|
Cayman Islands
(State or other jurisdiction
of incorporation or organization) |
| |
3430
(Primary Standard Industrial
Classification Code Number) |
| |
98-1603252
(I.R.S. Employer
Identification Number) |
|
|
James M. Fischer
Jonathan R. Zimmerman Faegre Drinker Biddle & Reath LLP 2200 Wells Fargo Center 90 S. Seventh Street Minneapolis, Minnesota 55402 (612) 776-7000 |
| |
Stephen E. Older
Rakesh Gopalan David S. Wolpa McGuireWoods LLP 1251 Avenue of the Americas, 20th Floor New York, New York 10020 (212) 548-2100 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | | | Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | | | | | | | Emerging growth company ☒ | |
| | ||||||||||||||||||||||||||||
Title of each class of securities to be registered
|
| | |
Amount to be
registered(1) |
| | |
Proposed maximum
offering price per share(2) |
| | |
Proposed maximum
aggregate offering price(1)(2) |
| | |
Amount of
registration fee(2)(5) |
| ||||||||||||
Ordinary shares, $0.0001 par value per share(3)
|
| | | | | 2,875,000 | | | | | | $ | 8.00 | | | | | | $ | 23,000,000 | | | | | | $ | 2,132.10 | | |
Representative Warrants
|
| | | | | — | | | | | | | — | | | | | | $ | — | | | | | | $ | — | | |
Ordinary Shares underlying Representative Warrants(3)(4)
|
| | | | | 57,500 | | | | | | | — | | | | | | $ | 460,000 | | | | | | $ | 42.65 | | |
Total
|
| | | | | 2,932,500 | | | | | | $ | 8.00 | | | | | | $ | 23,460,000 | | | | | | $ | 2,174.75 | | |
| | |
PER SHARE
|
| |
TOTAL
|
| ||||||
Initial public offering price
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 61 | | | |
| | | | 70 | | | |
| | | | 75 | | | |
| | | | 83 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 91 | | | |
| | | | 93 | | | |
| | | | 96 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | F-1 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
USD
|
| ||||||||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 15,487,306 | | | | | | 14,917,601 | | |
General and administrative
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 5,820,967 | | | | | | 7,355,632 | | |
Research and development
|
| | | | 486,156 | | | | | | 640,529 | | | | | | 814,254 | | | | | | 703,779 | | |
Total operating expenses
|
| | | | 17,622,705 | | | | | | 16,199,576 | | | | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM OPERATIONS
|
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
OPERATING MARGIN
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 1.9% | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | ||||||||||
Interest income
|
| | | | 10,710 | | | | | | 2 | | | | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | | | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | | | | | (390,298) | | | | | | (50,212) | | |
Total other income (expenses), net
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | (776,921) | | | | | | (486,959) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,180,674 | | | | | | 4,659,283 | | | | | | 5,505,192 | | | | | | 1,975,098 | | |
PROVISION FOR (BENEFIT OF) INCOME TAXES
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | | | | | (300,484) | | | | | | (183,286) | | |
Total provision for income taxes
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (29,655) | | | | | | 161,230 | | | | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 6,835,474 | | | | | | 4,178,387 | | | | | | 5,028,854 | | | | | | 1,850,200 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES
|
| | | | | ||||||||||||||||||||
Basic and diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
| | |
For the nine months ended
September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Other Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
Adjusted income from operations
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 6,282,113 | | | | | $ | 3,998,578 | | |
Adjusted operating margin
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
Adjusted net income
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,041 | | |
Free cash flow
|
| | | | 848,181 | | | | | | (31,800) | | | | | | 5,723,227 | | | | | | 625,021 | | |
Free cash flow conversion
|
| | | | 12% | | | | | | — | | | | | | 121% | | | | | | 67% | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,200,396 | | | | | | 4,018,558 | | |
Working capital (deficit)
|
| | | | (3,088,756) | | | | | | (1,691,240) | | |
Total assets
|
| | | | 65,653,146 | | | | | | 45,147,461 | | |
Total liabilities
|
| | | | 62,836,125 | | | | | | 43,615,765 | | |
Total parent’s net investment
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 3,200,396 | | | |
|
| |||
Total liabilities
|
| | | $ | 62,836,125 | | | |
|
| |||
Ordinary shares, $0.0001 par value; 200,000,000 shares authorized; shares deemed issued and outstanding, actual and as adjusted
|
| | | | 7,000,000 | | | |
|
| |||
Parent’s net investment
|
| | | | 2,817,021 | | | |
|
| |||
Total parent’s net (deficit) investment
|
| | | $ | 2,817,021 | | | | | | | | |
Total capitalization
|
| | | $ | 65,653,146 | | | | | | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value (deficit) per share as of September 30, 2021
|
| | | $ | 0.39 | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | $ | | | | | | | | | |
|
Net tangible book value per share after the offering
|
| | | | | | | | | $ | | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | | |
| | |
Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders before this offering
|
| | | | 7,000,000 | | | | | | % | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
New Investors participating in this offering
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | | | | |||
Total
|
| | | | | | | | | 100% | | | | | | | | | | | 100% | | | | | | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
USD
|
| ||||||||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 15,487,306 | | | | | | 14,917,601 | | |
General and administrative
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 5,820,967 | | | | | | 7,355,632 | | |
Research and development
|
| | | | 486,156 | | | | | | 640,529 | | | | | | 814,254 | | | | | | 703,779 | | |
Total operating expenses
|
| | | | 17,622,705 | | | | | | 16,199,576 | | | | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM
OPERATIONS |
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 10,710 | | | | | | 2 | | | | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | | | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | | | | | (390,298) | | | | | | (50,212) | | |
Total other income (expenses), net
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | (776,921) | | | | | | (486,959) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,180,674 | | | | | | 4,659,283 | | | | | | 5,505,192 | | | | | | 1,975,098 | | |
PROVISION FOR (BENEFIT OF) INCOME TAXES | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | | | | | (300,484) | | | | | | (183,286) | | |
Total provision for income taxes
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (29,655) | | | | | | 161,230 | | | | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 6,835,474 | | | | | | 4,178,387 | | | | | | 5,028,854 | | | | | | 1,850,200 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES | | | | | | | | | | | | | | | | ||||||||||
Basic and diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
| | |
For the nine months
ended September 30, |
| |
For the year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Other Data: | | | | | | | | | | | | | | | | ||||||||||
Adjusted income from operations(1)
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 6,282,113 | | | | | | 3,998,578 | | |
Adjusted operating margin(1)
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
Adjusted net income(1)
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,1041 | | |
Free cash flow(1)
|
| | | | 848,181 | | | | | | (31,800) | | | | | | 5,723,227 | | | | | | 625,021 | | |
Free cash flow conversion(1)
|
| | | | 12% | | | | | | — | | | | | | 121% | | | | | | 67% | | |
| | |
For the Nine Months Period Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
%
|
| ||||||||||||
Revenues
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | | | | $ | 30,433,244 | | | | | | 30.6 | | |
Cost of revenues
|
| | | | 105,117,467 | | | | | | 78,018,552 | | | | | | 27,098,915 | | | | | | 34.7 | | |
Gross profit
|
| | | | 24,634,970 | | | | | | 21,300,641 | | | | | | 3,334,329 | | | | | | 15.7 | | |
Selling and distribution expenses
|
| | | | 12,635,857 | | | | | | 11,352,436 | | | | | | 1,283,421 | | | | | | 11.3 | | |
General and administrative expenses
|
| | | | 4,500,692 | | | | | | 4,206,611 | | | | | | 294,081 | | | | | | 7.0 | | |
Research and development expenses
|
| | | | 486,156 | | | | | | 640,529 | | | | | | (154,373) | | | | | | (24.1) | | |
Total other income (expenses), net
|
| | | | 1,168,409 | | | | | | (441,782) | | | | | | 1,610,191 | | | | | | 364.5 | | |
Provision for income taxes
|
| | | | 1,315,545 | | | | | | 642,126 | | | | | | 673,419 | | | | | | 104.9 | | |
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | | | | $ | 2,847,972 | | | | | | 70.9 | | |
Adjusted income from operations
|
| | | $ | 7,127,765 | | | | | $ | 5,101,065 | | | | | $ | 2,026,700 | | | | | | 39.7 | | |
Adjusted operating margin
|
| | | | 5.5% | | | | | | 5.1% | | | |
40 bps
|
| | | | — | | | |||
Adjusted net income
|
| | | $ | 5,581,501 | | | | | $ | 4,017,157 | | | | | $ | 1,564,344 | | | | | | 38.9 | | |
| | |
For the Nine Months Periods Ended September 30,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
Sanitaryware
|
| | | $ | 74,670,772 | | | | | | 57.5 | | | | | | 65,404,099 | | | | | | 65.9 | | | | | | 14.2 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 32.8 | | | | | | 27,788,610 | | | | | | 28.0 | | | | | | 53.2 | | |
Other | | | | | 12,521,469 | | | | | | 9.7 | | | | | | 6,126,484 | | | | | | 6.1 | | | | | | 104.4 | | |
Total
|
| | | $ | 129,752,437 | | | | | | 100.0 | | | | | $ | 99,319,193 | | | | | | 100.0 | | | | | | 30.6 | | |
| | |
For the Nine Months Periods Ended September 30,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
Percentage
|
| |
2020
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
United States
|
| | | $ | 80,870,466 | | | | | | 62.3 | | | | | $ | 62,091,223 | | | | | | 62.5 | | | | | | 30.2 | | |
Canada
|
| | | | 35,177,279 | | | | | | 27.1 | | | | | | 25,163,693 | | | | | | 25.3 | | | | | | 39.8 | | |
Europe
|
| | | | 13,704,692 | | | | | | 10.6 | | | | | | 12,064,277 | | | | | | 12.2 | | | | | | 13.6 | | |
Total
|
| | | $ | 129,752,437 | | | | | | 100.0 | | | | | $ | 99,319,193 | | | | | | 100.0 | | | | | | 30.6 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
USD
|
| |
USD
|
| |
USD
|
| |
%
|
| ||||||||||||
Revenues
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | | | | $ | 8,545,489 | | | | | | 6.8 | | |
Cost of revenues
|
| | | | 106,423,061 | | | | | | 100,843,143 | | | | | | 5,579,918 | | | | | | 5.5 | | |
Gross profit
|
| | | | 28,404,640 | | | | | | 25,439,069 | | | | | | 2,965,571 | | | | | | 11.7 | | |
Selling and distribution expenses
|
| | | | 15,487,306 | | | | | | 14,917,601 | | | | | | 569,705 | | | | | | 3.8 | | |
General and administrative expenses
|
| | | | 5,820,967 | | | | | | 7,355,632 | | | | | | (1,534,665) | | | | | | (20.9) | | |
Research and development expenses
|
| | | | 814,254 | | | | | | 703,779 | | | | | | 110,475 | | | | | | 15.7 | | |
Other expenses, net
|
| | | | 776,921 | | | | | | 486,959 | | | | | | 289,962 | | | | | | 59.5 | | |
Provision for income taxes
|
| | | | 774,444 | | | | | | 404,004 | | | | | | 370,440 | | | | | | 91.7 | | |
Net income
|
| | | $ | 4,730,748 | | | | | $ | 1,571,094 | | | | | $ | 3,159,654 | | | | | | 201.1 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
Percentage
|
| |
2019
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
Sanitaryware
|
| | | $ | 88,392,378 | | | | | | 65.6 | | | | | $ | 90,928,256 | | | | | | 72.0 | | | | | | (2.8) | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28.3 | | | | | | 28,558,130 | | | | | | 22.6 | | | | | | 33.8 | | |
Other
|
| | | | 8,221,088 | | | | | | 6.1 | | | | | | 6,795,826 | | | | | | 5.4 | | | | | | 21.0 | | |
Total
|
| | | $ | 134,827,701 | | | | | | 100.0 | | | | | $ | 126,282,212 | | | | | | 100.0 | | | | | | 6.8 | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
Percentage
|
| |
2019
|
| |
Percentage
|
| |
Percentage
|
| |||||||||||||||
| | |
USD
|
| |
%
|
| |
USD
|
| |
%
|
| |
%
|
| |||||||||||||||
United States
|
| | | $ | 83,700,229 | | | | | | 62.1 | | | | | $ | 76,829,764 | | | | | | 60.8 | | | | | | 8.9 | | |
Canada
|
| | | | 35,008,869 | | | | | | 26.0 | | | | | | 32,105,878 | | | | | | 25.4 | | | | | | 9.0 | | |
Europe
|
| | | | 16,118,603 | | | | | | 11.9 | | | | | | 17,346,570 | | | | | | 13.8 | | | | | | (7.1) | | |
Total
|
| | | $ | 134,827,701 | | | | | | 100.0 | | | | | $ | 126,282,212 | | | | | | 100.0 | | | | | | 6.8 | | |
| | |
For the Nine Months Periods
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 861,442 | | | | | $ | 29,306 | | |
Net cash used in investing activities
|
| | | | (10,261) | | | | | | (46,106) | | |
Net cash used in financing activities
|
| | | | (1,351,332) | | | | | | (178,748) | | |
Effect of exchange rate change on cash
|
| | | | (318,011) | | | | | | 135,951 | | |
Net change in cash
|
| | | | (818,162) | | | | | | (59,597) | | |
Cash at beginning of the year
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
Cash at end of the year
|
| | | $ | 3,200,396 | | | | | $ | 2,357,282 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Net cash provided by operating activities
|
| | | $ | 5,799,759 | | | | | $ | 1,293,235 | | |
Net cash used in investing activities
|
| | | | (76,532) | | | | | | (233,861) | | |
Net cash used in financing activities
|
| | | | (4,250,298) | | | | | | (1,978,043) | | |
Effect of exchange rate change on cash
|
| | | | 128,750 | | | | | | 229,662 | | |
Net change in cash and cash equivalents
|
| | | | 1,601,679 | | | | | | (689,007) | | |
Cash and cash equivalents at beginning of the year
|
| | | | 2,416,879 | | | | | | 3,105,886 | | |
Cash and cash equivalents at end of the year
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
| | |
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 Nine Months Periods
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 74,670,772 | | | | | $ | 65,404,099 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 27,788,610 | | |
Other
|
| | | | 12,521,469 | | | | | | 6,126,484 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 88,392,378 | | | | | | 90,928,256 | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28,558,130 | | |
