018 from $0.76 million for the same period of last year. The decrease in distribution and selling expenses was mainly due to the decrease in unnecessary expenses to increase the company’s profit target throughout the year. The sales team improved the expense control in comparison to the previous year.

 

Administrative expenses decreased by $0.046 million, or 4.6%, to $0.96 million for the second quarter of 2018 from $1.01 million for same period of last year The slight decrease in administrative expenses was mainly due to our efforts in the expense control.

 

Other operating expenses, including other income and other gains and loss, totaled $0.05 million for the second quarter of 2018, compared to $2.02 million for the same period of last year. Total operating expense decreased by $2.21 million, or 58.2%, to $1.59 million for the second quarter of 2018 from $3.80 million for the same period of last year. The decrease was mainly due to the implementation of new accounting policy on account receivable this year; we made a certain percentage of bad debt provision on older account receivables as of June 30, 2017.

 

Total loss from operations was $0.56 million for the second quarter of 2018, compared to operating income of $2.93 million for the same period of last year. Operating loss margin was 14.4% for the second quarter of 2018, compared to 72.1% for the same period of last year.

 

Income (Loss) before Income Taxes

 

Loss before income taxes was $0.59 million for the second quarter of 2018, compared to $2.96 million for the same period of last year.

 

Income tax benefit was $0.12 million for the second quarter of 2018, compared to $0.72 million for the same period of last year.

 

Net Income (Loss) and Earnings (Loss) per Share

 

GAAP net loss was $0.47 million, or $0.211 loss per basic and diluted share, for the second quarter of 2018, compared to GAAP net loss of $2.24 million, or $1.262 loss per basic and diluted share, for the same period of last year.

 

 3 

 

 

Non-GAAP net loss, which excluded the provision of the change in fair value of warrants, was $0.47 million, or $0.211 loss per basic and diluted share, for the second quarter of 2018, compared to Non-GAAP net loss of $2.24 million, or $1.262 loss per basic and diluted share, for the same period of last year.

 

Non-GAAP Financial Measures

 

This press release contains certain non-GAAP financial measures. A reconciliation of these non-GAAP measures to their nearest comparable GAAP measures is included below. Management believes the use of non-GAAP measures is an additional useful method of evaluating our financial condition and results of operations. The non-GAAP financial measures disclosed should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the expected results calculated in accordance with GAAP and reconciliations to those expected results should be carefully evaluated. The non-GAAP financial measures we use may be calculated differently from, and therefore may not be comparable to similarly titled measures used by other companies.

 

Management uses this information to measure performance over time on a consistent basis and to identify trends related to the Company’s financial condition and results of operations. Management believes that these non-GAAP measures provide investors with information regarding the underlying performance of the company’s core business operating results.

 

   For the Three Months Ended June 30, 
   2018   2017 
   USD   EPS   USD   EPS 
GAAP net income  $(466,516)  $(0.211)  $(2,235,493)  $(1.262)
Change in fair value of warrants   -   $-   $-   $- 
Non-GAAP net income  $(466,516)  $(0.211)  $(2,235,493)  $(1.262)

 

 4 

 

 

First Half of 2018 Financial Results

 

   For the Six Months Ended June 30, 
($ millions, except per share data)  2018   2017   % Change 
Revenues   8.35    9.58    -12.8%
   Distribution network   6.96    8.33    -16.5%
   Corporate stores   0.28    0.35    -18.1%
   OEM   1.11    0.90    23.5%
Gross profit   2.12    2.08    2.1%
Gross margin   25.4%   21.7%   -3.7pp
Operating income (loss)   -2.56    -5.17    -50.4%
Operating (loss) margin   -30.7%   -53.9%   -23.3pp
GAAP net income (loss)   -2.36    -3.97    -40.6%
GAAP Earnings (loss) per share   -1.07    -2.24    -52.4%

 

Revenues

 

Total revenues decreased by $1.23 million, or 12.8%, to $8.35 million for the first half of 2018 from $9.58 million for the same period of last year. The decrease was related to the liquidation of our previous excess inventory, resulting in lower sales price and lower gross margin.

 

   For the Six Months Ended June 30, 
   2018   2017 
($ millions)  Revenues   Gross
Profit
   Gross Margin   Revenues   Gross
Profit
   Gross Margin 
Distribution network   6.96    1.62    23.3%   8.33    1.63    19.5%
Corporate stores   0.28    0.12    42.6%   0.35    0.18    52.4%
OEM   1.11    0.38    34.2%   0.90    0.27    29.5%
Total   8.35    2.12    25.4%   9.58    2.08    21.7%

 

Revenues from the Company’s distribution network decreased by $1.37 million, or 16.5%, to $6.96 million for the first half of 2018 from $8.33 million for the same period of last year. Distribution network contributed 83.4% of total revenues for the first half of 2018, compared to 87.0% for the same period of last year. The decrease in revenues from the distribution network was due to the discontinuation of select branded franchise stores operated by our distributors this year.

