|
Cayman Islands
|
| |
98-1603252
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(I.R.S. Employer
Identification No.) |
|
|
906 Murray Road — East Hanover, NJ
|
| |
07869
|
|
|
(Address of Principal Executive Offices)
|
| |
(Zip Code)
|
|
|
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
|
Ordinary Shares, $0.0001 par value
|
| |
FGI
|
| |
Nasdaq Capital Market
|
|
|
Warrants to purchase Ordinary Shares,
$0.0001 par value |
| |
FGIWW
|
| |
Nasdaq Capital Market
|
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
| |
Non-accelerated filer
☒
|
| |
Smaller Reporting Company ☒
Emerging Growth Company ☒
|
|
| | |
Page
|
| |||
PART I | | | | | | | |
| | | | 7 | | | |
| | | | 16 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
PART II | | | | | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
PART III | | | | | | | |
| | | | 75 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
PART IV | | | | | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 86 | | |
| | | | | 16 | | | |
| | | | | 18 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 32 | | |
| | |
For the Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
%
|
| ||||||||||||
Revenues
|
| | | $ | 181,943,027 | | | | | $ | 134,827,701 | | | | | $ | 47,115,326 | | | | | | 34.9 | | |
Cost of revenues
|
| | | | 149,740,619 | | | | | | 106,423,061 | | | | | | 43,317,558 | | | | | | 40.7 | | |
Gross profit
|
| | | | 32,202,408 | | | | | | 28,404,640 | | | | | | 3,797,768 | | | | | | 13.4 | | |
Selling and distribution expenses
|
| | | | 17,636,820 | | | | | | 15,487,306 | | | | | | 2,149,514 | | | | | | 13.9 | | |
General and administrative expenses
|
| | | | 6,194,789 | | | | | | 5,820,967 | | | | | | 373,822 | | | | | | 6.4 | | |
Research and development expenses
|
| | | | 646,069 | | | | | | 814,254 | | | | | | (168,185) | | | | | | (20.7) | | |
Income from operations
|
| | | | 7,724,730 | | | | | | 6,282,113 | | | | | | | | | | | | | | |
Operating margins
|
| | | | 4.2% | | | | | | 4.7% | | | | | | | | | | | | | | |
Total other income (expenses), net
|
| | | | 1,142,820 | | | | | | (776,921) | | | | | | 1,919,741 | | | | | | 247.1 | | |
Provision for income taxes
|
| | | | 961,634 | | | | | | 774,444 | | | | | | 187,190 | | | | | | 24.2 | | |
Net income
|
| | | $ | 7,905,916 | | | | | $ | 4,730,748 | | | | | $ | 3,175,168 | | | | | | 67.1 | | |
Adjusted income from operations(1)
|
| | | $ | 7,840,630 | | | | | $ | 6,282,113 | | | | | $ | 1,558,517 | | | | | | 24.8 | | |
Adjusted operating margins(1)
|
| | | | 4.3% | | | | | | 4.7% | | | |
40 bps
|
| | | | — | | | |||
Adjusted net income(1)
|
| | | $ | 6,284,572 | | | |
$4,730,748
|
| |
$ 1,553,823
|
| | | | 32.8 | | |
| | |
For the year ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
Sanitaryware | | | | $ | 111,278,737 | | | | | | 61.2 | | | | | | 88,392,378 | | | | | | 65.6 | | | | | | 25.9 | | |
Bath Furniture
|
| | | | 55,136,664 | | | | | | 30.3 | | | | | | 38,214,235 | | | | | | 28.3 | | | | | | 44.3 | | |
Other | | | | | 15,527,626 | | | | | | 8.5 | | | | | | 8,221,088 | | | | | | 6.1 | | | | | | 88.9 | | |
Total
|
| | | $ | 181,943,027 | | | | | | 100.0 | | | | | $ | 134,827,701 | | | | | | 100.0 | | | | | | 34.9 | | |
| | |
For the year ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
United States
|