Other
|
| | | | 8,221,088 | | | | | | 6,795,826 | | |
Total
|
| | | $ | 134,827,701 | | | | | | 126,282,212 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 80,870,466 | | | | | $ | 62,091,223 | | |
Canada
|
| | | | 35,177,279 | | | | | | 25,163,693 | | |
Europe
|
| | | | 13,704,692 | | | | | | 12,064,277 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 83,700,229 | | | | | $ | 76,829,764 | | |
Canada
|
| | | | 35,008,869 | | | | | | 32,105,878 | | |
Europe
|
| | | | 16,118,603 | | | | | | 17,346,570 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Income from operations
|
| | | | 7,012,265 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 2,462,057 | | |
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | |
COVID one-time expenses
|
| | | | 115,500 | | | | | | | | | | | | | | | | | | | | |
Anti-dumping/countervailing
|
| | | | — | | | | | | | | | | | | | | | | | | 1,536,521 | | |
Adjusted income from operations
|
| | | | 7,127,765 | | | | | | 5,101,065 | | | | | | 6,282,113 | | | | | | 3,998,578 | | |
Revenue
|
| | | | 129,752,437 | | | | | | 99,319,193 | | | | | | 134,827,801 | | | | | | 126,282,212 | | |
Adjusted operating margin
|
| | | | 5.5% | | | | | | 5.1% | | | | | | 4.7% | | | | | | 3.2% | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| | | ||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| | | ||||||||||||||||
Net Income
|
| | | | 6,865,129 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 1,571,094 | | | | | ||||
Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
COVID one-time expenses
|
| | | | 115,500 | | | | | | | | | | | | | | | | | | | | | | | ||||
Anti-dumping/countervailing
|
| | | | — | | | | | | | | | | | | | | | | | | 1,536,521 | | | | | | | | |
Other income (PPP Loan)
|
| | | | (1,680,900) | | | | | | | | | | | | | | | | | | | | | | | ||||
Total
|
| | | | 5,299,729 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 3,107,615 | | | | | ||||
Tax impact of adjustment at 18% effective rate
|
| | | | 281,772 | | | | | | — | | | | | | — | | | | | | (276,574) | | | | | ||||
Adjusted net income
|
| | | | 5,581,501 | | | | | | 4,017,157 | | | | | | 4,730,748 | | | | | | 2,831,041 | | | | |
| | |
For the nine months
ended September 30, |
| |
For the year
ended December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | | | | $ | 4,730,748 | | | | | $ | 1,571,094 | | |
Adjustments to reconcile net income to net cash
provided by operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 213,281 | | | | | | 249,986 | | | | | | 560,804 | | | | | | 525,128 | | |
Bad debt expenses
|
| | | | 35,200 | | | | | | 59,311 | | | | | | (10,172) | | | | | | (87,418) | | |
Provision (reversal) of defective return
|
| | | | 2,133,028 | | | | | | 585,313 | | | | | | 378,248 | | | | | | (627,028) | | |
Foreign exchange transaction loss
|
| | | | 289,406 | | | | | | 255 | | | | | | 181,599 | | | | | | 51,706 | | |
Interest expenses
|
| | | | 287,855 | | | | | | 233,694 | | | | | | 418,867 | | | | | | 448,412 | | |
Forgiveness of PPP loan
|
| | | | (1,680,900) | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | 226,356 | | | | | | 220 | | | | | | (322,349) | | | | | | (183,624) | | |
(Gain) loss on disposal of property and equipment
|
| | | | (3,000) | | | | | | 69,944 | | | | | | 64,125 | | | | | | 2,320 | | |
Changes in operating assets and liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (10,444,327) | | | | | | (626,101) | | | | | | (2,033,856) | | | | | | 2,064,701 | | |
Inventories
|
| | | | (10,695,034) | | | | | | 1,967,857 | | | | | | 985,029 | | | | | | 381,763 | | |
Prepayments and other current assets
|
| | | | (500,787) | | | | | | (192,821) | | | | | | 154,139 | | | | | | (194,653) | | |
Prepayments and other receivables — related parties
|
| | | | (13,736) | | | | | | (13,790) | | | | | | (3,249,078) | | | | | | (12,880) | | |
Other noncurrent assets
|
| | | | (3,316,292) | | | | | | (198,393) | | | | | | — | | | | | | — | | |
Right-of-use assets
|
| | | | 910,468 | | | | | | 251,616 | | | | | | (543,037) | | | | | | (8,785,379) | | |
Income taxes
|
| | | | 621,442 | | | | | | 421,674 | | | | | | 632,734 | | | | | | 480,732 | | |
Accounts payable
|
| | | | 14,070,256 | | | | | | (881,007) | | | | | | 3,511,223 | | | | | | (4,590) | | |
Accounts payable-related parties
|
| | | | 140,208 | | | | | | (5,606,823) | | | | | | (697,500) | | | | | | (3,056,519) | | |
Operating lease liabilities
|
| | | | (934,063) | | | | | | (194,361) | | | | | | 592,623 | | | | | | 8,849,492 | | |
Accrued expenses and other current
liabilities |
| | | | 2,656,952 | | | | | | (114,425) | | | | | | 445,612 | | | | | | (130,022) | | |
Net cash provided by operating activities
|
| | | $ | 861,442 | | | | | $ | 29,306 | | | | | $ | 5,799,759 | | | | | $ | 1,293,235 | | |
Purchase of property and equipment
|
| | | | (13,261) | | | | | | (61,106) | | | | | | (76,532) | | | | | | (233,861) | | |
Free Cash
|
| | | $ | 848,181 | | | | | $ | (31,800) | | | | | $ | 5,723,227 | | | | | $ | 1,059,374 | | |
Free cash flow conversion
|
| | |
|
12%
|
| | | | | — | | | | | | 121% | | | | | | 67% | | |
NAME
|
| |
AGE
|
| |
POSITION(S)
|
|
Executive Officers | | | | | | | |
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 | |
Non-Employee Directors | | | | | | | |
Todd Heysse(1)(2) | | | 48 | | | Director | |
Kellie Zesch Weir(1)(3) | | | 41 | | | Director | |
Jae Chung(1)(2)(3) | | | 54 | | | Director | |
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
($) |
| |
Bonus
($) |
| |
All Other
Compensation(1) ($) |
| |
Total
($) |
| |||||||||||||||
David Bruce
Chief Executive Officer |
| | | | 2020 | | | | | | 237,835 | | | | | | 26,466 | | | | | | 10,884 | | | | | | 275,185 | | |
John Chen
Executive Chairman |
| | | | 2020 | | | | | | 250,000 | | | | | | — | | | | | | 257 | | | | | | 250,257 | | |
Perry Lin
Chief Financial Officer |
| | | | 2020 | | | | | | 115,168 | | | | | | 3,000 | | | | | | 1,223 | | | | | | 119,391 | | |
Name of Beneficial Owner
|
| |
Before Offering
|
| |
After Offering
|
| ||||||||||||||||||
|
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||||||||||
Greater than 5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foremost Groups Ltd.(1)
|
| | | | 6,816,250 | | | | | | 97.4% | | | | | | 6,816,250 | | | | | | % | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
David Bruce
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
John Chen
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Perry Lin
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Todd Heysse
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Kellie Zesch Weir
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Jae Chung
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Directors and executive officers as (9 persons)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Approximate Number of Shares
|
| |
First Date Available for Sale on the Public Markets
|
|
shares | | | 181 days after the date of this prospectus, upon expiration of the lock-up agreements referred to below, subject in some cases to applicable volume, manner of sale and other limitations under Rule 144 and Rule 701. | |
Underwriter
|
| |
Number
of Shares |
| |||
The Benchmark Company, LLC
|
| | | | | | |
Northland Securities, Inc.
|
| | | | | | |
Total
|
| | | | | | |
| | |
Per Share
|
| |
Total with No
Over-Allotment |
| |
Total with
Over-Allotment |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount to be paid by us (7%)
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Non-accountable expense allowance (1%)
|
| | | $ | | | | | $ | | | | | $ | | | |
| Audited Consolidated Financial Statements | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Unaudited Condensed Consolidated Financial Statements | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
Accounts receivable, net
|
| | | | 17,338,279 | | | | | | 15,672,499 | | |
Inventories, net
|
| | | | 8,308,342 | | | | | | 9,293,371 | | |
Prepayments and other current assets
|
| | | | 799,724 | | | | | | 953,863 | | |
Prepayments and other receivables – related parties
|
| | | | 3,263,136 | | | | | | 14,058 | | |
Income tax receivable
|
| | | | — | | | | | | 52,697 | | |
Total current assets
|
| | | | 33,728,039 | | | | | | 28,403,367 | | |
PROPERTY AND EQUIPMENT, NET
|
| | | | 545,697 | | | | | | 795,496 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Intangible assets
|
| | | | 128,050 | | | | | | 213,417 | | |
Right-of-use assets
|
| | | | 9,311,277 | | | | | | 8,785,379 | | |
Deferred tax assets, net
|
| | | | 1,263,395 | | | | | | 941,047 | | |
Other noncurrent assets
|
| | | | 171,003 | | | | | | 379,336 | | |
Total other assets
|
| | | | 10,873,725 | | | | | | 10,319,179 | | |
Total assets
|
| | | $ | 45,147,461 | | | | | $ | 39,518,042 | | |
LIABILITIES AND PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Short-term loans
|
| | | $ | 11,074,383 | | | | | $ | 8,207,165 | | |
Accounts payable
|
| | | | 19,510,272 | | | | | | 15,999,049 | | |
Accounts payable – related parties
|
| | | | — | | | | | | 697,500 | | |
Income tax payable
|
| | | | 580,036 | | | | | | — | | |
Operating lease liabilities – current
|
| | | | 1,245,629 | | | | | | 1,761,260 | | |
Accrued expenses and other current liabilities
|
| | | | 3,008,959 | | | | | | 2,144,481 | | |
Total current liabilities
|
| | | | 35,419,279 | | | | | | 28,809,455 | | |
OTHER LIABILITIES | | | | | | | | | | | | | |
Operating lease liabilities – noncurrent
|
| | | | 8,196,486 | | | | | | 7,088,231 | | |
Total liabilities
|
| | | | 43,615,765 | | | | | | 35,897,686 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
Ordinary shares ($0.001 par value, 50,000,000 shares authorized, no shares issued and outstanding as of December 31, 2020 and 2019)
|
| | | | — | | | | | | — | | |
Parent’s net investment
|
| | | | 1,531,696 | | | | | | 3,620,356 | | |
Total parent’s net investment
|
| | | | 1,531,696 | | | | | | 3,620,356 | | |
Total liabilities and parent’s net investment
|
| | | $ | 45,147,461 | | | | | $ | 39,518,042 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
REVENUES
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
COST OF REVENUES
|
| | | | 106,423,061 | | | | | | 100,843,143 | | |
GROSS PROFIT
|
| | | | 28,404,640 | | | | | | 25,439,069 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 15,487,306 | | | | | | 14,917,601 | | |
General and administrative
|
| | | | 5,820,967 | | | | | | 7,355,632 | | |
Research and development
|
| | | | 814,254 | | | | | | 703,779 | | |
Total operating expenses
|
| | | | 22,122,527 | | | | | | 22,977,012 | | |
INCOME FROM OPERATIONS
|
| | | | 6,282,113 | | | | | | 2,462,057 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Interest income
|
| | | | 32,244 | | | | | | 11,665 | | |
Interest expense
|
| | | | (418,867) | | | | | | (448,412) | | |
Other income (expenses), net
|
| | | | (390,298) | | | | | | (50,212) | | |
Total other income (expenses), net
|
| | | | (776,921) | | | | | | (486,959) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 5,505,192 | | | | | | 1,975,098 | | |
PROVISION FOR (BENEFIT OF) INCOME TAXES | | | | | | | | | | | | | |
Current
|
| | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | (300,484) | | | | | | (183,286) | | |
Total provision for income taxes
|
| | | | 774,444 | | | | | | 404,004 | | |
NET INCOME
|
| | | | 4,730,748 | | | | | | 1,571,094 | | |
OTHER COMPREHENSIVE INCOME | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | 298,106 | | | | | | 279,106 | | |
COMPREHENSIVE INCOME
|
| | | | 5,028,854 | | | | | | 1,850,200 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | — | | | | | $ | — | | |
| | |
Parent’s net
investment |
| |||
BALANCE, January 1, 2019
|
| | | $ | 3,813,915 | | |
Net income for the year
|
| | | | 1,571,094 | | |
Net distribution to Parent
|
| | | | (2,043,759) | | |
Foreign currency translation adjustment
|
| | | | 279,106 | | |
BALANCE, December 31, 2019
|
| | | | 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 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 4,730,748 | | | | | $ | 1,571,094 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 560,804 | | | | | | 525,128 | | |
Bad debt recovery
|
| | | | (10,172) | | | | | | (87,418) | | |
Provision (reversal) of defective return
|
| | | | 378,248 | | | | | | (627,028) | | |
Foreign exchange transaction loss
|
| | | | 181,599 | | | | | | 51,706 | | |
Interest expenses
|
| | | | 418,867 | | | | | | 448,412 | | |
Deferred income taxes
|
| | | | (322,349) | | | | | | (183,624) | | |
Loss on disposal of property and equipment
|
| | | | 64,125 | | | | | | 2,320 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,033,856) | | | | | | 2,064,701 | | |
Inventories
|
| | | | 985,029 | | | | | | 381,763 | | |
Prepayments and other current assets
|
| | | | 154,139 | | | | | | (194,653) | | |
Prepayments and other receivables – related parties
|
| | | | (3,249,078) | | | | | | (12,880) | | |
Income taxes
|
| | | | 632,734 | | | | | | 480,732 | | |
Right-of-use assets
|
| | | | (543,037) | | | | | | (8,785,379) | | |
Accounts payable
|
| | | | 3,511,223 | | | | | | (4,590) | | |
Accounts payables – related parties
|
| | | | (697,500) | | | | | | (3,056,519) | | |
Operating lease liabilities
|
| | | | 592,623 | | | | | | 8,849,492 | | |
Accrued expenses and other current liabilities
|
| | | | 445,612 | | | | | | (130,022) | | |
Net cash provided by operating activities
|
| | | | 5,799,759 | | | | | | 1,293,235 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (76,532) | | | | | | (233,861) | | |
Net cash used in investing activities
|
| | | | (76,532) | | | | | | (233,861) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net proceeds from revolving credit facility
|
| | | | 2,867,216 | | | | | | 65,716 | | |
Net changes in parent company investment
|
| | | | (7,117,514) | | | | | | (2,043,759) | | |
Net cash provided by financing activities
|
| | | | (4,250,298) | | | | | | (1,978,043) | | |
EFFECT OF EXCHANGE RATE FLUCTUATION ON CASH
|
| | | | 128,750 | | | | | | 229,662 | | |
NET CHANGE IN CASH
|
| | | | 1,601,679 | | | | | | (689,007) | | |
CASH, BEGINNING OF YEAR
|
| | | | 2,416,879 | | | | | | 3,105,886 | | |
CASH, END OF YEAR
|
| | | $ | 4,018,558 | | | | | $ | 2,416,879 | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid during the year for interest
|
| | | | (421,393) | | | | | | (449,206) | | |
Cash received during the year for income taxes
|
