Exhibit 99.1
HONGLI GROUP INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalent | $ | 678,770 | $ | 2,085,033 | ||||
Restricted cash | 187,976 | 29,006 | ||||||
Short-term investment | 262,022 | - | ||||||
Accounts receivable | 6,475,620 | 7,429,904 | ||||||
Notes receivable | 648,357 | 302,775 | ||||||
Inventories, net | 2,802,102 | 2,613,549 | ||||||
Prepaid expense and other current assets | 1,088,152 | 1,604,134 | ||||||
Total current assets | 12,142,999 | 14,064,401 | ||||||
Non-current assets | ||||||||
Property, plant and equipment, net | 10,849,587 | 12,300,491 | ||||||
Prepayment for purchase of Yingxuan Assets | 3,363,840 | 3,535,975 | ||||||
Intangible assets, net | 4,060,693 | 4,961,881 | ||||||
Finance lease right-of-use assets, net | 739,305 | 1,299,217 | ||||||
Other non-current assets | - | 2,174 | ||||||
TOTAL ASSETS | $ | 31,156,424 | $ | 36,164,139 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Short-term loans | $ | 3,973,081 | $ | 6,015,975 | ||||
Accounts payable | 1,587,600 | 2,957,110 | ||||||
Security deposit received for sales of properties | - | 1,449,633 | ||||||
Due to related parties | 968,690 | 607,236 | ||||||
Income tax payable | 57,747 | 136,544 | ||||||
Finance lease obligation, current | 144,850 | 315,780 | ||||||
Accrued expenses and other payables | 541,960 | 955,676 | ||||||
Total current liabilities | 7,273,928 | 12,437,954 | ||||||
Long-term loans | 3,272,517 | 10,147,428 | ||||||
Long-term payable | 11,185 | 42,220 | ||||||
Finance lease obligation, non-current | 1,144 | 46,623 | ||||||
Deferred tax liability | 14,480 | 15,221 | ||||||
TOTAL LIABILITIES | 10,573,254 | 22,689,446 | ||||||
SHAREHOLDERS’ EQUITY: | ||||||||
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized, 12,371,875 and 10,000,000 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively* | 1,237 | 1,000 | ||||||
Additional paid-in capital | 8,036,663 | 609,601 | ||||||
Statutory reserve | 370,683 | 370,683 | ||||||
Retained earnings | 13,537,337 | 12,740,983 | ||||||
Accumulated other comprehensive loss | (1,362,750 | ) | (247,574 | ) | ||||
TOTAL SHAREHOLDERS’ EQUITY | 20,583,170 | 13,474,693 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 31,156,424 | $ | 36,164,139 |
* | The share amounts are presented on a retroactive basis. |
HONGLI GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
FOR THE SIX MONTHS ENDED JUNE 30,
2023 | 2022 | |||||||
Revenues, net | $ | 8,915,111 | $ | 10,485,582 | ||||
Cost of revenues | 5,869,310 | 6,986,054 | ||||||
Gross Profit | 3,045,801 | 3,499,528 | ||||||
Operating expenses: | ||||||||
Selling, general and administrative expenses | 2,260,806 | 1,987,565 | ||||||
Total operating expenses | 2,260,806 | 1,987,565 | ||||||
Income from operations | 784,995 | 1,511,963 | ||||||
Other income (expense) | ||||||||
Other income | 445,148 | 581,677 | ||||||
Financing expenses | (327,128 | ) | (131,992 | ) | ||||
Other expenses | (41,070 | ) | - | |||||
Total other income (expenses), net | 76,950 | 449,685 | ||||||
Income before income taxes | 861,945 | 1,961,648 | ||||||
Income tax expense | 65,591 | 94,786 | ||||||
Net income | $ | 796,354 | $ | 1,866,862 | ||||
Comprehensive income (loss) | ||||||||
Net income | $ | 796,354 | $ | 1,866,862 | ||||
Other comprehensive income (loss) | ||||||||
Foreign currency translation adjustment | (1,115,176 | ) | (617,830 | ) | ||||
Comprehensive income (loss) | $ | (318,822 | ) | $ | 1,249,032 | |||
Earnings per share | ||||||||
Basic and diluted | $ | 0.07 | $ | 0.19 | ||||
Weighted average common shares outstanding* | ||||||||
Basic and diluted | 11,150,898 | 10,000,000 |
* | The share amounts are presented on a retroactive basis. |
2
HONGLI GROUP INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 2023 AND 2022 (UNAUDITED)
Ordinary Shares* | Additional | Accumulated other | ||||||||||||||||||||||||||