| | | $ | 112,725,240 | | | | | | 62.0 | | | | | | 83,700,229 | | | | | | 62.1 | | | | | | 34.7 | | |
Canada | | | | | 50,391,183 | | | | | | 27.7 | | | | | | 35,008,869 | | | | | | 26.0 | | | | | | 43.9 | | |
Europe | | | | | 18,826,604 | | | | | | 10.3 | | | | | | 16,118,603 | | | | | | 11.9 | | | | | | 16.8 | | |
Total | | | | $ | 181,943,027 | | | | | | 100.0 | | | | | $ | 134,827,701 | | | | | | 100.0 | | | | | | 34.9 | | |
| | |
For the year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Net cash provided by (used in) operating activities
|
| | | $ | (3,217,321) | | | | | $ | 5,784,759 | | |
Net cash used in investing activities
|
| | | | (51,890) | | | | | | (61,532) | | |
Net cash provided by (used in) financing activities
|
| | | | 3,316,826 | | | | | | (4,250,298) | | |
Effect of exchange rate change on cash
|
| | | | (182,277) | | | | | | 128,750 | | |
Net change in cash
|
| | | | (134,662) | | | | | | 1,601,679 | | |
Cash at beginning of the year
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
Cash at end of the year
|
| | | $ | 3,883,896 | | | | | $ | 4,018,558 | | |
| | |
Useful Life
|
|
Leasehold Improvements
|
| |
Lesser of lease term or expected useful life
|
|
Machinery and equipment
|
| |
3 – 5 years
|
|
Furniture and fixtures
|
| |
3 – 5 years
|
|
Vehicles
|
| |
5 years
|
|
Molds
|
| |
3 – 5 years
|
|
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 111,278,737 | | | | | | 88,392,378 | | |
Bath Furniture
|
| | | | 55,136,664 | | | | | | 38,214,235 | | |
Other
|
| | | | 15,527,626 | | | | | | 8,221,088 | | |
Total
|
| | | $ | 181,943,027 | | | | | | 134,827,701 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 112,725,240 | | | | | $ | 83,700,229 | | |
Canada
|
| | | | 50,391,183 | | | | | | 35,008,869 | | |
Europe
|
| | | | 18,826,604 | | | | | | 16,118,603 | | |
Total
|
| | | | 181,943,027 | | | | | $ | 134,827,701 | | |
| | |
For the year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Income from operations
|
| | | | 7,724,730 | | | | | | 6,282,113 | | |
Adjustments: | | | | | | | | | | | | | |
COVID one-time expenses
|
| | | | 115,900 | | | | | | | | |
Adjusted income from operations
|
| | | | 7,840,630 | | | | | | 6,282,113 | | |
Revenue
|
| | | | 181,943,027 | | | | | | 134,827,801 | | |
Adjusted operating margins
|
| | | | 4.3% | | | | | | 4.7% | | |
| | |
For the year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net Income
|
| | | | 7,905,916 | | | | | | 4,730,748 | | |
Adjustments: | | | | | | | | | | | | | |
COVID one-time expenses
|
| | | | 115,900 | | | | | | — | | |
Other income (PPP Loan Forgiveness)
|
| | | | (1,680,900) | | | | | | — | | |
Total
|
| | | | 6,340,916 | | | | | | 4,730,748 | | |
Tax impact of adjustment at 18% effective rate
|
| | | | 281,700 | | | | | | — | | |
GILTI high tax re-selection
|
| | | | (338,044) | | | | | | — | | |
Adjusted net income
|
| | | | 6,284,572 | | | | | | 4,730,748 | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,883,896 | | | | | $ | 4,018,558 | | |
Accounts receivable, net
|
| | | | 26,350,650 | | | | | | 17,338,279 | | |
Inventories, net
|
| | | | 21,263,961 | | | | | | 8,308,342 | | |
Prepayments and other current assets
|
| | | | 1,546,623 | | | | | | 799,724 | | |
Prepayments and other receivables – related parties
|
| | | | 3,119,822 | | | | | | 3,263,136 | | |
Total current assets
|
| | | | 56,164,952 | | | | | | 33,728,039 | | |