| | | | 439,793 | | | | | | 99,908 | | |
NON-CASH INVESTING AND FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net changes in parent company investment
|
| | | | (7,117,514) | | | | | | (2,043,759) | | |
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
|
| | Expected to be 100% owned by FGI | |
FGI Europe Investment Limited | | |
•
A British Virgin Islands company (incorporation of this entity is currently in process)
•
Sales and distribution in Europe
|
| | Expected to be 100% owned by FGI | |
FGI International, Limited | | |
•
A Hong Kong company
•
Incorporated on June 2, 2021
•
Sales, sourcing and product development
|
| | Expected to be 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
|
| | Expected to be 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
|
| | 100% owned by FGI International | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 47,126,107 | | | | | $ | 46,172,790 | | |
Cost of revenues
|
| | | | (38,743,695) | | | | | | (38,373,659) | | |
Gross profit
|
| | | | 8,382,412 | | | | | | 7,799,131 | | |
Selling and distribution expenses
|
| | | | (4,104,345) | | | | | | (6,012,731) | | |
General and administrative expenses
|
| | | | (1,824,792) | | | | | | (2,124,229) | | |
Research and development expenses
|
| | | | (800,010) | | | | | | (1,245,698) | | |
Income (loss) from operations
|
| | | $ | 1,653,265 | | | | | $ | (1,583,527) | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 74,357,895 | | | | | $ | 84,723,675 | | |
Cost of revenues
|
| | | | (67,213,516) | | | | | | (78,067,249) | | |
Gross profit
|
| | | | 7,144,379 | | | | | | 6,656,426 | | |
Selling and distribution expenses
|
| | | | (1,017,317) | | | | | | (1,161,929) | | |
General and administrative expenses
|
| | | | (1,181,791) | | | | | | (2,676,402) | | |
Research and development expenses
|
| | | | (72,971) | | | | | | (93,426) | | |
Income from operations
|
| | | $ | 4,872,300 | | | | | $ | 2,724,669 | | |
| | |
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, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 88,392,378 | | | | | $ | 90,928,256 | | |
Bath Furniture
|
| | | | 38,214,235 | | | | | | 28,558,130 | | |
Others
|
| | | | 8,221,088 | | | | | | 6,795,826 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 83,700,229 | | | | | $ | 76,829,764 | | |
Canada
|
| | | | 35,008,869 | | | | | | 32,105,878 | | |
Europe
|
| | | | 16,118,603 | | | | | | 17,346,570 | | |
Total
|
| | | $ | 134,827,701 | | | | | $ | 126,282,212 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Accounts receivable
|
| | | $ | 18,703,026 | | | | | $ | 16,669,170 | | |
Allowance for doubtful accounts
|
| | | | (146,637) | | | | | | (156,809) | | |
Accrued defective return and discount
|
| | | | (1,218,110) | | | | | | (839,862) | | |
Accounts receivable, net
|
| | | $ | 17,338,279 | | | | | $ | 15,672,499 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 156,809 | | | | | $ | 244,227 | | |
Reversal
|
| | | | (10,172) | | | | | | (87,418) | | |
Ending balance
|
| | | $ | 146,637 | | | | | $ | 156,809 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 839,862 | | | | | $ | 1,466,890 | | |
Provision (reversal)
|
| | | | 378,248 | | | | | | (627,028) | | |
Ending balance
|
| | | $ | 1,218,110 | | | | | $ | 839,862 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Finished product
|
| | | $ | 8,903,767 | | | | | $ | 10,106,782 | | |
Reserves for slow-moving inventories
|
| | | | (595,425) | | | | | | (813,411) | | |
Inventories, net
|
| | | $ | 8,308,342 | | | | | $ | 9,293,371 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 813,411 | | | | | $ | 889,741 | | |
Reversal
|
| | | | (217,986) | | | | | | (76,330) | | |
Ending balance
|
| | | $ | 595,425 | | | | | $ | 813,411 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Prepayments
|
| | | $ | 671,924 | | | | | $ | 810,255 | | |
Others
|
| | | | 127,800 | | | | | | 143,608 | | |
Total prepayments and other assets
|
| | | $ | 799,724 | | | | | $ | 953,863 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Leasehold Improvements
|
| | | $ | 1,122,092 | | | | | $ | 1,157,495 | | |
Machinery and equipment
|
| | | | 2,299,527 | | | | | | 2,486,340 | | |
Furniture and fixtures
|
| | | | 499,154 | | | | | | 492,250 | | |
Vehicles
|
| | | | 178,218 | | | | | | 176,175 | | |
Molds
|
| | | | 26,377 | | | | | | 18,251 | | |
Subtotal
|
| | | | 4,125,368 | | | | | | 4,330,511 | | |
Less: accumulated depreciation
|
| | | | (3,579,671) | | | | | | (3,535,015) | | |
Total
|
| | | $ | 545,697 | | | | | $ | 795,496 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Right-of-use assets
|
| | | $ | 9,311,277 | | | | | $ | 8,785,379 | | |
Operating lease liabilities – current
|
| | | $ | 1,245,629 | | | | | $ | 1,761,260 | | |
Operating lease liabilities – noncurrent
|
| | | | 8,196,486 | | | | | | 7,088,231 | | |
Total operating lease liabilities
|
| | | $ | 9,442,115 | | | | | $ | 8,849,491 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Weighted-average remaining lease term | | | | | | | | | | | | | |
Operating leases
|
| |
7 years
|
| |
7 years
|
| ||||||
Weighted-average discount rate | | | | | | | | | | | | | |
Operating leases
|
| | | | 4.7% | | | | | | 4.7% | | |
|
2021
|
| | | $ | 1,631,392 | | |
|
2022
|
| | | | 1,671,751 | | |
|
2023
|
| | | | 1,580,868 | | |
|
2024
|
| | | | 1,549,033 | | |
|
2025
|
| | | | 1,242,115 | | |
|
Thereafter
|
| | | | 3,478,406 | | |
|
Total lease payments
|
| | | | 11,153,565 | | |
|
Less: imputed interest
|
| | | | (1,711,450) | | |
|
Present value of lease liabilities
|
| | | $ | 9,442,115 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Income components | | | | | | | | | | | | | |
United States
|
| | | $ | 80,320 | | | | | $ | (926,417) | | |
Outside United States
|
| | | | 6,424,872 | | | | | | 3,901,515 | | |
Intercompany eliminations
|
| | | | (1,000,000) | | | | | | (1,000,000) | | |
Total pre-tax income (loss)
|
| | | $ | 5,505,192 | | | | | $ | 1,975,098 | | |
Provision for (benefit of) income taxes | | | | | | | | | | | | | |
Current
|
| | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | 30,958 | | |
State
|
| | | | 7,954 | | | | | | (56,416) | | |
Foreign
|
| | | | 1,066,974 | | | | | | 612,748 | | |
| | | | | 1,074,928 | | | | | | 587,290 | | |
Deferred
|
| | | | | | | | | | | | |
Federal
|
| | | | (245,174) | | | | | | (123,043) | | |
State
|
| | | | (55,310) | | | | | | (35,948) | | |
Foreign
|
| | | | — | | | | | | (24,295) | | |
| | | | | (300,484) | | | | | | (183,286) | | |
Total provision for (benefit of) income taxes
|
| | | $ | 774,444 | | | | | $ | 404,004 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Increase (decrease) in tax rate resulting from: | | | | | | | | | | | | | |
State and local income taxes, net of federal benefit
|
| | | | (1.0) | | | | | | (6.5) | | |
Foreign operations/Other
|
| | | | (12.1) | | | | | | (5.5) | | |
Permanent items
|
| | | | 0.9 | | | | | | 0.4 | | |
Deferred rate changes
|
| | | | 0.1 | | | | | | (0.5) | | |
Foreign dividends and earnings taxable in the United States
|
| | | | 5.2 | | | | | | 11.6 | | |
Effective tax rate
|
| | | | 14.1% | | | | | | 20.5% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 36,472 | | | | | $ | 39,303 | | |
Other reserve
|
| | | | 92,025 | | | | | | 130,713 | | |
Accrued expenses
|
| | | | 143,735 | | | | | | 90,169 | | |
Lease liability
|
| | | | 1,752,546 | | | | | | 1,766,104 | | |
Charitable contributions
|
| | | | 8,553 | | | | | | 8,586 | | |
Business interest limitation
|
| | | | 370,640 | | | | | | 289,160 | | |
Net operating loss, federal
|
| | | | 536,212 | | | | | | 385,106 | | |
Net operating loss, state
|
| | | | 103,489 | | | | | | 75,940 | | |
Other
|
| | | | 66,636 | | | | | | 44,770 | | |
Total deferred tax assets
|
| | | | 3,110,308 | | | | | | 2,829,851 | | |
Less: valuation allowance
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 3,110,308 | | | | | | 2,829,851 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Fixed assets
|
| | | | 1,815,064 | | | | | | 1,835,314 | | |
Intangibles
|
| | | | 31,849 | | | | | | 53,490 | | |
Total deferred tax liabilities
|
| | | | 1,846,913 | | | | | | 1,888,804 | | |
Deferred tax assets, net of deferred tax liabilities
|
| | | $ | 1,263,395 | | | | | $ | 941,047 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Rizhao Foremost Woodwork
Manufacturing Co., Ltd. |
| |
An entity under common control
|
| |
Purchase
|
| | | $ | 1,138,316 | | | | | $ | — | | |
Focal Capital Holding Limited
|
| |
An entity under common control
|
| |
Purchase
|
| | | | 2,098,461 | | | | | | — | | |
| | | | | | | | | | $ | 3,236,777 | | | | | $ | — | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Foremost Xingye Business
Consultancy (Shenzhen) Co., Ltd. |
| |
An entity under common control
|
| |
Miscellaneous
expenses |
| | | | 26,359 | | | | | | 14,058 | | |
| | | | | | | | | | $ | 26,359 | | | | | $ | 14,058 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Rizhao Foremost Woodwork
Manufacturing Co., Ltd. |
| |
An entity under common control
|
| |
Purchase
|
| | | $ | — | | | | | $ | 536,533 | | |
Focal Capital Holding Limited
|
| |
An entity under common control
|
| |
Purchase
|
| | | | — | | | | | | 160,092 | | |
Sunrise Investment Limited
|
| |
An entity under common control
|
| |
Purchase
|
| | | | — | | | | | | 875 | | |
| | | | | | | | | | $ | — | | | | | $ | 697,500 | | |
| | |
As of
September 30, 2021 (Unaudited) |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | 3,200,396 | | | | | $ | 4,018,558 | | |
Accounts receivable, net
|
| | | | 25,614,379 | | | | | | 17,338,279 | | |
Inventories, net
|
| | | | 19,003,376 | | | | | | 8,308,342 | | |
Prepayments and other current assets
|
| | | | 1,300,511 | | | | | | 799,724 | | |
Prepayments and other receivables – related parties
|
| | | | 3,136,664 | | | | | | 3,263,136 | | |
Total current assets
|
| | | | 52,255,326 | | | | | | 33,728,039 | | |
PROPERTY AND EQUIPMENT, NET
|
| | | | 408,653 | | | | | | 545,697 | | |
OTHER ASSETS | | | | | | | | | | | | | |
Intangible assets
|
| | | | 64,025 | | | | | | 128,050 | | |
Operating lease right-of-use assets, net
|
| | | | 8,400,808 | | | | | | 9,311,277 | | |
Deferred tax assets, net
|
| | | | 1,037,040 | | | | | | 1,263,395 | | |
Other noncurrent assets
|
| | | | 3,487,294 | | | | | | 171,003 | | |
Total other assets
|
| | | | 12,989,167 | | | | | | 10,873,725 | | |
Total assets
|
| | | $ | 65,653,146 | | | | | $ | 45,147,461 | | |
LIABILITIES AND PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Short-term loans
|
| | | $ | 13,592,300 | | | | | $ | 11,074,383 | | |
Accounts payable
|
| | | | 33,580,529 | | | | | | 19,510,272 | | |
Income tax payable
|
| | | | 1,201,478 | | | | | | 580,036 | | |
Operating lease liabilities – current
|
| | | | 1,016,009 | | | | | | 1,245,629 | | |
Accrued expenses and other current liabilities
|
| | | | 5,953,766 | | | | | | 3,008,959 | | |
Total current liabilities
|
| | | | 55,344,082 | | | | | | 35,419,279 | | |
OTHER LIABILITIES | | | | | | | | | | | | | |
Operating lease liabilities – noncurrent
|
| | | | 7,492,043 | | | | | | 8,196,486 | | |
Total liabilities
|
| | | | 62,836,125 | | | | | | 43,615,765 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
PARENT’S NET INVESTMENT | | | | | | | | | | | | | |
Ordinary shares ($0.001 par value, 50,000,000 shares authorized, no shares issued and outstanding as of September 30, 2021 and December 31, 2020)
|
| | | | — | | | | | | — | | |
Parent’s net investment
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
Total parent’s net investment
|
| | | | 2,817,021 | | | | | | 1,531,696 | | |
Total liabilities and parent’s net investment
|
| | | $ | 65,653,146 | | | | | $ | 45,147,461 | | |
| | |
For the Nine Months Periods Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
REVENUES
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
COST OF REVENUES
|
| | | | 105,117,467 | | | | | | 78,018,552 | | |
GROSS PROFIT
|
| | | | 24,634,970 | | | | | | 21,300,641 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Selling and distribution
|
| | | | 12,635,857 | | | | | | 11,352,436 | | |
General and administrative
|
| | | | 4,500,692 | | | | | | 4,206,611 | | |
Research and development
|
| | | | 486,156 | | | | | | 640,529 | | |
Total operating expenses
|
| | | | 17,622,705 | | | | | | 16,199,576 | | |
INCOME FROM OPERATIONS
|
| | | | 7,012,265 | | | | | | 5,101,065 | | |
OTHER INCOME (EXPENSES) | | | | | | | | | | | | | |
Interest income
|
| | | | 10,710 | | | | | | 2 | | |
Interest expense
|
| | | | (287,855) | | | | | | (233,694) | | |
Other income (expenses), net
|
| | | | 1,445,554 | | | | | | (208,090) | | |
Total other income (expenses), net
|
| | | | 1,168,409 | | | | | | (441,782) | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,180,674 | | | | | | 4,659,283 | | |
PROVISION FOR INCOME TAXES | | | | | | | | | | | | | |
Current
|
| | | | 1,089,607 | | | | | | 541,322 | | |
Deferred
|
| | | | 225,938 | | | | | | 100,804 | | |
Total provision for income taxes
|
| | | | 1,315,545 | | | | | | 642,126 | | |
NET INCOME
|
| | | | 6,865,129 | | | | | | 4,017,157 | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | |
Foreign currency translation adjustment
|
| | | | (29,655) | | | | | | 161,230 | | |
COMPREHENSIVE INCOME
|
| | | $ | 6,835,474 | | | | | $ | 4,178,387 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES | | | | | | | | | | | | | |
Basic and diluted
|
| | | | — | | | | | | — | | |
EARNINGS PER SHARE | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | — | | | | | $ | — | | |
| | |
Parent’s net (deficit)
investment |
| |||
BALANCE, January 1, 2021
|
| | | $ | 1,531,696 | | |
Net income for the period
|
| | | | 6,865,129 | | |
Net distribution to Parent
|
| | | | (5,550,149) | | |
Foreign currency translation adjustment
|
| | | | (29,655) | | |
BALANCE, September 30, 2021
|
| | | $ | 2,817,021 | | |
BALANCE, January 1, 2020
|
| | | $ | 3,620,356 | | |
Net income for the period
|
| | | | 4,017,157 | | |
Net distribution to Parent
|
| | | | (4,012,047) | | |
Foreign currency translation adjustment
|
| | | | 161,230 | | |
BALANCE, September 30, 2020
|
| | | $ | 3,786,696 | | |
| | |
For the Nine Months Ended September 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,865,129 | | | | | $ | 4,017,157 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 213,281 | | | | | | 249,986 | | |
Bad debt expenses
|
| | | | 35,200 | | | | | | 59,311 | | |
Provision of defective return
|
| | | | 2,133,028 | | | | | | 585,313 | | |