Number of shares | Amount | paid-in capital | Statutory reserve | Retained earnings | comprehensive income (loss) | Total equity | ||||||||||||||||||||||
Balance, December 31, 2022 | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 12,740,983 | $ | (247,574 | ) | $ | 13,474,693 | ||||||||||||||
Initial public offering - March 31, 2023 | 2,062,500 | 206 | 8,249,794 | - | - | - | 8,250,000 | |||||||||||||||||||||
Initial public offering costs | - | - | (1,967,388 | ) | - | - | - | (1,967,388 | ) | |||||||||||||||||||
Underwriter’s option exercised - May 2, 2023 | 309,375 | 31 | 1,237,469 | - | - | - | 1,237,500 | |||||||||||||||||||||
Exercise costs | - | �� | - | (92,813 | ) | - | - | - | (92,813 | ) | ||||||||||||||||||
Net income for the six months | - | - | - | - | 796,354 | - | 796,354 | |||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (1,115,176 | ) | (1,115,176 | ) | |||||||||||||||||||
Balance, June 30, 2023 (Unaudited) | 12,371,875 | $ | 1,237 | $ | 8,036,663 | $ | 370,683 | $ | 13,537,337 | $ | (1,362,750 | ) | $ | 20,583,170 |
Ordinary Shares* | Additional | Accumulated other | ||||||||||||||||||||||||||
Number of shares | Amount | paid-in capital | Statutory reserve | Retained earnings | comprehensive income (loss) | Total equity | ||||||||||||||||||||||
Balance, December 31, 2021 | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 9,808,620 | $ | 698,692 | $ | 11,488,596 | |||||||||||||||
Net income for the six months | - | - | - | - | 1,866,862 | - | 1,866,862 | |||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | - | - | (617,830 | ) | (617,830 | ) | |||||||||||||||||||
Balance, June 30, 2022 (Unaudited) | 10,000,000 | $ | 1,000 | $ | 609,601 | $ | 370,683 | $ | 11,675,482 | $ | 80,862 | $ | 12,737,628 |
* | The share amounts are presented on a retroactive basis. |
3
HONGLI GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended June 30, | ||||||||
2023 | 2022 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 796,354 | $ | 1,866,862 | ||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | ||||||||
Depreciation and amortization | 508,428 | 356,948 | ||||||
Allowance for current expected credit losses | 66,277 | - | ||||||
Amortization of operating lease right-of-use assets | 22,793 | - | ||||||
Gain on disposals of property and equipment | (345,519 | ) | - | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 554,182 | (1,721,780 | ) | |||||
Notes receivable | (377,266 | ) | 819,834 | |||||
Inventories | (330,635 | ) | 61,703 | |||||
Prepaid expense and other current assets | (233,634 | ) | 65,153 | |||||
Other non-current assets | 2,166 | 73,295 | ||||||
Due from related parties | - | 209 | ||||||
Due to related parties | 3,210 | (44,604 | ) | |||||
Accounts payable | (1,340,227 | ) | (42,430 | ) | ||||
Accrued expenses and other payables | (292,690 | ) | 110,340 | |||||
Income tax payable | (75,543 | ) | 57,161 | |||||
Net cash (used in) provided by operating activities | (1,042,104 | ) | 1,602,691 | |||||
Cash flows from investing activities | ||||||||
Purchase of property and equipment | (173,181 | ) | (844,151 | ) | ||||
Prepayments for purchase of Yingxuan Assets | - | (843,643 | ) | |||||
Short-term investment | (274,344 | ) | - | |||||
Proceeds from sale of property and equipment | 750,837 | - | ||||||
Net cash provided by (used) in investing activities | 303,312 | (1,687,794 | ) | |||||
Cash flows from financing activities | ||||||||
Payments for financing liabilities | (194,002 | ) | (136,645 | ) | ||||
Payments for finance leases | (208,115 | ) | (279,892 | ) | ||||
Advances from related parties | 949,099 | 1,012,549 | ||||||
Repayments to related parties | (542,906 | ) | (262,398 | ) | ||||
Borrowings from short term loans | 1,842,440 | 3,318,567 | ||||||
Repayments of short term loans | (3,674,772 | ) | (3,395,743 | ) | ||||