PROPERTY AND EQUIPMENT, NET
|
| | | | 387,655 | | | | | | 545,697 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Intangible assets
|
| | | | 42,683 | | | | | | 128,050 | | |
Operating lease right-of-use assets, net
|
| | | | 8,087,969 | | | | | | 9,311,277 | | |
Deferred tax assets, net
|
| | | | 1,478,589 | | | | | | 1,263,395 | | |
Other noncurrent assets
|
| | | | 2,989,012 | | | | | | 171,003 | | |
Total other assets
|
| | | | 12,598,253 | | | | | | 10,873,725 | | |
Total assets
|
| | | $ | 69,150,860 | | | | | $ | 45,147,461 | | |
LIABILITIES AND PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
CURRENT LIABILITIES
|
| | | | | | | | | | | | |
Short-term loans
|
| | | $ | 14,657,280 | | | | | $ | 11,074,383 | | |
Accounts payable
|
| | | | 32,009,851 | | | | | | 19,510,272 | | |
Income tax payable
|
| | | | 1,220,939 | | | | | | 580,036 | | |
Operating lease liabilities – current
|
| | | | 1,315,848 | | | | | | 1,245,629 | | |
Accrued expenses and other current liabilities
|
| | | | 5,512,438 | | | | | | 3,008,959 | | |
Total current liabilities
|
| | | | 54,716,356 | | | | | | 35,419,279 | | |
OTHER LIABILITIES | | | | | | | | | | | | | |
Operating lease liabilities – noncurrent
|
| | | | 6,884,794 | | | | | | 8,196,486 | | |
Total liabilities
|
| | | | 61,601,150 | | | | | | 43,615,765 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
Preference Shares ($0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of December 31, 2021 and 2020)
|
| | | | — | | | | | | — | | |
Ordinary shares ($0.0001 par value, 200,000,000 shares authorized, 9,500,000 shares issued and outstanding as of December 31, 2021 and 2020*)
|
| | | | 700 | | | | | | 700 | | |
Parent’s net investment
|
| | | | 7,549,010 | | | | | | 1,530,996 | | |
Total parent’s net investment
|
| | | | 7,549,710 | | | | | | 1,531,696 | | |
Total liabilities and parent’s net investment
|
| | | $ | 69,150,860 | | | | | $ | 45,147,461 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
REVENUES
|
| | | $ | 181,943,027 | | | | | $ | 134,827,701 | | |
COST OF REVENUES
|
| | | | 149,740,619 | | | | | | 106,423,061 | | |
GROSS PROFIT
|
| | | | 32,202,408 | | | | | | 28,404,640 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 17,636,820 | | | | | | 15,487,306 | | |
General and administrative
|
| | | | 6,194,789 | | | | | | 5,820,967 | | |
Research and development
|
| | | | 646,069 | | | | | | 814,254 | | |
Total operating expenses
|
| | | | 24,477,678 | | | | | | 22,122,527 | | |
INCOME FROM OPERATIONS
|
| | | | 7,724,730 | | | | | | 6,282,113 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Interest income
|
| | | | 37,143 | | | | | | 32,244 | | |
Interest expense
|
| | | | (411,185) | | | | | | (418,867) | | |
Other income (expenses), net
|
| | | | 1,516,862 | | | | | | (390,298) | | |
Total other income (expenses), net
|
| | | | 1,142,820 | | | | | | (776,921) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,867,550 | | | | | | 5,505,192 | | |
PROVISION FOR (BENEFIT OF) INCOME TAXES | | | | | | | | | | | | | |
Current
|
| | | | 1,183,282 | | | | | | 1,074,928 | | |
Deferred
|
| | | | (221,648) | | | | | | (300,484) | | |
Total provision for income taxes
|
| | | | 961,634 | | | | | | 774,444 | | |
NET INCOME
|
| | | | 7,905,916 | | | | | | 4,730,748 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 59,071 | | | | | | 298,106 | | |