Foreign exchange transaction loss
|
| | | | 289,406 | | | | | | 255 | | |
Interest expenses
|
| | | | 287,855 | | | | | | 233,694 | | |
Forgiveness of PPP loan
|
| | | | (1,680,900) | | | | | | — | | |
Deferred income taxes
|
| | | | 226,356 | | | | | | 220 | | |
(Gain) loss on disposal of property and equipment
|
| | | | (3,000) | | | | | | 69,944 | | |
Changes in operating assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (10,444,327) | | | | | | (626,101) | | |
Inventories
|
| | | | (10,695,034) | | | | | | 1,967,857 | | |
Prepayments and other current assets
|
| | | | (500,787) | | | | | | (192,821) | | |
Prepayments and other receivables – related parties
|
| | | | (13,736) | | | | | | (13,790) | | |
Other noncurrent assets
|
| | | | (3,316,292) | | | | | | (198,393) | | |
Right-of-use assets
|
| | | | 910,468 | | | | | | 251,616 | | |
Income taxes
|
| | | | 621,442 | | | | | | 421,674 | | |
Accounts payable
|
| | | | 14,070,256 | | | | | | (881,007) | | |
Accounts payable-related parties
|
| | | | 140,208 | | | | | | (5,606,823) | | |
Operating lease liabilities
|
| | | | (934,063) | | | | | | (194,361) | | |
Accrued expenses and other current liabilities
|
| | | | 2,656,952 | | | | | | (114,425) | | |
Net cash provided by operating activities
|
| | | | 861,442 | | | | | | 29,306 | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from disposal of property and equipment
|
| | | | 3,000 | | | | | | 15,000 | | |
Purchase of property and equipment
|
| | | | (13,261) | | | | | | (61,106) | | |
Net cash used in investing activities
|
| | | | (10,261) | | | | | | (46,106) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net proceeds from revolving credit facility
|
| | | | 4,198,817 | | | | | | 3,833,299 | | |
Net changes in parent company investment
|
| | | | (5,550,149) | | | | | | (4,012,047) | | |
Net cash used in financing activities
|
| | | | (1,351,332) | | | | | | (178,748) | | |
EFFECT OF EXCHANGE RATE FLUCTUATION ON CASH
|
| | | | (318,011) | | | | | | 135,951 | | |
NET CHANGES IN CASH
|
| | | | (818,162) | | | | | | (59,597) | | |
CASH, BEGINNING OF PERIOD
|
| | | | 4,018,558 | | | | | | 2,416,879 | | |
CASH, END OF PERIOD
|
| | | $ | 3,200,396 | | | | | $ | 2,357,282 | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | | (285,344) | | | | | | (234,466) | | |
Cash paid during the period for income taxes
|
| | | | (470,111) | | | | | | (216,460) | | |
NON-CASH INVESTING AND FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net changes in parent company investment
|
| | | | (5,550,149) | | | | | | (4,012,047) | | |
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
|
| |
Expected to be 100% owned by FGI
|
|
FGI Europe Limited | | |
•
A British Virgin Islands company (incorporation of this entity is currently in process)
|
| |
Expected to be 100% owned by FGI
|
|
FGI International, Limited
|
| |
•
A Hong Kong company
•
Incorporated on June 2, 2021
•
Sales, sourcing and product development
|
| |
Expected to be 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
|
| | Expected to be 100% owned by FGI Europe Limited | |
FGI China, Ltd. | | |
•
A PRC limited liability company (incorporation of this entity is currently in process)
•
Sourcing and product development
|
| | 100% owned by FGI International, Limited | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 42,534,691 | | | | | $ | 36,057,017 | | |
Cost of revenues
|
| | | | (36,495,493) | | | | | | (29,667,777) | | |
Gross profit
|
| | | | 6,039,198 | | | | | | 6,389,240 | | |
Selling and distribution expenses
|
| | | | (3,620,940) | | | | | | (3,639,172) | | |
General and administrative expenses
|
| | | | (1,144,992) | | | | | | (1,471,712) | | |
Research and development expenses
|
| | | | (444,771) | | | | | | (679,644) | | |
Income from operations
|
| | | $ | 828,495 | | | | | $ | 598,712 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues
|
| | | $ | 84,095,512 | | | | | $ | 55,443,341 | | |
Cost of revenues
|
| | | | (74,694,183) | | | | | | (49,992,950) | | |
Gross profit
|
| | | | 9,401,329 | | | | | | 5,450,391 | | |
Selling and distribution expenses
|
| | | | (1,261,384) | | | | | | (860,938) | | |
General and administrative expenses
|
| | | | (913,683) | | | | | | (884,240) | | |
Research and development expenses
|
| | | | (73,782) | | | | | | (44,648) | | |
Income from operations
|
| | | $ | 7,152,480 | | | | | $ | 3,660,565 | | |
| | |
Useful Life
|
|
Leasehold Improvements | | |
Lesser of lease term and expected useful life
|
|
| | |
Useful Life
|
|
Machinery and equipment | | |
3 – 5 years
|
|
Furniture and fixtures | | |
3 – 5 years
|
|
Vehicles | | |
5 years
|
|
Molds | | |
3 – 5 years
|
|
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by product line | | | | | | | | | | | | | |
Sanitaryware
|
| | | $ | 74,670,772 | | | | | $ | 65,404,099 | | |
Bath Furniture
|
| | | | 42,560,196 | | | | | | 27,788,610 | | |
Others
|
| | | | 12,521,469 | | | | | | 6,126,484 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Revenues by geographic location | | | | | | | | | | | | | |
United States
|
| | | $ | 80,870,466 | | | | | $ | 62,091,223 | | |
Canada
|
| | | | 35,177,279 | | | | | | 25,163,693 | | |
Europe
|
| | | | 13,704,692 | | | | | | 12,064,277 | | |
Total
|
| | | $ | 129,752,437 | | | | | $ | 99,319,193 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Accounts receivable
|
| | | $ | 29,147,354 | | | | | $ | 18,703,026 | | |
Allowance for doubtful accounts
|
| | | | (181,837) | | | | | | (146,637) | | |
Accrued defective return and discount
|
| | | | (3,351,138) | | | | | | (1,218,110) | | |
Accounts receivable, net
|
| | | $ | 25,614,379 | | | | | $ | 17,338,279 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 146,637 | | | | | $ | 156,809 | | |
Addition (reversal)
|
| | | | 35,200 | | | | | | (10,172) | | |
Ending balance
|
| | | $ | 181,837 | | | | | $ | 146,637 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 1,218,110 | | | | | $ | 839,862 | | |
Provision
|
| | | | 2,133,028 | | | | | | 378,248 | | |
Ending balance
|
| | | $ | 3,351,138 | | | | | $ | 1,218,110 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Finished product
|
| | | $ | 19,569,174 | | | | | $ | 8,903,767 | | |
Reserves for slow-moving inventories
|
| | | | (565,798) | | | | | | (595,425) | | |
Inventories, net
|
| | | $ | 19,003,376 | | | | | $ | 8,308,342 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Beginning balance
|
| | | $ | 595,425 | | | | | $ | 813,411 | | |
(Reversal)
|
| | | | (29,627) | | | | | | (217,986) | | |
Ending balance
|
| | | $ | 565,798 | | | | | $ | 595,425 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Prepayments
|
| | | $ | 1,105,005 | | | | | $ | 671,924 | | |
Others
|
| | | | 195,506 | | | | | | 127,800 | | |
Total prepayments and other assets
|
| | | $ | 1,300,511 | | | | | $ | 799,724 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Leasehold Improvements
|
| | | $ | 1,122,445 | | | | | $ | 1,122,092 | | |
Machinery and equipment
|
| | | | 2,245,062 | | | | | | 2,299,527 | | |
Furniture and fixtures
|
| | | | 499,314 | | | | | | 499,154 | | |
Vehicles
|
| | | | 178,379 | | | | | | 178,218 | | |
Molds
|
| | | | 26,377 | | | | | | 26,377 | | |
Subtotal
|
| | | | 4,071,577 | | | | | | 4,125,368 | | |
Less: accumulated depreciation
|
| | | | (3,662,924) | | | | | | (3,579,671) | | |
Total
|
| | | $ | 408,653 | | | | | $ | 545,697 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Operating lease right-of-use assets
|
| | | $ | 8,400,808 | | | | | $ | 9,311,277 | | |
Operating lease liabilities – current
|
| | | $ | 1,016,009 | | | | | $ | 1,245,629 | | |
Operating lease liabilities – noncurrent
|
| | | | 7,492,043 | | | | | | 8,196,486 | | |
Total operating lease liabilities
|
| | | $ | 8,508,052 | | | | | $ | 9,442,115 | | |
| | |
As of
September 30, 201 |
| |
As of
December 31, 2020 |
|
Weighted-average remaining lease term | | | | | | | |
Operating leases
|
| |
5.6 years
|
| |
6.1 years
|
|
Weighted-average discount rate | | | | | | | |
Operating leases
|
| |
4.7%
|
| |
4.7%
|
|
|
2022
|
| | | $ | 1,660,097 | | |
|
2023
|
| | | | 1,619,291 | | |
|
2024
|
| | | | 1,546,346 | | |
|
2025
|
| | | | 1,331,802 | | |
|
2026
|
| | | | 1,203,127 | | |
|
Thereafter
|
| | | | 2,541,018 | | |
|
Total lease payments
|
| | | | 9,901,681 | | |
|
Less: imputed interest
|
| | | | (1,393,629) | | |
|
Present value of lease liabilities
|
| | | $ | 8,508,052 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Income components | | | | | | | | | | | | | |
United States
|
| | | $ | 262,433 | | | | | $ | 247,839 | | |
Outside United States
|
| | | | 7,918,241 | | | | | | 4,411,444 | | |
Total pre-tax income
|
| | | $ | 8,180,674 | | | | | $ | 4,659,283 | | |
Provision for income taxes | | | | | | | | | | | | | |
Current
|
| | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | (3,274) | | | | | | 7,761 | | |
Foreign
|
| | | | 1,092,881 | | | | | | 533,561 | | |
| | | | | 1,089,607 | | | | | | 541,322 | | |
Deferred
|
| | | | | | | | | | | | |
Federal
|
| | | | 250,606 | | | | | | 69,106 | | |
State
|
| | | | (24,668) | | | | | | 31,166 | | |
Foreign
|
| | | | — | | | | | | 532 | | |
| | | | | 225,938 | | | | | | 100,804 | | |
Total provision for income taxes
|
| | | $ | 1,315,545 | | | | | $ | 642,126 | | |
| | |
For the Nine Months
Ended September 30, |
| |||||||||
| | |
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
|
| | | | (0.1) | | | | | | 0.6 | | |
Foreign operations
|
| | | | (7.0) | | | | | | (6.1) | | |
Permanent items
|
| | | | (4.2) | | | | | | 0.5 | | |
Deferred rate changes
|
| | | | — | | | | | | 0.1 | | |
Foreign dividends and earnings taxable in the United States
|
| | | | 2.1 | | | | | | 1.6 | | |
Others
|
| | | | 4.3 | | | | | | (3.9) | | |
Effective tax rate
|
| | | | 16.1% | | | | | | 13.8% | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
| | |
USD
|
| |
USD
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Allowance for doubtful accounts
|
| | | $ | 45,227 | | | | | $ | 36,472 | | |
Other reserve
|
| | | | 109,750 | | | | | | 92,025 | | |
Accrued expenses
|
| | | | 189,623 | | | | | | 143,735 | | |
Lease liability
|
| | | | 1,796,398 | | | | | | 1,752,546 | | |
Charitable contributions
|
| | | | 8,520 | | | | | | 8,553 | | |
Business interest limitation
|
| | | | 349,085 | | | | | | 370,640 | | |
Net operating loss – federal
|
| | | | 306,840 | | | | | | 536,212 | | |
Net operating loss – state
|
| | | | 48,032 | | | | | | 103,489 | | |
Other
|
| | | | 66,217 | | | | | | 66,636 | | |
Total deferred tax assets
|
| | | | 2,919,692 | | | | | | 3,110,308 | | |
Less: valuation allowance
|
| | | | — | | | | | | — | | |
Net deferred tax assets
|
| | | | 2,919,692 | | | | | | 3,110,308 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Fixed assets
|
| | | | 1,866,728 | | | | | | 1,815,064 | | |
Intangibles
|
| | | | 15,924 | | | | | | 31,849 | | |
Total deferred tax liabilities
|
| | | | 1,882,652 | | | | | | 1,846,913 | | |
Deferred tax assets, net of deferred tax liabilities
|
| | | $ | 1,037,040 | | | | | $ | 1,263,395 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Rizhao Foremost Woodwork
Manufacturing Co., Ltd. |
| |
An entity under
common control |
| |
Purchase
|
| | | $ | 1,549,335 | | | | | $ | 1,138,316 | | |
Focal Capital Holding Limited
|
| |
An entity under
common control |
| |
Purchase
|
| | | | 1,547,233 | | | | | | 2,098,461 | | |
| | | | | | | | | | $ | 3,096,568 | | | | | $ | 3,236,777 | | |
Name of Related Party
|
| |
Relationship
|
| |
Nature of
transactions |
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | | | | |
USD
|
| |
USD
|
| ||||||
Foremost Xingye Business Consultancy
(Shenzhen) Co., Ltd. |
| |
An entity under
common control |
| |
Miscellaneous
expenses |
| | | $ | 40,096 | | | | | $ | 26,359 | | |
| The Benchmark Company | | | Northland Capital Markets | |
Item
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 2,174.65 | | |
FINRA filing fee
|
| | | | 3,500.00 | | |
Nasdaq Capital Market listing fee
|
| | | | 5,000 | | |
Printing expenses
|
| | | | 200,000 | | |
Legal fees and expenses
|
| | | | 1,000,000 | | |
Accounting fees and expenses
|
| | | | 125,000 | | |
Underwriter Expense Reimbursement
|
| | | | 157,500 | | |
Miscellaneous expenses
|
| | | | 6,825.35 | | |
Total
|
| | | $ | 1,500,000 | | |
Exhibit
Number |
| |
Exhibit Description
|
|
1.1** | | | | |
3.1** | | | | |
3.2** | | | | |
4.1** | | | | |
4.2** | | | | |
4.3** | | | | |
5.1* | | | Opinion of Faegre Drinker Biddle & Reath LLP | |
5.2* | | | Opinion of Travers Thorp Alberga | |
10.1#** | | | | |
10.2** | | | | |
10.3** | | | | |
10.4** | | | | |
10.5** | | | | |
10.6+** | | | | |
10.7+** | | | | |
10.8+** | | | |
Exhibit
Number |
| |
Exhibit Description
|
|
10.9+** | | | | |
10.10+** | | | | |
10.11+** | | | | |
10.12+** | | | | |
10.13** | | | | |
10.14 | | | | |
21.1** | | | | |
23.1 | | | | |
23.2** | | | Consent of Faegre Drinker Biddle & Reath LLP (included in Exhibit 5.1) | |
23.3** | | | Consent of Travers Thorp Alberga (included in Exhibit 5.2) | |
24.1** | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
David Bruce
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
November 12, 2021
|
|
|
*
Perry Lin
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 12, 2021
|
|
|
/s/ John Chen
John Chen
|
| | Executive Chairman and Director | | |
November 12, 2021
|
|
|
*
Todd Heysse
|
| | Director | | |
November 12, 2021
|
|
|
*
Kellie Zesch Weir
|
| | Director | | |
November 12, 2021
|
|
|
*
Jae Chung
|
| | Director | | |
November 12, 2021
|
|
Exhibit 10.14
BUSINESS LOAN AGREEMENT (ASSET BASED)
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
THIS BUSINESS LOAN AGREEMENT (ASSET BASED) dated April 23, 2012, is made and executed between Foremost Groups, Inc. (“Borrower”) and East West Bank (“Lender”) on the following terms and conditions. Borrower has received prior commercial loans from Lender or has applied to Lender for a commercial loan or loans or other financial accommodations, including those which may be described on any exhibit or schedule attached to this Agreement. Borrower understands and agrees that: (A) in granting, renewing, or extending any Loan, Lender is relying upon Borrower’s representations, warranties, and agreements as set forth in this Agreement; (B) the granting, renewing, or extending of any Loan by Lender at all times shall be subject to Lender’s sole judgment and discretion; and (C) all such Loans shall be and remain subject to the terms and conditions of this Agreement.