 

Revenues from corporate stores sales decreased by $0.07 million, or 19.1%, to $0.28 million for the first half of 2018 from $0.35 million for the same period of last year. Corporate stores accounted for 3.4% of total revenues for the first half of 2018, compared to 3.6% for the same period of last year. The decrease in corporate stores sales were due to reduced product orders in order to avoid the heavy backlog caused by the weak market demand.

 

Revenues from OEM sales increased by $0.21 million, or 23.4%, to $1.11 million for the first half of 2018 from $0.90 million for the same period of last year. OEM accounted for 13.3% of total revenues for the first half of 2018, compared to 9.4% for the same period of last year. The OEM segment is comprised of products that are designed by the customers and manufactured by the Company. The increase in revenues from OEM sales was primarily due to the launch of newly developed products and price advantage of the new products.

 

 5 

 

 

Cost of Sales and Gross Profit

 

As a result of the reduction of our sales, total cost of sales decreased by $1.27 million, 16.9%, to $6.23 million for the first half of 2018 from $7.50 million for the same period of last year.

 

Total gross profit increased by $0.04 million, or 2.1%, to $2.12 million for the first half of 2018 from $2.08 million for the same period of last year. Gross profits for distribution network, corporate stores and OEM were $1.62 million, $0.12 million, and $0.38 million, respectively, for the first half of 2018, compared to $1.63 million, $0.18 million, and $0.27 million, respectively, for the same period of last year.

 

Overall gross margin was 25.4% for the first half of 2018, compared to 21.7% for the same period of last year. On a segment basis, gross margins for distribution network, corporate stores and OEM were 23.3%, 42.6%, and 34.2%, respectively, for the first half of 2018, compared to 19.5%, 52.4%, and 29.5%, respectively, for the same period of last year. The increase in gross margin for distribution network was due to the launch of newly developed products and price advantage of the new products. Additionally, we reduced product variety styles and increased order volume, resulting in lower cost and improved gross margin.

 

Operating Expenses and Operating Income (Loss)

 

Distribution and selling expenses decreased by $0.22 million, or 13.7%, to $1.41 million for the first half of 2018 from $1.63 million for the same period of last year. The decrease in distribution and selling expenses was mainly due to i) the reduction in the expenses attributable to corporate stores, including staff salary, rental expense, and other corporate store expenses; ii) the decrease in subsidy to our distributors.

 

Administrative expenses increased by $1.19 million, or 54.6%, to $3.35 million for the first half of 2018 from $2.17 million for same period of last year. The increase was due to the related expenses for board members and executives’ stock options.

 

Other operating expenses, including other income and other gains and loss, totaled negative $0.81 million for the first half of 2018, compared to $3.44 million for the same period of last year. Total operating expense decreased by $2.56 million, or 35.4%, to $4.68 million for the first half of 2018 from $7.24 million for the same period of last year. The decrease was mainly due to the implementation of new accounting policies on account receivable this year, as we made certain percentage of bad debt provision on older account receivables.

 

 6 

 

 

Total loss from operations was $2.56 million for the first half of 2018, compared to operating loss of $5.17 million for the same period of last year. Operating loss margin was 30.7% for the first half of 2018, compared to operating loss margin of 53.9% for the same period of last year.

 

Income (Loss) before Income Taxes

 

Loss before income taxes was $2.61 million for the first half of 2018, compared to loss before income taxes of $5.21 million for the same period of last year.

 

Income tax benefit was $0.26 million for the first half of 2018, compared to income tax benefit of $1.24 million for the same period of last year.

 

Net Income (Loss) and Earnings (Loss) per Share

 

GAAP net loss was $2.36 million, or $1.068 per basic and diluted share, for the first half of 2018, compared to GAAP net loss of $3.97 million, or $2.241 loss per basic and diluted share, for the same period of last year.

 

Non-GAAP net loss, which excluded the provision of the change in fair value of warrants, was $2.36 million, or $1.068 per basic and diluted share, for the first half of 2018, compared to Non-GAAP net loss of $3.97 million, or $2.241 loss per basic and diluted share, for the same period of last year.

 

Non-GAAP Financial Measures

 

This press release contains certain non-GAAP financial measures. A reconciliation of these non-GAAP measures to their nearest comparable GAAP measures is included below. Management believes the use of non-GAAP measures is an additional useful method of evaluating our financial condition and results of operations. The non-GAAP financial measures disclosed should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the expected results calculated in accordance with GAAP and reconciliations to those expected results should be carefully evaluated. The non-GAAP financial measures we use may be calculated differently from, and therefore may not be comparable to similarly titled measures used by other companies.