COMPREHENSIVE INCOME
|
| | | $ | 7,964,987 | | | | | $ | 5,028,854 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES | | | | | | | | | | | | | |
Basic and diluted*
|
| | | | 7,000,000 | | | | | | 7,000,000 | | |
EARNINGS PER SHARE | | | | | | | | | | | | | |
Basic and diluted*
|
| | | $ | 1.13 | | | | | $ | 0.68 | | |
| | |
Parent’s
net investment |
| |||
BALANCE, January 1, 2020
|
| | | $ | 3,620,356 | | |
Net income for the year
|
| | | | 4,730,748 | | |
Net distribution to Parent
|
| | | | (7,117,514) | | |
Foreign currency translation adjustment
|
| | | | 298,106 | | |
BALANCE, December 31, 2020
|
| | | $ | 1,531,696 | | |
Net income for the year
|
| | | | 7,905,916 | | |
Net distribution to Parent
|
| | | | (1,946,973) | | |
Foreign currency translation adjustment
|
| | | | 59,071 | | |
BALANCE, December 31, 2021
|
| | | $ | 7,549,710 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 7,905,916 | | | | | $ | 4,730,748 | | |
Adjustments to reconcile net income to net cash (used in)provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 287,078 | | | | | | 352,471 | | |
Bad debt expenses (recovery)
|
| | | | 30,825 | | | | | | (10,172) | | |
Provision of defective return
|
| | | | 2,073,991 | | | | | | 378,248 | | |
Foreign exchange transaction loss
|
| | | | 234,742 | | | | | | 181,599 | | |
Interest expenses
|
| | | | 411,185 | | | | | | 418,867 | | |
Gain on Forgiveness of PPP loan
|
| | | | (1,680,900) | | | | | | — | | |
Deferred income taxes
|
| | | | (215,194) | | | | | | (322,349) | | |
Loss on disposal of property and equipment
|
| | | | 14,825 | | | | | | 49,125 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (11,117,186) | | | | | | (2,033,856) | | |
Inventories
|
| | | | (12,955,619) | | | | | | 985,029 | | |
Prepayments and other current assets
|
| | | | (741,286) | | | | | | 154,139 | | |
Prepayments and other receivables – related parties
|
| | | | 137,700 | | | | | | (3,249,078) | | |
Other noncurrent assets
|
| | | | (2,818,008) | | | | | | 208,333 | | |
Right-of-use assets
|
| | | | 1,223,307 | | | | | | (543,037) | | |
Income taxes
|
| | | | 640,903 | | | | | | 632,734 | | |
Accounts payable
|
| | | | 12,499,578 | | | | | | 3,511,223 | | |
Accounts payable-related parties
|
| | | | — | | | | | | (697,500) | | |
Operating lease liabilities
|
| | | | (1,241,473) | | | | | | 592,623 | | |
Accrued expenses and other current liabilities
|
| | | | 2,092,295 | | | | | | 445,612 | | |
Net cash (used in) provided by operating activities
|
| | | | (3,217,321) | | | | | | 5,784,759 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from disposal of property and equipment
|
| | | | 5,949 | | | | | | 15,000 | | |
Purchase of property and equipment
|
| | | | (57,839) | | | | | | (76,532) | | |
Net cash used in investing activities
|
| | | | (51,890) | | | | | | (61,532) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net proceeds from revolving credit facility
|
| | | | 5,263,799 | | | | | | 2,867,216 | | |
Net changes in parent company investment
|
| | | | (1,946,973) | | | | | | (7,117,514) | | |
Net cash provided by (used in) financing activities
|
| | | | 3,316,826 | | | | | | (4,250,298) | | |
EFFECT OF EXCHANGE RATE FLUCTUATION ON CASH
|
| | | | (182,277) | | | | | | 128,750 | | |
NET CHANGES IN CASH
|
| | | | (134,662) | | | | | | 1,601,679 | | |