TERM. This Agreement shall be effective as of April 23, 2012, and shall continue in full force and effect until such time as all of Borrower’s Loans in favor of Lender have been paid in full, including principal, interest, costs, expenses, attorneys’ fees, and other fees and charges, or until such time as the parties may agree in writing to terminate this Agreement.
ADVANCE AUTHORITY. The following person or persons are authorized to request advances and authorize payments under the line of credit until Lender receives from Borrower, at Lender’s address shown above, written notice of revocation of such authority: Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. and Liang Chou Chen, President.
LINE OF CREDIT. Lender agrees to make Advances to Borrower from time to time from the date of this Agreement to the Expiration Date, provided the aggregate amount of such Advances outstanding at any time does not exceed the Borrowing Base. Within the foregoing limits, Borrower may borrow, partially or wholly prepay, and reborrow under this Agreement as follows:
Conditions Precedent to Each Advance. Lender’s obligation to make any Advance to or for the account of Borrower under this Agreement is subject to the conditions precedent set forth in the Conditions Precedent to Each Advance section of this Agreement, below.
Making Loan Advances. Advances under this credit facility, as well as directions for payment from Borrower’s accounts, may be requested orally or in writing by authorized persons. Lender may, but need not, require that all oral requests be confirmed in writing. Each Advance shall be conclusively deemed to have been made at the request of and for the benefit of Borrower (1) when credited to any deposit account of Borrower maintained with Lender or (2) when advanced in accordance with the instructions of an authorized person. Lender, at its option, may set a cutoff time, after which all requests for Advances will be treated as having been requested on the next succeeding Business Day. Lender will notify Borrower in writing of any change in cutoff time applicable to requests for Advances.
Mandatory Loan Repayments. If at any time the aggregate principal amount of the outstanding Advances shall exceed the applicable Borrowing Base, Borrower, immediately upon written notice from Lender, shall pay to Lender an amount equal to the difference between the outstanding principal balance of the Advances and the Borrowing Base. On the Expiration Date, Borrower shall pay to Lender in full the aggregate unpaid principal amount of all Advances then outstanding and all accrued unpaid interest, together with all other applicable fees, costs and charges, if any, not yet paid.
Loan Account. Lender shall maintain on its books a record of account in which Lender shall make entries for each Advance and such other debits and credits as shall be appropriate in connection with the credit facility. Lender shall provide Borrower with periodic statements of Borrower’s account, which statements shall be considered to be correct and conclusively binding on Borrower unless Borrower notifies Lender to the contrary within forty five (45) days after Borrower’s receipt of any such statement which Borrower deems to be incorrect.
COLLATERAL. To secure payment of the Primary Credit Facility and performance of all other Loans, obligations and duties owed by Borrower to Lender, Borrower (and others, if required) shall grant to Lender Security Interests in such property and assets as Lender may require. Lender’s Security Interests in the Collateral shall be continuing liens and shall include the proceeds and products of the Collateral, including without limitation the proceeds of any insurance. With respect to the Collateral, Borrower agrees and represents and warrants to Lender:
Page 2
Perfection of Security Interests. Borrower agrees to execute all documents perfecting Lender’s Security Interest and to take whatever actions are requested by Lender to perfect and continue Lender’s Security Interests in the Collateral. Upon request of Lender, Borrower will deliver to Lender any and all of the documents evidencing or constituting the Collateral, and Borrower will note Lender’s interest upon any and all chattel paper and instruments if not delivered to Lender for possession by Lender. Contemporaneous with the execution of this Agreement, Borrower will execute one or more UCC financing statements and any similar statements as may be required by applicable law, and Lender will file such financing statements and all such similar statements in the appropriate location or locations. Borrower hereby appoints Lender as its irrevocable attorney-in-fact for the purpose of executing any documents necessary to perfect or to continue any Security Interest. Lender may at any time, and without further authorization from Borrower, file a carbon, photograph, facsimile, or other reproduction of any financing statement for use as a financing statement. Borrower will reimburse Lender for all expenses for the perfection, termination, and the continuation of the perfection of Lender’s security interest in the Collateral. Borrower promptly will notify Lender before any change in Borrower’s name including any change to the assumed business names of Borrower. Borrower also promptly will notify Lender before any change in Borrower’s or Employer Identification Number. Borrower further agrees to notify Lender in writing prior to any change in address or location of Borrower’s principal governance office or should Borrower merge or consolidate with any other entity.
Collateral Records. Borrower does now, and at all times hereafter shall, keep correct and accurate records of the Collateral. With respect to the Accounts, Borrower agrees to keep and maintain such records as Lender may require, including without limitation information concerning Eligible Accounts and Account balances and agings. Records related to Accounts (Receivables) are or will be located at Borrower’s address above. With respect to the Inventory, Borrower agrees to keep and maintain such records as Lender may require, including without limitation information concerning Eligible Inventory and records itemizing and describing the kind, type, quality, and quantity of Inventory, Borrower’s Inventory costs and selling prices, and the daily withdrawals and additions to Inventory. Records related to Inventory are or will be located at Borrower’s address above. The above is an accurate and complete list of all locations at which Borrower keeps or maintains business records concerning Borrower’s collateral.
Collateral Schedules. Concurrently with the execution and delivery of this Agreement, Borrower shall execute and deliver to Lender schedules of Accounts and Inventory and schedules of Eligible Accounts and Eligible Inventory in form and substance satisfactory to the Lender. Thereafter supplemental schedules shall be delivered according to the Affirmative Covenants section below.
Representations and Warranties Concerning Accounts. With respect to the Accounts, Borrower represents and warrants to Lender: (1) Each Account represented by Borrower to be an Eligible Account for purposes of this Agreement conforms to the requirements of the definition of an Eligible Account; (2) All Account information listed on schedules delivered to Lender will be true and correct, subject to immaterial variance; and (3) Lender, its assigns, or agents shall have the right at any time and at Borrower’s expense to inspect, examine, and audit Borrower’s records and to confirm with Account Debtors the accuracy of such Accounts in accordance with the terms of this Agreement.
Representations and Warranties Concerning Inventory. With respect to the Inventory, Borrower represents and warrants to Lender: (1) All Inventory represented by Borrower to be Eligible Inventory for purposes of this Agreement conforms to the requirements of the definition of Eligible Inventory; (2) All Inventory values listed on schedules delivered to Lender will be true and correct, subject to immaterial variance; (3) The value of the Inventory will be determined on a consistent accounting basis; (4) Except as agreed to the contrary by Lender in writing, all Eligible Inventory is now and at all times hereafter will be in Borrower’s physical possession and shall not be held by others on consignment, sale on approval, or sale or return; (5) Except as reflected in the Inventory schedules delivered to Lender, all Eligible Inventory is now and at all times hereafter will be of good and merchantable quality, free from material defects; (6) Except as set forth on schedule { } attached hereto, Eligible Inventory is not now and will not at any time hereafter be stored with a bailee, warehouseman, or similar party, Borrower will concurrently at the time of bailment cause any such bailee, warehouseman, or similar party to issue and deliver to Lender, in form acceptable to Lender, warehouse receipts in Lender name evidencing the storage of Inventory; and (7) Lender, its assigns, or agents shall have the right in accordance with the terms of this Agreement to inspect and examine the Inventory and to check and test the same as to quality, quantity, value, and condition.
Notification Basis. Borrower agrees and understands that this Loan shall be on a notification basis pursuant to which Lender shall directly collect and receive all proceeds and payments from the Accounts in which Lender has a security interest. In order to facilitate the foregoing, Borrower agrees to deliver to Lender, upon written demand, any and all of Borrower’s records, ledger sheets, payment cards, and other documentation, in the form reasonably requested by Lender, with regard to the Accounts. Borrower further agrees that Lender shall have the right to notify each Account Debtor, pay such proceeds and payments directly to Lender, and to do any and all other things as Lender may deem to be necessary and appropriate, within its sole discretion, to carry out the terms and intent of this Agreement. Lender shall have the further right, upon an Event of Default and within Lender’s sole discretion, to file suit, either in its own name or in the name of Borrower, to collect any and all such Accounts. Borrower further agrees that Lender may take such other actions, either in Borrower’s name or Lender’s name, as Lender may deem appropriate within its reasonable judgment, with regard to collection and payment of the Accounts, without affecting the liability of Borrower under this Agreement or on the Indebtedness.
Remittance Account. Lender requires Borrower to institute procedures whereby the payments and other proceeds of the Accounts shall be paid by the Account Debtors under a remittance account or lock box arrangement with Lender, or Lender’s agent, or with one or more financial institutions designated by Lender. Borrower further agrees that, if no Event of Default exists under this Agreement, any and all of such funds received under such a remittance account or lock box arrangement shall, at Lender’s sole election and discretion, either be (1) paid or turned over to Borrower; (2) deposited into one or more accounts for the benefit of Borrower (which deposit accounts shall be subject to a security assignment in favor of Lender); (3) deposited into one or more accounts for the joint benefit of Borrower and Lender (which deposit accounts shall likewise be subject to a security assignment in favor of Lender); (4) paid or turned over to Lender to be applied to the Indebtedness in such order and priority as Lender may determine within its sole discretion; or (5) any combination of the foregoing as Lender shall determine from time to time. Borrower further agrees that, should one or more Events of Default exist, any and all funds received under such a remittance account or lock box arrangement shall be paid or turned over to Lender to be applied to the Indebtedness, again in such order and priority as Lender may determine within its sole discretion.
Page 3
CONDITIONS PRECEDENT TO EACH ADVANCE. Lender’s obligation to make the initial Advance and each subsequent Advance under this Agreement shall be subject to the fulfillment to Lender’s satisfaction of all of the conditions set forth in this Agreement and in the Related Documents.
Loan Documents. Borrower shall provide to Lender the following duly executed documents for the Loan which shall be in full force and effect as of the date of the Advance request: (1) the Note; (2) Security Agreements granting to Lender security interests in the Collateral; (3) financing statements and all other documents perfecting Lender’s Security Interests; (4) evidence of insurance as required below; (5) guaranties; (6) together with all such Related Documents as Lender may require for the Loan; all in form and substance reasonably satisfactory to Lender and Lender’s counsel; and (7) opinions of counsel, as reasonably requested by Lender.
Borrower’s Authorization. Borrower shall have provided in form and substance satisfactory to Lender properly certified resolutions, duly authorizing the execution and delivery of this Agreement, the Note and the Related Documents. In addition, Borrower shall have provided such other resolutions, authorizations, documents and instruments as Lender or its counsel, may reasonably require.
Fees and Expenses Under This Agreement. Borrower shall have paid to Lender all fees, costs, and expenses specified in this Agreement and the Related Documents as are then due and payable.
Representations and Warranties. The representations and warranties set forth in this Agreement, in the Related Documents, and in any document or certificate delivered to Lender under this Agreement are true and correct in all material respects.
Collateral. The security interests in the Collateral shall have been duly authorized, created, and perfected with first lien priority and shall be in full force and effect.
Audit and Inspection. Lender, at its option and for its sole benefit, shall have conducted an audit of Borrower’s Accounts, Inventory, books, records, and operations, as provided by this Agreement, and Lender shall be satisfied as to their condition,
No Event of Default. There shall not exist at the time of any Advance a condition which would constitute an Event of Default under this Agreement or under any Related Document and Borrower shall have delivered to Lender the compliance certificate called for in the paragraph titled “Compliance Certificate”.
REPRESENTATIONS AND WARRANTIES. Borrower represents and warrants to Lender, as of the date of this Agreement, as of the date of each disbursement of loan proceeds, as of the date of any renewal, extension or modification of any Loan, and at all times any Indebtedness exists:
Organization. Borrower is a corporation for profit which is, and at all times shall be, duly organized, validly existing, and in good standing under and by virtue of the laws of the State of New Jersey. Borrower is duly authorized to transact business in all other states in which Borrower is doing business, having obtained all necessary filings, governmental licenses and approvals for each state in which Borrower is doing business except where the failure to so qualify would have a material adverse effect. Borrower has the full power and authority to own its properties and to transact the business in which it is presently engaged or presently proposes to engage. Borrower maintains an office at 906 Murray Road, East Hanover, NJ 07936. Unless Borrower has designated otherwise in writing, the principal office is the office at which Borrower keeps its books and records including its records concerning the Collateral. Borrower will notify Lender prior to any change in the location of Borrower’s state of incorporation or any change in Borrower’s name. Borrower shall do all things necessary to preserve and to keep in full force and effect its existence, rights and privileges, and shall comply with all regulations, rules, ordinances, statutes, orders and decrees of any governmental or quasi-governmental authority or court applicable to Borrower and Borrower’s business activities.
Assumed Business Names. Borrower has filed or recorded all documents or filings required by law relating to all assumed business names used by Borrower. Excluding the name of Borrower, the following is a complete list of all assumed business names under which Borrower does business: Foremost Industries and Performance Patio.
Authorization. Borrower’s execution, delivery, and performance of this Agreement and all the Related Documents have been duly authorized by all necessary action by Borrower and do not conflict with, result in a violation of, or constitute a default under (1) any provision of (a) Borrower’s articles of incorporation or organization, or bylaws, or (b) any agreement or other instrument binding upon Borrower or (2) any law, governmental regulation, court decree, or order applicable to Borrower or to Borrower’s properties.
Financial Information. Each of Borrower’s financial statements supplied to Lender truly and completely disclosed Borrower’s financial condition as of the date of the statement, and there has been no material adverse change in Borrower’s financial condition subsequent to the date of the most recent financial statement supplied to Lender. Borrower has no material contingent obligations except as disclosed in such financial statements.
Page 4
Legal Effect. This Agreement constitutes, and any instrument or agreement Borrower is required to give under this Agreement when delivered will constitute legal, valid, and binding obligations of Borrower enforceable against Borrower in accordance with their respective terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditors’ rights generally and subject to general applicable principles of equity, regardless whether considered in a proceeding in equity or at law.
Properties. Except as contemplated by this Agreement or as previously disclosed in Borrower’s financial statements, Borrower leases all of Borrower’s properties. Each lease is valid and enforceable in accordance with its terms and is in full force and effect, and no default by the Borrower exists under any such lease. The Borrower has a valid leasehold interest in its properties. Borrower has not used or filed a financing statement under any other name for at least the last five (5) years other than Foremost Industries and Performance Patio.