 

Management uses this information to measure performance over time on a consistent basis and to identify trends related to the Company’s financial condition and results of operations. Management believes that these non-GAAP measures provide investors with information regarding the underlying performance of the company’s core business operating results.

 

   For the Six Months Ended June 30, 
   2018   2017 
   USD   EPS   USD   EPS 
GAAP net income  $(2,355,794)  $(1.068)  $(3,969,079)  $(2.241)
Change in fair value of warrants   -    0.00    -   $- 
Non-GAAP net income  $(2,355,794)  $(1.068)  $(3,969,079)  $(2.241)

 

 7 

 

 

Financial Conditions

 

As of June 30, 2018, the Company had cash and cash equivalents of $24.12 million, working capital of $32.14 million and stockholders’ equity of $72.07 million, compared to $25.22 million, $33.06 million, and $74.03 million, respectively, at December 31, 2017.

 

Net cash used in operating activities was $4.42 million for the six months ended June 30, 2018, compared to net cash used in operating activities of $1.91 million for the same period of last year. Net cash provided by investing activities was $0.02 million for the six months ended June 30, 2018, compared to net cash provided by investing activities of $0.04 million for the same period of last year. Net cash provided by financing activities was $0.22 million for the six months ended June 30, 2018, compared to $0.05 million for the same period of last year.

 

About KBS Fashion Group Limited

 

Headquartered in Shishi, China, KBS Fashion Group Limited, through its subsidiaries, is engaged in the business of designing, manufacturing, selling and distributing its own casual menswear brand, KBS, through a network of 38 KBS branded stores (as of June 30, 2018) and over a number of multi-brand stores. To learn more about the Company, please visit its corporate website at www.kbsfashion.com.

 

Safe Harbor Statement

 

This press release may contain certain “forward-looking statements” relating to the business of KBS Fashion Group Limited, and its subsidiary companies. All statements, other than statements of historical fact included herein, are “forward-looking statements” in nature within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, often identified by the use of forward-looking terminology such as “believes,” “expects” or similar expressions, involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company’s actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company’s periodic reports that are filed with the Securities and Exchange Commission and available on its website (http://www.sec.gov). All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by these factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.

 

For further information, please contact:

 

Lixia Tu
Chief Financial Officer
T: +86 158-5972-2469
E: lingsantu@hotmail.com

 

 8 

 

 

KBS Fashion Group Limited

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME(LOSS)

(Stated in US dollars)

 

   Three months ended June 30   Six months ended June 30 
   2018   2017   2018   2017 
   USD   USD   USD   USD 
                 
Revenue   3,893,045    4,069,815    8,352,070    9,579,568 
Cost of sales   (2,864,645)   (3,206,800)   (6,232,435)   (7,503,626)
Gross profit   1,028,400    863,016    2,119,635    2,075,942 
GP ratio   26%   22%   26%   22%
                     
Other income   40,113    361,160    66,877    403,462 
Other gains and losses   12,797    (2,384,432)   13,819    (3,846,439)
Distribution and selling expenses   (677,537)   (763,040)   (1,406,499)   (1,629,197)
Administrative expenses   (963,980)   (1,010,216)   (3,354,952)   (2,169,787)
Operating profit   (560,208)   (2,933,512)   (2,561,121)   (5,166,018)
                     
Finance costs   (25,670)   (23,361)   (51,185)   (47,342)
Change in fair value of warrant liabilities   -    -    -    - 
Profit before tax   (585,878)   (2,956,872)   (2,612,306)   (5,213,360)
                     
Income tax expense   119,362    721,379    256,512    1,244,281 
Profit for the year   (466,516)   (2,235,493)   (2,355,794)   (3,969,079)
                     
Other comprehensive income                    
-Currency translation differences   (14,470,360)   2,039,888    (14,058,817)   1,257,618 
Total comprehensive income   (14,936,876)   (195,605)   (16,414,611)   (2,711,461)
                     
Attributable to:                    
Owner of the Company   (14,936,876)   (195,605)   (16,414,611)   (2,711,461)
Minority interests   -    -    -    - 
                     
Outstanding shares   2,206,741    1,771,132    2,206,741    1,771,132 
                     
Profit per share - basic and diluted   (0.2114)   (1.2622)   (1.07)   (2.24)
                     
NON-GAAP Profit per share-basic and diluted   (0.2114)   (1.2622)   (1.07)   (2.24)

 

 9 

 

 

KBS Fashion Group Limited

Unaudited Consolidated Statements of Financial Position

(Stated in US dollars)