CASH, BEGINNING OF YEAR
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
CASH, END OF YEAR
|
| | | $ | 3,883,896 | | | | | $ | 4,018,558 | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | | (406,859) | | | | | | (421,393) | | |
Cash (paid) received during the year for income taxes
|
| | | | (545,095) | | | | | | 439,793 | | |
NON-CASH INVESTING AND FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net changes in parent company investment
|
| | | | (1,946,973) | | | | | | (7,117,514) | | |
Name
|
| |
Background
|
| |
Ownership
|
|
FGI Industries, Inc. (formerly named Foremost Groups, Inc.) | | |
•
A New Jersey corporation
•
Incorporated on January 5, 1988
•
Sales and distribution in the United States
|
| | 100% owned by FGI | |
FGI Europe Investment Limited | | |
•
A British Virgin Islands holding company
•
Incorporated on January 1, 2007
|
| | 100% owned by FGI | |
FGI International, Limited | | |
•
A Hong Kong company
•
Incorporated on June 2, 2021
•
Sales, sourcing and product development
|
| | 100% owned by FGI | |
Foremost International Ltd. | | |
•
A Canada company
•
Incorporated on October 17, 1997
•
Sales and distribution in Canada
|
| | 100% owned by FGI Industries, Inc. | |
FGI Germany GmbH & Co. KG | | |
•
A German company
•
Incorporated on January 24, 2013
•
Sales and distribution in Germany
|
| | 100% owned by FGI Europe Investment Limited | |
FGI China, Ltd. | | |
•
A PRC limited liability company (incorporation of this entity is currently in process)
•
Sourcing and product development
|
| | Expected to be 100% owned by FGI International, Limited | |
FGI United Kingdom Ltd | | |
•
An UK company
•
Incorporated on December 10, 2021
•
Sales and distribution in UK
|
| | 100% owned by FGI Europe Investment Limited | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 48,522,314 | | | | | $ | 47,126,107 | | |
Cost of revenues
|
| | | | (41,169,282) | | | | | | (38,743,695) | | |
Gross profit
|
| | | | 7,353,032 | | | | | | 8,382,412 | | |
Selling and distribution expenses
|
| | | | (4,709,220) | | | | | | (4,104,345) | | |
General and administrative expenses
|
| | | | (1,395,573) | | | | | | (1,824,792) | | |
Research and development expenses
|
| | | | (559,495) | | | | | | (800,010) | | |
Income from operations
|
| | | $ | 688,744 | | | | | $ | 1,653,265 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 114,990,732 | | | | | $ | 74,357,895 | | |
Cost of revenues
|
| | | | (103,421,236) | | | | | | (67,213,516) | | |
Gross profit
|
| | | | 11,569,496 | | | | | | 7,144,379 | | |
Selling and distribution expenses
|
| | | | (1,436,696) | | | | | | (1,017,317) | | |
General and administrative expenses
|
| | | | (1,236,061) | | | | | | (1,181,791) | | |
Research and development expenses
|
| | | | (99,685) | | | | | | (72,971) | | |
Income from operations
|
| | | $ | 8,797,054 | | | | | $ | 4,872,300 | | |
| | |
Useful Life
|
|
Leasehold Improvements | | |
Lesser of lease term and expected useful life
|
|
Machinery and equipment | | |
3 – 5 years
|
|
Furniture and fixtures | | |
3 – 5 years
|
|
Vehicles | | |
5 years
|
|
Molds | | |
3 – 5 years
|
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 111,278,737 | | | | | $ | 88,392,378 | | |
Bath Furniture
|
| | | | 55,136,664 | | | | | | 38,214,235 | | |
Others
|
| | | | 15,527,626 | | | | | | 8,221,088 | | |