Hazardous Substances. Except as disclosed to and acknowledged by Lender in writing , Borrower represents and warrants that: (1) During the period of Borrower’s ownership of the Collateral, there has been no use, generation, manufacture, storage, treatment, disposal, release or threatened release of any Hazardous Substance by any person on, under, about or from any of the Collateral. (2) Borrower has no knowledge of, or reason to believe that there has been (a) any breach or violation of any Environmental Laws; (b) any actual or threatened litigation or claims of any kind by any person relating to such matters. (3) Neither Borrower nor any tenant, contractor, agent or other authorized user of any of the Collateral shall use, generate, manufacture, store, treat, dispose of or release any Hazardous Substance on, under, about or from any of the Collateral; and any such activity shall be conducted in compliance with all applicable federal, state, and local laws, regulations, and ordinances, including without limitation all Environmental Laws. Borrower authorizes Lender and its agents to enter upon the Collateral to make such inspections and tests as Lender may deem appropriate to determine compliance of the Collateral with this section of the Agreement. Any inspections or tests made by Lender shall be at Borrower’s expense and for Lender’s purposes only and shall not be construed to create any responsibility or liability on the part of Lender to Borrower or to any other person. The representations and warranties contained herein are based on Borrower’s due diligence in investigating the Collateral for hazardous waste and Hazardous Substances. Borrower hereby (1) releases and waives any future claims against Lender for indemnity or contribution in the event Borrower becomes liable for cleanup or other costs under any such laws, and (2) agrees to indemnify, defend, and hold harmless Lender against any and all claims, losses, liabilities, damages, penalties, and expenses which Lender may directly or indirectly sustain or suffer resulting from a breach of this section of the Agreement or as a consequence of any use, generation, manufacture, storage, disposal, release or threatened release of a hazardous waste or substance on the Collateral. The provisions of this section of the Agreement, including the obligation to indemnify and defend, shall survive the payment of the Indebtedness and the termination, expiration or satisfaction of this Agreement and shall not be affected by Lender’s acquisition of any interest in any of the Collateral, whether by foreclosure or otherwise.
Litigation and Claims. No litigation, claim, investigation, administrative proceeding or similar action (including those for unpaid taxes) against Borrower is pending or threatened, and no other event has occurred which may materially adversely affect Borrower’s financial condition or properties, other than litigation, claims, or other events, if any, that have been disclosed on Schedule 1 attached hereto.
Taxes. To the best of Borrower’s knowledge, all of Borrower’s tax returns and reports that are or were required to be filed, have been filed, and all taxes, assessments and other governmental charges have been paid in full, except those presently being or to be contested by Borrower in good faith in the ordinary course of business and for which adequate reserves have been provided.
Lien Priority. Except for Permitted Liens, Borrower has not entered into or granted any Security Agreements, or permitted the filing or attachment of any Security Interests on or affecting any of the Collateral directly or indirectly securing repayment of Borrower’s Loan and Note, that would be prior or that may in any way be superior to Lender’s Security Interests and rights in and to such Collateral.
Binding Effect. This Agreement, the Note, all Security Agreements (if any), and all Related Documents are binding upon the signers thereof, as well as upon their successors, representatives and assigns, and are legally enforceable in accordance with their respective terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditor’s rights generally and subject, as applicable, to general principles of equity, regardless of whether considered in a proceeding in equity or at law.
AFFIRMATIVE COVENANTS. Borrower covenants and agrees with Lender that, so long as this Agreement remains in effect, Borrower will:
Notices of Claims and Litigation. Promptly inform Lender in writing of (1) all material adverse changes in Borrower’s financial condition, and (2) all existing and all threatened litigation, claims, investigations, administrative proceedings or similar actions affecting Borrower or any Guarantor which could materially affect the financial condition of Borrower or the financial condition of any Guarantor.
Financial Records. Maintain its books and records in accordance with GAAP, applied on a consistent basis.
Page 5
Financial Statements. Furnish Lender with the following:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain compliance with the financial covenants set forth in this Agreement based on the following statements to be delivered to the Lender as follows:
Interim Statements. As soon as available, but in no event later than sixty (60) days after the end of each fiscal quarter, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, internally prepared by Borrower.
Agings. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with a listing and aging by invoice date of all accounts receivable and all accounts payable in detailed format acceptable to Lender.
Inventory. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with a listing of inventory in detailed format acceptable to Lender.
Borrowing Base Certificate. Within twenty (20) days after the end of each month, Borrower shall provide Lender with a Borrowing Base Certificate in the form attached hereto.
Guarantor Annual Statements. Annually, Borrower shall provide Lender with the financial statement of each Guarantor certified by such Guarantor to be true and correct in all material respects no later than April 30th.
Annual Statements. As soon as available, but in no event later than one hundred twenty (120) days after the end of each fiscal year, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, with notes thereto for the year ended, audited by a certified public accountant satisfactory to Lender.
Financial Projections. Within one hundred twenty (120) days, or sooner, after the end of each fiscal year, Borrower shall provide Lender with financial projections (balance sheet and income statement) in detailed format reasonably acceptable to Lender.
Monthly Income Statements. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with income statements, prepared by Borrower
Debtor Information. Within thirty (30) days, or sooner, after the end of each fiscal year, Borrower shall provide Lender with a listing of all account debtors including but not limited to their addresses and telephone numbers.
Tax Returns. Within ten (10) days of filing, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of Borrower together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extensions. Tax returns are to be provided no later than nine (9) months after the fiscal year end.
Guarantor Tax Returns. Within ten (10) days of filing, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of each Guarantor together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extension. Tax returns are to be provided no later than October 31st.
All financial reports required to be provided under this Agreement shall be prepared in accordance with GAAP, applied on a consistent basis, and certified by Borrower as being true and correct in all material respects.
Additional Information. Furnish such additional information and statements, as Lender may request from time to time.
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Debt to Tangible Net Worth. Maintain a Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less loan(s) to officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.55 to 1 as of March 31, 2012; 4.0 to 1 as of June 30, 2012; and 3.75 to 1 as of September 30, 2012 and December 31, 2012.
Minimum Cumulative EBITDA. Maintain a Minimum Cumulative EBITDA (defined as earnings before interest, taxes, depreciation, and amortization) of no less than $950,000.00 as of March 31, 2012; $1,800,000.00 as of June 30, 2012; $1,900,000.00 as of September 30, 2012; and $2,000,000.00 as of December 31, 2012.
Distributions. While this agreement is in effect, there shall be no distributions for December 31, 2012 fiscal year end.
Page 6
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with GAAP, applied on a consistent basis, and certified by Borrower as being true and correct.
Insurance. Maintain fire and other risk insurance, public liability insurance, and such other insurance as Lender may reasonably require with respect to Borrower’s properties and operations, in form, amounts, coverages and with insurance companies reasonably acceptable to Lender. Borrower, upon request of Lender, will deliver to Lender from time to time the policies or certificates of insurance in form reasonably satisfactory to Lender, including stipulations that coverages will not be cancelled or diminished without at least thirty (30) days prior written notice to Lender. In addition, each insurance policy also shall include an endorsement providing that the Insurer will notify Lender of any cancellation or non-renewal of the policy in connection with all policies covering assets in which Lender holds or is offered a security interest for the Loans, Borrower will provide Lender with such lender’s loss payable or other endorsements as Lender may reasonably require.
Insurance Reports. Furnish to Lender, upon request of Lender, reports on each existing insurance policy showing such information as Lender may reasonably request, including without limitation the following: (1) the name of the insurer; (2) the risks insured; (3) the amount of the policy; (4) the properties insured; (5) the then current property values on the basis of which insurance has been obtained, and the manner of determining those values; and (6) the expiration date of the policy. In addition, upon request of Lender (however not more often than annually), Borrower will have an independent appraiser satisfactory to Lender determine, as applicable, the actual cash value or replacement cost of any Collateral. The cost of such appraisal shall be paid by Borrower.
Guaranties. Prior to disbursement of any Loan proceeds, furnish executed guaranties of the Loans in favor of Lender, executed by the guarantor named below, on Lender’s forms, and in the amount and under the conditions set forth in those guaranties.
Name of Guarantor | Amount |
Liang Chou Chen | Unlimited |
Other Agreements. Comply with all terms and conditions of all other material agreements, whether now or hereafter existing, between Borrower and any other party and notify Lender immediately in writing of any default in connection with any other such material agreements where such default could have a material adverse effect on Borrower.
Loan Proceeds. Use all Loan proceeds solely for Borrower’s business operations, unless specifically consented to the contrary by Lender in writing.
Taxes, Charges and Liens. Pay and discharge when due all of its indebtedness and obligations, including without limitation all assessments, taxes, governmental charges, levies and liens, of every kind and nature, imposed upon Borrower or its properties, income, or profits, prior to the date on which penalties would attach, and all lawful claims that, if unpaid, might become a lien or charge upon any of Borrower’s properties, income, or profits. Provided however, Borrower will not be required to pay and discharge any such assessment, tax, charge, levy, lien or claim so long as (1) the legality of the same shall be contested in good faith by appropriate proceedings, and (2) Borrower shall have established on Borrower’s books adequate reserves with respect to such contested assessment, tax, charge, levy, lien, or claim in accordance with GAAP.
Performance. Perform and comply, in a timely manner, with all terms, conditions, and provisions set forth in this Agreement, in the Related Documents, and in all other instruments and agreements between Borrower and Lender. Borrower shall notify Lender immediately in writing of any default in connection with any such agreement.
Operations. Maintain executive and management personnel with substantially the same qualifications and experience as the present executive and management personnel; provide written notice to Lender of any change in executive and management personnel; conduct its business affairs in a reasonable and prudent manner.
Environmental Studies. Promptly conduct and complete, at Borrower’s expense, all such investigations, studies, samplings and testings as may be reasonably requested by Lender or any governmental authority relative to any substance, or any waste or by-product of any substance defined as toxic or a hazardous substance under applicable federal, state, or local law, rule, regulation, order or directive, at or affecting any property or any facility owned, leased or used by Borrower.
Compliance with Governmental Requirements. Comply with all laws, ordinances, and regulations, now or hereafter in effect, of all governmental authorities applicable to the conduct of Borrower’s properties, businesses and operations, and to the use or occupancy of the Collateral. Borrower may contest in good faith any such law, ordinance, or regulation and withhold compliance during any proceeding, including appropriate appeals, so long as Borrower has notified Lender in writing prior to doing so and so long as, in Lender’s reasonable opinion, Lender’s interests in the Collateral are not jeopardized. Lender may reasonably require Borrower to post adequate security or surety bond, reasonably satisfactory to Lender, to protect Lender’s interest.
Page 7
Inspection. Upon no less than two Business days prior written notice permit employees, assigns, or agents of Lender during normal business hours to inspect any and all Collateral for the Loan or Loans and Borrower’s other properties and to examine or audit Borrower’s books, accounts, and records including but not limited to Collateral records and financial records and to make copies and memoranda of Borrower’s books, accounts, and records, and to inspect and test the Inventory for quality, quantity, and condition. If Borrower now or at any time hereafter maintains any records (including without limitation computer generated records and computer software programs for the generation of such records) in the possession of a third party, Borrower, upon written request of Lender, shall notify such party to permit Lender free access to such records during normal business hours and to provide Lender with copies of any records it may request, all at Borrower’s expense; provided, however, Borrower shall only be required to pay Lender’s reasonable inspection expense for two inspections by Lender in any twelve month period unless an Event of Default shall have occurred and be continuing in which case Borrower shall pay Lender’s reasonable inspection expenses for each inspection as required by Lender.
Compliance Certificates. Unless waived in writing by Lender, provide Lender at least annually, with a certificate executed by Borrower’s chief financial officer, or other officer or person acceptable to Lender, certifying that the representations and warranties set forth in this Agreement are true and correct as of the date of the certificate and further certifying that, as of the date of the certificate, no Event of Default exists under this Agreement.
Environmental Compliance and Reports. Borrower shall comply in all respects with any and all Environmental Laws; not cause or permit to exist, as a result of an intentional or unintentional action or omission on Borrower’s part or on the part of any third party, on property owned and/or occupied by Borrower, any environmental activity where damage may result to the environment, unless such environmental activity is pursuant to and in compliance with the conditions of a permit issued by the appropriate federal, state or local governmental authorities; shall furnish to Lender promptly and in any event within thirty (30) days after receipt thereof a copy of any notice, summons, lien, citation, directive, letter or other communication from any governmental agency or instrumentality concerning any intentional or unintentional action or omission on Borrower’s part in connection with any environmental activity whether or not there is damage to the environment and/or other natural resources.
Additional Assurances. Make, execute and deliver to Lender such promissory notes, mortgages, deeds of trust, security agreements, assignments, financing statements, instruments, documents and other agreements as Lender or its attorneys may reasonably request to evidence and secure the Loans and to perfect all Security Interests.
LENDER’S EXPENDITURES. If any action or proceeding is commenced that would materially affect Lender’s interest in the Collateral or if Borrower fails to comply with any provision of this Agreement or any Related Documents, including but not limited to Borrower’s failure to discharge or pay when due any amounts Borrower is required to discharge or pay under this Agreement or any Related Documents, Lender on Borrower’s behalf may (but shall not be obligated to) take any action that Lender deems appropriate, including but not limited to discharging or paying all taxes, liens, security interests, encumbrances and other claims, at any time levied or placed on any Collateral and paying all costs for insuring, maintaining and preserving any Collateral. All such expenditures incurred or paid by Lender for such purposes will then bear interest at the rate charged under the Note from the date incurred or paid by Lender to the date of repayment by Borrower. All such expenses will become a part of the Indebtedness and, at Lender’s option, will (A) be payable within fifteen (15) days of the date of written demand therefore (B) be added to the balance of the Note and be apportioned among and be payable with any installment payments to become due during the remaining term of the Note; or (C) be treated as a balloon payment which will be due and payable at the Note’s maturity.
NEGATIVE COVENANTS. Borrower covenants and agrees with Lender that while this Agreement is in effect, Borrower shall not, without the prior written consent of Lender:
Indebtedness and Liens. (1) Except for trade debt incurred in the normal course of business, indebtedness set forth on Schedule 2 attached hereto, and indebtedness to Lender contemplated by this Agreement, create, incur or assume indebtedness for borrowed money, including capital leases, (2) sell, transfer, mortgage, assign, pledge, lease, grant a security interest in, or encumber any of Borrower’s assets (except as allowed as Permitted Liens), or (3) sell with recourse any of Borrower’s accounts, except to Lender, or (4) except for indebtedness not to exceed $250,000.00 incur indebtedness for Borrower to finance the acquisition, construction or improvement of any fixed or capital assets (whether or not constituting purchase money indebtedness) including capital lease obligations, (5) or unsecured indebtedness not exceeding $500,000.00 at any time outstanding or (6) indebtedness incurred in the ordinary course related to workers’ compensation., health disability, or other employee benefits reasonably incurred by Borrower.
Continuity of Operations. (1) Engage in any business activities substantially different than those in which Borrower is presently engaged, (2) cease operations, liquidate, merge, transfer, acquire or consolidate with any other entity, change its name, dissolve or transfer or sell Collateral out of the ordinary course of business, or (3) pay any dividends on Borrower’s stock (other than dividends payable in its stock), provided, however that notwithstanding the foregoing, but only so long as no Event of Default has occurred and is continuing or would result from the payment of dividends, if Borrower is a “Subchapter S Corporation” (as defined in the Internal Revenue Code of 1986, as amended), Borrower may pay cash dividends on its stock to its shareholders from time to time in amounts necessary to enable the shareholders to pay income taxes and make estimated income tax payments to satisfy their liabilities under federal and state law which arise solely from their status as Shareholders of a Subchapter S Corporation because of their ownership of shares of Borrower’s stock, or purchase or retire any of Borrower’s outstanding shares or alter or amend Borrower’s capital structure.