 

   2018/06/30   2017/12/31 
Current assets        
Cash and cash equivalents   24,123,110    26,050,456 
Trade and other receivables   11,794,590    10,501,543 
Other receivables and prepayments   452,367    1,901,268 
Related parties receivables   -    - 
Inventories   2,882,333    1,806,212 
Subsidies prepaid to distributors   -    - 
Prepayments and premiums under operating leases   87,850    83,907 
Prepaid lease payments          
Total current assets   39,340,251    40,343,386 
           
Non-current assets          
Prepayments and premiums under operating leases   2,516,645    2,568,199 
Prepayment for construction of new plant   -    - 
Prepayment for acquisition of land use right   -    - 
Construction in progress   -    - 
Property, plant and equipment   26,733,098    27,824,523 
Prepaid lease payments   633,285    648,652 
Deferred tax asset   10,048,882    9,924,944 
Total non-current assets   39,931,910    40,966,319 
           
Total assets   79,272,161    81,309,705 
           
Current liabilities          
Short-term loans   1,586,918    1,606,930 
Trade and other payables   5,187,624    5,521,442 
Related parties payables   425,638    154,137 
Income tax payable   -    - 
Total current liabilities   7,200,180    7,282,509 
           
Warrant liabilities   -    - 
           
Total liabilities   7,200,180    7,282,509 
           
Equity          
Common stock   227    198 
Additional paid-in capital   8,000,561    6,686,170 
Capital reserve   184,272    184,272 
Surplus reserve   6,084,836    6,084,836 
Retained earnings   61,795,406    64,146,811 
Foreign currency translation reserve   (3,993,319)   (3,075,090)
Total equity   72,071,982    74,027,196 
           
Total liabilities and equity   79,272,161    81,309,705 

 

 10 

 

 

KBS Fashion Group Limited

Unaudited Consolidated Statements of Cash Flow

For the Six Months ended June 30, 2018 and 2017

USD 

 

   2018   2017 
Operating activities  USD   USD 
Profit before tax   (2,355,794)   (3,969,079)
Adjustments for:          
adjust statutory reserve for year 2013   51,185      
Finance costs   -    (47,342)
change in fair value of warrant liabilities   (39,111)   - 
Interest income   -    (42,538)
Bad debt allowance   1,314,420    (3,831,436)
Depreciation of property, plant and equipment   792,939    740,257 
Amortisation of prepaid lease payments   7,554    7,030 
Amortisation of subsidies prepaid to distributors   -    432,787 
Amortisation of prepayments and premiums under operating leases   27,432    51,761 
Provision (Reversal) of inventory obsolescence   (28,616)   (2,045)
Loss (gain) on disposal of property, plant and equipment   -    (2,463)
           
Operating cash flows before movements in working capital   (229,992)   (6,663,068)
           
(Increase) / Decrease in trade and other receivables   (1,475,024)   4,731,162 
(Increase) / Decrease in prepayments and deferred expenses   1,464,010    4,102,502 
Subsidies prepaid to distributors   -    - 
(Increase) / Decrease in related parties receivables   (1,109,509)   - 
(Increase) / Decrease in inventories   (292,727)   (958,547)
Increase / (Decrease) in trade and other payables   -    57,122 
Increase / (Decrease) in related parties payables   108,615    (1,126,397)
Cash generated from operations   (4,163,269)   142,774 
Deferred income tax   (256,512)   (1,244,281)
Income taxes paid   -    (805,076)
Net cash from operating activities   (4,419,781)   (1,906,583)
           
Investing activities          
Interest received   42,538    42,538 
Prepayments and premiums paid under operating leases   -    - 
withdraw the prepayments and premiums paid under operating leases   -    - 
Subsidies prepaid to distributors   -    - 
Prepayment for construction of new plant   -    - 
Prepayment for acquisition of land use right   -    - 
Purchase of property, plant and equipment and construction in process   (21,022)   (2,230)
Prepayment on prepaid lease payments   -    - 
Proceeds on disposal of property, plant and equipment   -    - 
Net cash used in investing activities   21,517    40,308 
           
Financing activities          
Advances from related parties   271,837    - 
Repayment to related parties   -    - 
Interest paid   (51,185)   47,342 
New bank loans raised   1,644,448    - 
Payment of bank loans   (1,644,448)   - 
Shares issued   -      
Net cash used in financing activities   220,652    47,342 
           
Net increase in cash and cash equivalent   (4,177,613)   (1,818,932)
Effects of currency translation   3,079,400    574,848 
           
Cash and cash equivalents at beginning of year   25,221,323    24,576,341 
           
Cash and cash equivalents at end of year   24,123,110    23,332,257 

 

 

11