Total
|
| | | $ | 181,943,027 | | | | | $ | 134,827,701 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 112,725,240 | | | | | $ | 83,700,229 | | |
Canada
|
| | | | 50,391,183 | | | | | | 35,008,869 | | |
Europe
|
| | | | 18,826,604 | | | | | | 16,118,603 | | |
Total
|
| | | $ | 181,943,027 | | | | | $ | 134,827,701 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Accounts receivable
|
| | | $ | 29,820,213 | | | | | $ | 18,703,026 | | |
Allowance for doubtful accounts
|
| | | | (177,462) | | | | | | (146,637) | | |
Accrued defective return and discount
|
| | | | (3,292,101) | | | | | | (1,218,110) | | |
Accounts receivable, net
|
| | | $ | 26,350,650 | | | | | $ | 17,338,279 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 146,637 | | | | | $ | 156,809 | | |
Addition (reversal)
|
| | | | 30,825 | | | | | | (10,172) | | |
Ending balance
|
| | | $ | 177,462 | | | | | $ | 146,637 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 1,218,110 | | | | | $ | 839,862 | | |
Provision
|
| | | | 2,073,991 | | | | | | 378,248 | | |
Ending balance
|
| | | $ | 3,292,101 | | | | | $ | 1,218,110 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Finished product
|
| | | $ | 21,808,119 | | | | | $ | 8,903,767 | | |
Reserves for slow-moving inventories
|
| | | | (544,158) | | | | | | (595,425) | | |
Inventories, net
|
| | | $ | 21,263,961 | | | | | $ | 8,308,342 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 595,425 | | | | | $ | 813,411 | | |
(Reversal)
|
| | | | (51,267) | | | | | | (217,986) | | |
Ending balance
|
| | | $ | 544,158 | | | | | $ | 595,425 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Prepayments
|
| | | $ | 1,366,782 | | | | | $ | 671,924 | | |
Others
|
| | | | 179,841 | | | | | | 127,800 | | |
Total prepayments and other assets
|
| | | $ | 1,546,623 | | | | | $ | 799,724 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Leasehold Improvements
|
| | | $ | 1,043,187 | | | | | $ | 1,122,092 | | |
Machinery and equipment
|
| | | | 2,240,263 | | | | | | 2,299,527 | | |
Furniture and fixtures
|
| | | | 501,619 | | | | | | 499,154 | | |
Vehicles
|
| | | | 178,824 | | | | | | 178,218 | | |
Molds
|
| | | | 26,377 | | | | | | 26,377 | | |
Subtotal
|
| | | | 3,990,270 | | | | | | 4,125,368 | | |
Less: accumulated depreciation
|
| | | | (3,602,615) | | | | | | (3,579,671) | | |
Total
|
| | | $ | 387,655 | | | | | $ | 545,697 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Operating lease right-of-use assets
|
| | | $ | 8,087,969 | | | | | $ | 9,311,277 | | |
Operating lease liabilities – current
|
| | | $ | 1,315,848 | | | | | $ | 1,245,629 | | |
Operating lease liabilities – noncurrent
|
| | | | 6,884,794 | | | | | | 8,196,486 | | |
Total operating lease liabilities
|
| | | $ | 8,200,642 | | | | | $ | 9,442,115 | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
|
Weighted-average remaining lease term | | | | | | | |
Operating leases
|
| |
5.4 years
|
| |
6.1 years
|
|
Weighted-average discount rate | | | | | | | |
Operating leases
|
| |
4.7%
|
| |
4.7%
|
|
|
2022
|
| | | $ | 1,673,187 | | |
|
2023
|
| | | | 1,582,293 | | |
|
2024
|
| | | | 1,550,441 | | |
|
2025
|
| | | | 1,242,340 | | |
|
2026
|
| | | | 1,211,961 | | |
|
Thereafter
|
| | | | 2,235,363 | | |
|
Total lease payments
|
| | | | 9,495,585 | | |
|
Less: imputed interest
|
| | | | (1,294,943) | | |