Loans, Acquisitions and Guaranties. (1) Except in the ordinary course of business loan, invest in or advance money or assets to any other person, enterprise or entity other than a subsidiary of Borrower, (2) purchase, create or acquire any interest in any other enterprise or entity, or (3) incur any obligation as surety or guarantor other than in the ordinary course of business.
Page 8
Agreements. Enter into any agreement containing any provisions which would be violated or breached by the performance of Borrower’s obligations under this Agreement or in connection herewith.
CESSATION OF ADVANCES. If Lender has made any commitment to make any Loan to Borrower, whether under this Agreement or under any other agreement, Lender shall have no obligation to make Loan Advances or to disburse Loan proceeds if: (A) Borrower or any Guarantor is in default under the terms of this Agreement or any of the Related Documents or any other agreement that Borrower or any Guarantor has with Lender; (B) Borrower or any Guarantor dies, becomes incompetent or becomes insolvent, files a petition in bankruptcy or similar proceedings, or is adjudged a bankrupt; (C) there occurs a material adverse change in Borrower’s financial condition, in the financial condition of any Guarantor, or in the value of any Collateral securing any Loan; or (D) any Guarantor seeks, claims or otherwise attempts to limit, modify or revoke such Guarantor’s guaranty of the Loan or any other loan with Lender; or (E) Lender in good faith deems itself insecure, even though no Event of Default shall have occurred.
RIGHT OF SETOFF. Upon an Event of Default that occurs and that is continuing, to the extent permitted by applicable law, Lender reserves a right of setoff in all Borrower’s accounts with Lender (whether checking, savings, or some other account). This includes all accounts Borrower holds jointly with someone else and all accounts Borrower may open in the future. However, this does not include any IRA or Keogh or payroll accounts to the extent such account hold funds designated for payroll, or any trust accounts for which setoff would be prohibited by law. Upon an Event of Default that occurs and that is continuing, Borrower authorizes Lender, to the extent permitted by applicable law, to charge or setoff all sums owing on the Indebtedness against any and all such accounts.
DEFAULT. Each of the following shall constitute an Event of Default under this Agreement:
Payment Default. Borrower fails to make any payment when due under the Loan.
Other Defaults. Borrower fails to comply with or to perform any other term, obligation, covenant or condition contained in this Agreement or in any of the Related Documents or to comply with or to perform any term, obligation, covenant or condition contained in any other agreement between Lender and Borrower.
False Statements. Any warranty, representation or statement made or furnished to Lender by Borrower or on Borrower’s behalf under this Agreement or the Related Documents is false or misleading in any material respect, either now or at the time made or furnished or becomes false or misleading in any material respect at any time thereafter.
Insolvency. The dissolution or termination of Borrower’s existence as a going business, the insolvency of Borrower, the appointment of a receiver for any part of Borrower’s property, any assignment for the benefit of creditors, any type of creditor workout, or the commencement of any proceeding under any bankruptcy or insolvency laws by or against Borrower ,and for any involuntary proceeding under any bankruptcy or insolvency laws only, if such involuntary proceeding shall continue undismissed for 30 days.
Defective Collateralization. This Agreement or any of the Related Documents ceases to be in full force and effect (including failure of any collateral document to create a valid and perfected security interest or lien) at any time and for any reason.
Creditor or Forfeiture Proceedings. Commencement of foreclosure or forfeiture proceedings, whether by judicial proceeding, self-help, repossession or any other method, by any creditor of Borrower or by any governmental agency against any collateral securing the Loan. This includes a garnishment of any of Borrower’s accounts, including deposit accounts, with Lender. However, this Event of Default shall not apply if there is a good faith dispute by Borrower as to the validity or reasonableness of the claim which is the basis of the creditor or forfeiture proceeding and if Borrower gives Lender written notice of the creditor or forfeiture proceeding and deposits with Lender monies or a surety bond for the creditor or forfeiture proceeding, in an amount determined by Lender, in its sole discretion, as being an adequate reserve or bond for the dispute.
Events Affecting Guarantor. Any of the preceding events occurs with respect to any Guarantor of any of the Indebtedness or any Guarantor dies or becomes incompetent, or revokes or disputes the validity of, or liability under, any Guaranty of the Indebtedness.
Change in Ownership. Any change in ownership of twenty-five percent (25%) or more of the common stock of Borrower.
Adverse Change. A material adverse change occurs in Borrower’s financial condition, or Lender believes the prospect of payment or performance of the Loan is impaired.
Right to Cure. If any default, other than a default on Indebtedness, is curable and if Borrower or Grantor, as the case may be, has not been given a notice of a similar default within the preceding twelve (12) months, it may be cured if Borrower or Grantor, as the case may be, after Lender sends written notice to Borrower or Grantor, as the case may be, demanding cure of such default: (1) cure the default within fifteen (15) days; or (2) if the cure requires more than fifteen (15) days, immediately initiate steps which Lender deems in Lender’s sole discretion to be sufficient to cure the default and thereafter continue and complete all reasonable and necessary steps sufficient to produce compliance as soon as reasonably practical.
Page 9
EFFECT OF AN EVENT OF DEFAULT. If any Event of Default shall occur, except where otherwise provided in this Agreement or the Related Documents, all commitments and obligations of Lender under this Agreement or the Related Documents or any other agreement immediately will terminate (including any obligation to make further Loan Advances or disbursements), and, at Lender’s option, all Indebtedness immediately will become due and payable, all without notice of any kind to Borrower, except that in the case of an Event of Default of the type described in the “Insolvency” subsection above, such acceleration shall be automatic and not optional. In addition, Lender shall have all the rights and remedies provided in the Related Documents or available at law, in equity, or otherwise. Except as may be prohibited by applicable law, all of Lender’s rights and remedies shall be cumulative and may be exercised singularly or concurrently. Election by Lender to pursue any remedy shall not exclude pursuit of any other remedy, and an election to make expenditures or to take action to perform an obligation of Borrower or of any Grantor shall not affect Lender’s right to declare a default and to exercise its rights and remedies.
RIGHT TO AUDIT AND INSPECT. Borrower shall permit any representative of Lender, at any reasonable time but no less than annually, on or before March 31st, to inspect, audit, examine and make extracts or copies from all books, records and other data relating to the Collateral, to inspect any of Borrower’s properties, to confirm balances due on accounts by direct inquiry to account debtors, and shall furnish Lender with all information regarding the business or finances of Borrower promptly upon Lender’s request. Borrower agrees to pay for Lender’s reasonable fees and expenses related to such audits, provided however, so long as no Event of Default exists the Borrower shall be obligated to pay for Lender’s reasonable fees and expenses for only annual audits. The Lender is permitted to conduct audits with a greater frequency but at Lenders expense so long as no Event of Default exists. Borrower shall pay for all such audits and inspections if an Event of Default exists at the time of such audit or inspection.
DEPOSIT RELATIONSHIP. While this Agreement is in effect, Borrower shall maintain its primary operating deposit account with Lender.
MISCELLANEOUS PROVISIONS. The following miscellaneous provisions are a part of this Agreement:
Amendments. This Agreement, together with any Related Documents, constitutes the entire understanding and agreement of the parties as to the matters set forth in this Agreement. No alteration of or amendment to this Agreement shall be effective unless given in writing and signed by the party or parties sought to be charged or bound by the alteration or amendment.
Attorneys’ Fees; Expenses. Borrower agrees to pay upon demand all of Lender’s costs and expenses, including Lender’s attorneys’ fees and Lender’s reasonable legal expenses, incurred in connection with the enforcement of this Agreement. Lender may hire or pay someone else to help enforce this Agreement, and Borrower shall pay the reasonable costs and expenses of such enforcement. Costs and expenses include Lender’s reasonable attorneys’ fees and legal expenses whether or not there is a lawsuit, including attorneys’ fees and legal expenses for bankruptcy proceedings (including efforts to modify or vacate any automatic stay or injunction), appeals, and any anticipated post-judgment collection services. Borrower also shall pay all court costs and such additional fees as may be directed by the court.
Caption Headings. Caption headings in this Agreement are for convenience purposes only and are not to be used to interpret or define the provisions of this Agreement.
Consent to Loan Participation. Borrower agrees and consents to Lender’s sale or transfer, whether now or later, of one or more participation interests in the Loan to one or more purchasers, whether related or unrelated to Lender. Lender may provide, without any limitation whatsoever, to any one or more purchasers, or potential purchasers, any information or knowledge Lender may have about Borrower or about any other matter relating to the Loan, and Borrower hereby waives any rights to privacy Borrower may have with respect to such matters, as long as any such purchaser or potential purchaser signs a confidentiality agreement with respect to such information about Borrower provided, however, Borrower shall be notified of any such purchase or repurchase if the participant may independently enforce its interest against Borrower or enforce the Loan in entirety against Borrower. Borrower also agrees that the purchasers of any such participation interests will be considered as the absolute owners of such interests in the Loan and will have all the rights granted under the participation agreement or agreements governing the sale of such participation interests. Borrower further waives all rights of offset or counterclaim that it may have now or later against Lender or against any purchaser of such a participation interest and unconditionally agrees that either Lender or such purchaser may enforce Borrower’s obligation under the Loan irrespective of the failure or insolvency of any holder of any interest in the Loan. Borrower further agrees that the purchaser of any such participation interests may enforce its interests irrespective of any personal claims or defenses that Borrower may have against Lender.
Governing Law. This Agreement will be governed by federal law applicable to Lender and, to the extent not preempted by federal law, the laws of the State of New Jersey without regard to its conflicts of law provisions. This Agreement has been accepted by Lender in the State of New Jersey.
No Waiver by Lender. Lender shall not be deemed to have waived any rights under this Agreement unless such waiver is given in writing and signed by Lender. No delay or omission on the part of Lender in exercising any right shall operate as a waiver of such right or any other right. A waiver by Lender of a provision of this Agreement shall not prejudice or constitute a waiver of Lender’s right otherwise to demand strict compliance with that provision or any other provision of this Agreement. No prior waiver by Lender, nor any course of dealing between Lender and Borrower, or between Lender and any Grantor, shall constitute a waiver of any of Lender’s rights or of any of Borrower’s or any Grantor’s obligations as to any future transactions. Whenever the consent of Lender is required under this Agreement, the granting of such consent by Lender in any instance shall not constitute continuing consent to subsequent instances where such consent is required and in all cases such consent may be granted or withheld in the sole discretion of Lender.
Page 10
Notices. Any notice required to be given under this Agreement shall be given in writing, and shall be effective when actually delivered, when actually received by telefacsimile (unless otherwise required by law), when deposited with a nationally recognized overnight courier, or, if mailed, when deposited in the United States mail, as first class, certified or registered mail postage prepaid, directed to the addresses shown near the beginning of this Agreement. Any party may change its address for notices under this Agreement by giving formal written notice to the other parties, specifying that the purpose of the notice is to change the party’s address. For notice purposes, Borrower agrees to keep Lender informed at all times of Borrower’s current address. Unless otherwise provided or required by law, if there is more than one Borrower, any notice given by Lender to any Borrower is deemed to be notice given to all Borrowers.
No Joint Venture or Partnership. The relationship of Borrower and Lender created by this Agreement is strictly that of debtor-creditor, and nothing contained in this Agreement or in any of the Related Documents shall be deemed or construed to create a partnership or joint venture between Borrower and Lender.
Severability. If a court of competent jurisdiction finds any provision of this Agreement to be illegal, invalid, or unenforceable as to any circumstance, that finding shall not make the offending provision illegal, invalid, or unenforceable as to any other circumstance. If feasible, the offending provision shall be considered modified so that it becomes legal, valid and enforceable. If the offending provision cannot be so modified, it shall be considered deleted from this Agreement. Unless otherwise required by law, the illegality, invalidity, or unenforceability of any provision of this Agreement shall not affect the legality, validity or enforceability of any other provision of this Agreement.
Subsidiaries and Affiliates of Borrower. To the extent the context of any provisions of this Agreement makes it appropriate, including without limitation any representation, warranty or covenant, the word “Borrower” as used in this Agreement shall include all of Borrower’s subsidiaries and affiliates. Notwithstanding the foregoing however, under no circumstances shall this Agreement be construed to require Lender to make any Loan or other financial accommodation to any of Borrower’s subsidiaries or affiliates.
Successors and Assigns. All covenants and agreements by or on behalf of Borrower contained in this Agreement or any Related Documents shall bind Borrower’s successors and assigns and shall inure to the benefit of Lender and its successors and assigns. Borrower shall not, however, have the right to assign Borrower’s rights under this Agreement or any interest therein, without the prior written consent of Lender.
Survival of Representations and Warranties. Borrower understands and agrees that in extending Loan Advances, Lender is relying on all representations, warranties, and covenants made by Borrower in this Agreement or in any certificate or other instrument delivered by Borrower to Lender under this Agreement or the Related Documents. Borrower further agrees that regardless of any investigation made by Lender, all such representations, warranties and covenants will survive the extension of Loan Advances and delivery to Lender of the Related Documents, shall be continuing in nature, shall be deemed made and redated by Borrower at the time each Loan Advance is made, and shall remain in full force and effect until such time as Borrower’s Indebtedness shall be paid in full, or until this Agreement shall be terminated in the manner provided above, whichever is the last to occur.
Time is of the Essence. Time is of the essence in the performance of this Agreement.
Waive Jury. All parties to this Agreement hereby waive the right to any jury trial in any action, proceeding, or counterclaim brought by any party against any other party.
DEFINITIONS. The following capitalized words and terms shall have the following meanings when used in this Agreement. Unless specifically stated to the contrary, all references to dollar amounts shall mean amounts in lawful money of the United States of America. Words and terms used in the singular shall include the plural, and the plural shall include the singular, as the context may require. Words and terms not otherwise defined in this Agreement shall have the meanings attributed to such terms in the Uniform Commercial Code. Accounting words and terms not otherwise defined in this Agreement shall have the meanings assigned to them in accordance with generally accepted accounting principles as in effect on the date of this Agreement:
Account. The word “Account” means a trade account, account receivable, other receivable, or other right to payment for goods sold or services rendered owing to Borrower (or to a third party grantor acceptable to Lender).
Account Debtor. The words “Account Debtor” mean the person or entity obligated upon an Account.
Advance. The word “Advance” means a disbursement of Loan funds made, or to be made, to Borrower or on Borrower’s behalf under the terms and conditions of this Agreement.
Agreement. The word “Agreement” means this Business Loan Agreement (Asset Based), as this Business Loan Agreement (Asset Based) may be amended or modified from time to time, together with all exhibits and schedules attached to this Business Loan Agreement (Asset Based) from time to time.
Borrower. The word “Borrower” means Foremost Groups, Inc. and includes all co-signers and co-makers signing the Note and all their successors and assigns.
Page 11
Borrowing Base. The words “Borrowing Base” mean, as determined by Lender from time to time, the lesser of (1) $10,000,000.00 or (a) 85.000% of the aggregate amount of Eligible Accounts, plus (b) 50.000% of the aggregate amount of Eligible Inventory (not to exceed in corresponding Loan amount based on Eligible Inventory $5,000,000.00) except that advances against Eligible Inventory cannot exceed the aggregate amount of advances against Eligible Accounts (2) less $1,500,000.00 excess availability requirement (3) less foreign exchange reserve if the mark-to-market position is negative at any given time.