Borrowings from long term loans | 4,727,388 | - | ||||||
Repayments of long term loans | (11,408,398 | ) | - | |||||
Proceeds from initial public offering | 9,487,500 | - | ||||||
Disbursements for initial public offering costs | (1,343,572 | ) | (84,734 | ) | ||||
Net cash (used in) provided by financing activities | (365,338 | ) | 171,704 | |||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (143,163 | ) | (28,590 | ) | ||||
Net change in cash, cash equivalents and restricted cash | (1,247,293 | ) | 58,011 | |||||
Cash, cash equivalents and restricted cash, beginning of the period | 2,114,039 | 531,462 | ||||||
Cash, cash equivalents and restricted cash, end of the period | $ | 866,746 | $ | 589,473 | ||||
Reconciliation of cash, cash equivalents and restricted cash, beginning of the period | ||||||||
Cash, cash equivalents | $ | 2,085,033 | $ | 484,389 | ||||
Restricted cash | 29,006 | 47,073 | ||||||
Cash, cash equivalents and restricted cash, beginning of the period | $ | 2,114,039 | $ | 531,462 | ||||
Reconciliation of cash, cash equivalents and restricted cash, end of the period | ||||||||
Cash, cash equivalents | $ | 678,770 | $ | 544,682 | ||||
Restricted cash | 187,976 | 44,791 | ||||||
Cash, cash equivalents and restricted cash, end of the period | $ | 866,746 | $ | 589,473 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest expense | $ | 409,431 | $ | 206,232 | ||||
Cash paid for income taxes | $ | 330,693 | $ | 37,625 | ||||
Non-cash investing and financing activities | ||||||||
Right-of-use assets transferred to property and equipment upon exercise of purchase option | 482,062 | 156,858 | ||||||
Security deposits applied to lease payments | $ | 33,583 | $ | 45,077 |
4
0.07 0.19 10000000 11150898 false --12-31 Q2 2023-06-30 0001855557 000-00000 0001855557 2023-01-01 2023-06-30 0001855557 2023-06-30 0001855557 2022-12-31 0001855557 us-gaap:RelatedPartyMember 2023-06-30 0001855557 us-gaap:RelatedPartyMember 2022-12-31 0001855557 2022-01-01 2022-06-30 0001855557 us-gaap:CommonStockMember 2022-12-31 0001855557 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001855557 hlp:StatutoryReserveMember 2022-12-31 0001855557 us-gaap:RetainedEarningsMember 2022-12-31 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0001855557 us-gaap:CommonStockMember 2023-01-01 2023-06-30 0001855557 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-06-30 0001855557 hlp:StatutoryReserveMember 2023-01-01 2023-06-30 0001855557 us-gaap:RetainedEarningsMember 2023-01-01 2023-06-30 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-01-01 2023-06-30 0001855557 us-gaap:CommonStockMember 2023-06-30 0001855557 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001855557 hlp:StatutoryReserveMember 2023-06-30 0001855557 us-gaap:RetainedEarningsMember 2023-06-30 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-06-30 0001855557 us-gaap:CommonStockMember 2021-12-31 0001855557 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001855557 hlp:StatutoryReserveMember 2021-12-31 0001855557 us-gaap:RetainedEarningsMember 2021-12-31 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-12-31 0001855557 2021-12-31 0001855557 us-gaap:CommonStockMember 2022-01-01 2022-06-30 0001855557 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-06-30 0001855557 hlp:StatutoryReserveMember 2022-01-01 2022-06-30 0001855557 us-gaap:RetainedEarningsMember 2022-01-01 2022-06-30 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-01-01 2022-06-30 0001855557 us-gaap:CommonStockMember 2022-06-30 0001855557 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001855557 hlp:StatutoryReserveMember 2022-06-30 0001855557 us-gaap:RetainedEarningsMember 2022-06-30 0001855557 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-06-30 0001855557 2022-06-30 iso4217:USD iso4217:USD xbrli:shares xbrli:shares