|
Present value of lease liabilities
|
| | | $ | 8,200,642 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Income components | | | | | | | | | | | | | |
United States
|
| | | $ | (466,361) | | | | | $ | 80,320 | | |
Outside United States
|
| | | | 9,333,911 | | | | | | 6,424,872 | | |
Intercompany eliminations
|
| | | | — | | | | | | (1,000,000) | | |
Total pre-tax income
|
| | | $ | 8,867,550 | | | | | $ | 5,505,192 | | |
Provision for income taxes | | | | | | | | | | | | | |
Current
|
| | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (6,030) | | | | | | 7,954 | | |
Foreign
|
| | | | 1,189,312 | | | | | | 1,066,974 | | |
| | | | | 1,183,282 | | | | | | 1,074,928 | | |
Deferred
|
| | | | | | | | | | | | |
Federal
|
| | | | (175,529) | | | | | | (245,174) | | |
State
|
| | | | (46,119) | | | | | | (55,310) | | |
Foreign
|
| | | | — | | | | | | — | | |
| | | | | (221,648) | | | | | | (300,484) | | |
Total provision for income taxes
|
| | | $ | 961,634 | | | | | $ | 774,444 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Increase (decrease) in tax rate resulting from: | | | | | | | | | | | | | |
State and local income taxes, net of federal benefit
|
| | | | (0.8) | | | | | | (1.0) | | |
Foreign operations
|
| | | | (8.7) | | | | | | (12.1) | | |
Permanent items
|
| | | | (3.8) | | | | | | 0.9 | | |
Deferred rate changes
|
| | | | — | | | | | | 0.1 | | |
Foreign dividends and earnings taxable in the United States
|
| | | | (2.4) | | | | | | 5.2 | | |
Others
|
| | | | 5.5 | | | | | | — | | |
Effective tax rate
|
| | | | 10.8% | | | | | | 14.1% | | |
| | |
As of
December 31, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 44,368 | | | | | $ | 36,472 | | |
Other reserve
|
| | | | 144,794 | | | | | | 92,025 | | |
Accrued expenses
|
| | | | 134,576 | | | | | | 143,735 | | |
Lease liability
|
| | | | 1,749,430 | | | | | | 1,752,546 | | |
Charitable contributions
|
| | | | 8,565 | | | | | | 8,553 | | |
Business interest limitation
|
| | | | 385,084 | | | | | | 370,640 | | |
Net operating loss – federal
|
| | | | 633,700 | | | | | | 536,212 | | |
Net operating loss – state
|
| | | | 128,569 | | | | | | 103,489 | | |
Other
|
| | | | 60,171 | | | | | | 66,636 | | |
Total deferred tax assets
|
| | | | 3,289,257 | | | | | | 3,110,308 | | |
Less: valuation allowance
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 3,289,257 | | | | | | 3,110,308 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Fixed assets
|
| | | | 1,799,996 | | | | | | 1,815,064 | | |
Intangibles
|
| | | | 10,672 | | | | | | 31,849 | | |
Total deferred tax liabilities
|
| | | | 1,810,668 | | | | | | 1,846,913 | | |
Deferred tax assets, net of deferred tax liabilities
|
| | | $ | 1,478,589 | | | | | $ | 1,263,395 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2021 |
| |
December 31,
2020 |
| |||||||||
| | | | | | | | | | | |
USD
|
| |
USD
|
| ||||||
Rizhao Foremost Woodwork Manufacturing
Co., Ltd. |
| |
An entity under
common control |
| | | | Purchase | | | | | $ | 415,098 | | | | | $ | 1,138,316 | | |
Focal Capital Holding Limited
|
| |
An entity under
common control |
| | | | Purchase | | | | | | 2,670,243 | | | | | | 2,098,461 | | |
| | | | | | | | | | | | | $ | 3,085,341 | | | | | $ | 3,236,777 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Foremost Xingye Business Consultancy (Shenzhen) Co., Ltd.
|
| |
An entity under
common control |
| |
Miscellaneous
expenses |
| | | $ | 34,481 | | | | | $ | 26,359 | | |
Name
|
| |
Age
|
| |
Position(s) with the
Company |
|
David Bruce | | |
56
|
| | Chief Executive Officer and President, Director | |
John Chen | | |
43
|
| | Executive Chairman, Director | |
Perry Lin | | |
46
|
| | Chief Financial Officer | |
Bob Kermelewicz | | |
59
|
| | Executive Vice President, FGI USA | |
Jennifer Earl | | |
47
|
| | Executive Vice President, FGI Canada | |
Norman Kroenke | | |
59
|
| | Executive Vice President, FGI Europe | |
Todd Heysse | | |
48
|
| | Director | |
Kellie Zesch Weir | | |
41
|
| | Director | |
Jae Chung | | |
54
|
| | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
All Other
Compensation(1) ($) |
| |
Total
($) |
| |||||||||||||||
David Bruce
Chief Executive Officer |
| | | | 2021 | | | | | | 237,835 | | | | | | 96,636 | | | | | | 12,371 | | | | | | 346,842 | | |
John Chen
Executive Chairman |
| | | | 2021 | | | | | | 250,000 | | | | | | — | | | | | | 1,151 | | | | | | 251,151 | | |
Perry Lin
Chief Financial Officer |
| | | | 2021 | | | | | | 137,245 | | | | | | 5,000 | | | | | | 4,051 | | | | | | 146,296 | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
Greater than 5% Shareholders: | | | | | | | | | | | | | |
Foremost Groups Ltd.(1)
|
| | | | 6,816,250 | | | | | | 71.8% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | |
David Bruce
|
| | | | — | | | | | | * | | |
John Chen
|
| | | | — | | | | | | * | | |
Perry Lin
|
| | | | — | | | | | | * | | |
Todd Heysse
|
| | | | — | | | | | | * | | |
Kellie Zesch Weir
|
| | | | — | | | | | | * | | |
Jae Chung
|
| | | | — | | | | | | * | | |
Directors and executive officers as a group (9 persons)
|
| | | | — | | | | | | * | | |
Plan Category
|
| |
(a)
Number of securities to be issued upon exercise of outstanding options, warrants and rights |
| |
(b)
Weighted-average exercise price of outstanding options, warrants and rights |
| |
(c)
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
| |||||||||
Equity compensation plans approved by shareholders
|
| | | | 183,750(1) | | | | | $ | 0(2) | | | | | | 1,816,250(2) | | |
Equity compensation plans not approved by shareholders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 183,750 | | | | | | — | | | | | | 1,816,250 | | |
Fiscal Year 2021
|
| | | | | | |
Audit Fees(1)
|
| | | $ | 456,000 | | |
Audit-Related Fees
|
| | | $ | — | | |
Tax Fees
|
| | | $ | — | | |
All Other Fees
|
| | | $ | — | | |
Total Fees
|
| | | $ | 456,000 | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.9† | | | | |
| 10.10† | | | | |
| 10.11† | | | | |
| 10.12†* | | | | |
| 10.13†* | | | | |
| 10.14† | | | | |
| 10.15 | | | | |
| 21.1 | | | Subsidiaries of Registrant (incorporated by reference to Exhibit 21.1 to the Company’s Amendment No. 1 to Registration Statement on Form S-1, filed October 4, 2021). | |
| 23.1* | | | | |
| 24.1* | | | | |
| 31.1* | | | | |
| 31.2* | | | | |
| 32.1* | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ David Bruce
David Bruce
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
March 31, 2022
|
|
|
/s/ Perry Lin
Perry Lin
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
March 31, 2022
|
|
|
/s/ John Chen
John Chen
|
| | Executive Chairman and Director | | |
March 31, 2022
|
|
|
/s/ Todd Heysse
Todd Heysse
|
| | Director | | |
March 31, 2022
|
|
|
/s/ Kellie Zesch Weir
Kellie Zesch Weir
|
| | Director | | |
March 31, 2022
|
|
|
/s/ Jae Chung
Jae Chung
|
| | Director | | |
March 31, 2022
|
|