Business Day. The words “Business Day” mean a day other than a Saturday or Sunday on which the commercial banks are open in the State of New Jersey.
Collateral. The word “Collateral” means all property and assets granted as collateral security for a Loan, whether real or personal property, whether granted directly or indirectly, whether granted now or in the future, and whether granted in the form of a security interest, mortgage, collateral mortgage, deed of trust, assignment, pledge, crop pledge, chattel mortgage, collateral chattel mortgage, chattel trust, factor’s lien, equipment trust, conditional sale, trust receipt, lien, charge, lien or title retention contract, lease or consignment intended as a security device, or any other security or lien interest whatsoever, whether created by law, contract, or otherwise. The word Collateral also includes without limitation all collateral described in the Collateral section of this Agreement.
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits, and offsets of any nature. Unless otherwise agreed to by Lender in writing, Eligible Accounts do not include:
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower. |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors. |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional. |
(4) | Accounts with respect to which the Account Debtor is not a resident of the United States except for Canadian Accounts (excluding companies based in Quebec), except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(5) | Accounts with respect to which Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower. |
(6) | Accounts which are subject to dispute, litigation, counterclaim, setoff, contra, or collection agency. |
(7) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
(8) | Accounts with respect to which Lender, in its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(9) | Accounts of any Account Debtor who has filed or has had filed against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency, or debtor-in-relief acts; or who has had appointed a trustee, custodian, or receiver for the assets of such Account Debtor; or who has made an assignment for the benefit of creditors or has become insolvent or fails generally to pay its debts (including its payrolls) as such debts become due. |
(10) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States. |
(11) | Accounts which have not been paid in full within 90 days from the invoice date. The entire balance of any Account of any single Account Debtor will be ineligible whenever the portion of the Account which has not been paid within 90 days from the invoice date is in excess of 25.000% of the total amount outstanding on the Account, except for The Chair King, Furniture Concept, and Universal Pool. |
(12) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts. |
(13) | Credit balances included in the delinquent columns. |
Eligible Inventory. The words “Eligible Inventory” mean, at any time, all of Borrower’s Inventory as defined below, except:
(1) | Inventory which is not owned by Borrower free and clear of all security interests, liens, encumbrances, and claims of third parties. |
(2) | Inventory which Lender, in its sole discretion, deems to be slow moving (exceeding 12 months), obsolete, unsalable, damaged, defective, or unfit for further processing. |
(3) | Work in progress or process inventory, in-transit items, consigned goods, packaging and supplies, samples, prototypes, demos/rentals, licensed products for which assignment is not perfected, damaged goods, custom goods, private label goods, bill and hold inventory. |
Page 12
Environmental Laws. The words “Environmental Laws” mean any and all state, federal and local statutes, regulations and ordinances relating to the protection of human health or the environment, including without limitation the Comprehensive Environmental Response, Compensation, and Liability Act of 1980, as amended, 42 U.S.C. Section 9601, et seq. (“CERCLA”), the Superfund Amendments and Reauthorization Act of 1986, Pub. L. No. 99-499 (“SARA”), the Hazardous Materials Transportation Act, 49 U.S.C. Section 1801, et seq., the Resource Conservation and Recovery Act, 42 U.S.C. Section 6901, et seq., the New Jersey Industrial Site Recovery Act, NJSA Section 13:1K-6 (“ISRA”), the New Jersey Spill Compensation and Control Act, NJSA 58:10-23.11, et seq., or other applicable state or federal laws, rules, or regulations adopted pursuant thereto.
Event of Default. The words “Event of Default” mean any of the events of default set forth in this Agreement in the default section of this Agreement.
Expiration Date. The words “Expiration Date” mean the date that is the one year anniversary date of this Agreement or later date if the Loan is extended in writing.
GAAP. The word “GAAP” means generally accepted accounting principles.
Grantor. The word “Grantor” means each and all of the persons or entities granting a Security Interest in any Collateral for the Loan, including without limitation all Borrowers granting such a Security Interest.
Guarantor. The word “Guarantor” means any guarantor, surety, or accommodation party of any or all of the Loan.
Guaranty. The word “Guaranty” means the guaranty from Guarantor to Lender, including without limitation a guaranty of all or part of the Note.
Hazardous Substances. The words “Hazardous Substances” mean materials that, because of their quantity, concentration or physical, chemical or infectious characteristics, may cause or pose a present or potential hazard to human health or the environment when improperly used, treated, stored, disposed of, generated, manufactured, transported or otherwise handled. The words “Hazardous Substances” are used in their very broadest sense and include without limitation any and all hazardous or toxic substances, materials or waste as defined by or listed under the Environmental Laws. The term “Hazardous Substances” also includes, without limitation, petroleum and petroleum by-products or any fraction thereof and asbestos. The term “Hazardous Substance” shall not include janitorial materials, cleaners or solvents used in compliance with all applicable laws Borrower’s usual and customary business operations.
Indebtedness. The word “Indebtedness” means the indebtedness evidenced by the Note or Related Documents, including all principal and interest together with all other indebtedness and costs and expenses for which Borrower is responsible under this Agreement or under any of the Related Documents.
Inventory. The word “Inventory” means all of Borrower’s raw materials, work in process, finished goods, merchandise, parts and supplies, of every kind and description, and goods held for sale or lease or furnished under contracts of service in which Borrower now has or hereafter acquires any right, whether held by Borrower or others, and all documents of title, warehouse receipts, bills of lading, and all other documents of every type covering all or any part of the foregoing. Inventory includes inventory temporarily out of Borrower’s custody or possession and all returns on Accounts.
Lender. The word “Lender” means East West Bank, its successors and assigns.
Loan. The word “Loan” means any and all loans and financial accommodations from Lender to Borrower whether now or hereafter existing, and however evidenced, including without limitation those loans and financial accommodations described herein or described on any exhibit or schedule attached to this Agreement from time to time.
Note. The word “Note” means the Note executed by Foremost Groups, Inc. in the principal amount of $10,000,000.00 dated April 23, 2012, together with all renewals of, extensions of, modifications of, refinancings of, consolidations of, and substitutions for the note or credit agreement.
Permitted Liens. The words “Permitted Liens” mean (1) liens and security interests securing Indebtedness owed by Borrower to Lender; (2) liens for taxes, assessments, or similar charges either not yet due or being contested in good faith; (3) liens of materialmen, mechanics, warehousemen, or carriers, or other like liens arising in the ordinary course of business and securing obligations which are not yet delinquent; (4) purchase money liens or purchase money security interests upon or in any property acquired or held by Borrower in the ordinary course of business to secure indebtedness outstanding on the date of this Agreement or permitted to be incurred under the paragraph of this Agreement titled “Indebtedness and Liens”; (5) liens and security interests which, as of the date of this Agreement, have been disclosed on Schedule 3 attached hereto.; and (6) those liens and security interests which in the aggregate constitute an immaterial and insignificant monetary amount with respect to the net value of Borrower’s assets.
Page 13
Primary Credit Facility. The words “Primary Credit Facility” mean the credit facility described in the Line of Credit section of this Agreement.
Related Documents. The words “Related Documents” mean all promissory notes, credit agreements, loan agreements, environmental agreements, guaranties, security agreements, mortgages, deeds of trust, security deeds, collateral mortgages, and all other instruments, agreements and documents, whether now or hereafter existing, executed in connection with the Loan.
Security Agreement. The words “Security Agreement” mean and include without limitation any agreements, promises, covenants, arrangements, understandings or other agreements, whether created by law, contract, or otherwise, evidencing, governing, representing, or creating a Security Interest.
Security Interest. The words “Security Interest” mean, without limitation, any and all types of collateral security, present and future, whether in the form of a lien, charge, encumbrance, mortgage, deed of trust, security deed, assignment, pledge, crop pledge, chattel mortgage, collateral chattel mortgage, chattel trust, factor’s lien, equipment trust, conditional sale, trust receipt, lien or title retention contract, lease or consignment intended as a security device, or any other security or lien interest whatsoever whether created by law, contract, or otherwise.
BORROWER ACKNOWLEDGES HAVING READ ALL THE PROVISIONS OF THIS BUSINESS LOAN AGREEMENT (ASSET BASED) AND BORROWER AGREES TO ITS TERMS. THIS BUSINESS LOAN AGREEMENT (ASSET BASED) IS DATED APRIL 23, 2012.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen | ||
Title:CAO/Treasurer | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Signer | |
Authorized Signer |
MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 | ||||
This MODIFICATION TO THE LOAN AGREEMENT is attached to and by this reference is made a part of the Business Loan Agreement dated April 23, 2012 for Loan #34190232, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition Indicated by the following ratios at all times, unless otherwise noted:
Debt to Tangible Net Worth. Maintain a Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority Interest, less loan(s) to officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.55 to 1 as of March 31, 2012; 4.0 to 1 as of June 30, 2012; 3.75 to 1 as of September 30, 2012; and 4.00 to 1 as of December 31, 2012.
Minimum Cumulative EBITDA. Maintain a Minimum Cumulative EBITDA (defined as earnings before interest, taxes, depreciation, and amortization) of no less than $950,000.00 as of March 31, 2012; $1,800,000.00 as of June 30, 2012; $1,900,000.00 as of September 30, 2012; and $2,000,000.00 as of December 31, 2012.
Distributions. While this agreement is in effect, there shall be no distributions for December 31, 2012 fiscal year end. The section entitled “Borrowing Base” is hereby amended and restated as follows:
Borrowing Base. The words “Borrowing Base” mean, as determined by Lender from time to time, the lesser of (1) $14,000,000.00 or (a) 85.000% of the aggregate amount of Eligible Accounts, plus (b) 50.000% of the aggregate amount of Eligible Inventory (not to exceed in corresponding Loan amount based on Eligible Inventory $5,000,000.00) except that advances against Eligible Inventory cannot exceed the aggregate amount of advances against Eligible Accounts (2) less $1,500,000.00 excess availability requirement (3) less foreign exchange reserve if the mark-to-market position is negative at any given time.
THIS MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED ON November 21, 2012.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
SECOND MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This SECOND MODIFICATION TO THE LOAN AGREEMENT is attached to and by this reference is made a part of the Business Loan Agreement dated April 23, 2012 for Loan #34190232, including all modifications thereto (the “Business Loan Agreement), and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Debt to Tangible Net Worth. Maintain a Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less loan(s) to officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1 to be tested quarterly.
Minimum Cumulative EBITDA. Maintain a Minimum Cumulative EBITDA (defined as earnings before interest, taxes, depreciation, and amortization) of no less than $950,000.00 as of Quarter ending March 31st of each year; $1,800,000.00 as of Quarter ending June 30th of each year; $1,900,000.00 as of Quarter ending September 3rd of each year; and, $2,000,000.00 as of Quarter ending December 31st of each year.
Distributions. While this agreement is in effect, there shall be no distributions for the fiscal year end of December 31, 2013 and December 31, 2014.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
Except as expressly changed by this Second Modification to the Loan Agreement, the terms of the Business Loan Agreement remain unchanged and in full force and effect.
THIS SECOND MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED ON MAY 31, 2013.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
THIRD MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This THIRD MODIFICATION TO THE LOAN AGREEMENT is attached to and by this reference is made a part of the Business Loan Agreement dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Total Debt/Debt to Tangible Net Worth. Maintain a Total Debt to Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less loan(s) to officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1 to be tested quarterly.
Minimum Cumulative EBITDA Maintain a Minimum Cumulative EBITDA (defined as earnings before interest, taxes, depreciation, and amortization) of no less than $950,000.00 at first quarter end; $1,800,000.00 at second quarter end; $1,900,000.00 at third quarter end; and $2,000,000.00 at fourth quarter end.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The following requirement is hereby added to the section entitled “Negative Covenants” as follows:
Distributions. Notwithstanding the heading entitled “Continuity of Operations” below, Borrower may not make distributions exceeding $2,000,000.00 in 2014.
The definition entitled “Borrowing Base” is hereby amended and restated as follows:
Borrowing Base. The words “Borrowing Base” mean as determined by Lender from time to time, the lesser of (1) $18,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $1,500,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
The definition entitled “Eligible Accounts” is hereby amended and restated as follows:
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits, and offsets of any nature. Unless otherwise agreed to by Lender in writing, Eligible Accounts do not include:
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower. |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors. |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional. |
(4) | Accounts with respect to which Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower. |
(5) | Accounts which are subject to dispute, counterclaim, or setoff. |
(6) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
THIRD MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 2 |
(7) | Accounts with respect to which Lender, in its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(8) | Accounts of any Account Debtor who has filed or has had filed against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency, or debtor-in-relief acts; or who has had appointed a trustee, custodian, or receiver for the assets of such Account Debtor; or who has made an assignment for the benefit of creditors or has become insolvent or fails generally to pay its debts (including its payrolls) as such debts become due. |
(9) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States. |
(10) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts, except for the following Account Debtors: Target and Home Depot which exceeds 40.000% of all of Borrower’s Accounts. |
(11) | Accounts which have not been paid in full within 90 days from the original date of invoice. |
(12) | All Accounts of any single Account Debtor if 25.000% or more of the dollar amount of all such Accounts are represented by Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtors: The Chair King, Furniture Concept, and Universal Pool, |
(13) | Accounts with respect to which the Account Debtor is not a resident of the United States, except for Account Debtors located in Canada (excluding companies located in the province of Quebec) and except for Account Debtors located in U.S. Possessions, except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(14) | Accounts with credit balances over 90 days. |
(15) | That portion of Accounts consisting of or arising from retentions and hold-backs by Account Debtors due to disputes, rebates, etc. |
(16) | Accounts consisting of non-trade claims, i.e., freight claims, insurance claims, warranty claims, claims against government, etc. |
(17) | Accounts arising from cash sales or from collect on delivery sales of inventory. |
(18) | Accrued finance charges on Account. |
The section entitled “Electronic Instructions” is hereby added as follows:
Electronic Instructions. Borrower desires to apply for Advances and instruct Lender regarding all other aspects of the Loan electronically, including but not limited to by electronic mail, internet, telex, telefax, facsimile and/or telecopy. Borrower agrees that Lender may act in accordance with electronically transmitted applications and instructions (“Electronic Instructions”) subject to the following provisions: 1) Borrower’s Electronic Instructions must be sent to Lender electronically only by means of such services and in such format(s) as may be approved from time to time by Lender in its sole discretion; 2) Borrower will provide to Lender, in writing and duly signed by Borrower, any reasonable security or verification procedures, and Lender may require additional security or verification procedures in its sole discretion; 3) Borrower hereby authorizes and instructs Lender to take all actions requested in any and all Electronic Instructions and agrees that each such Electronic Instruction will be deemed an original and, if sent in lieu of manually signed instructions, will be deemed to incorporate all of the terms and provisions of the Lender’s standard form or format, if any, for such instructions; 4) Borrower recognizes and agrees that it will be obligated for any loan advance request and/or instruction pursuant to Electronic Instructions to the same extent as if such advance request and/or instruction were provided pursuant to Lender’s standard form or Lender approved format(s) manually signed by Borrower; 5) Borrower agrees to indemnify and hold harmless Lender, its officers, directors, employees and affiliates against any and all liability, loss, cost, damages, attorneys’ fees and other expenses which Lender may incur in reliance upon and pursuant to any and all of the Electronic Instructions received by Lender and purported to be sent by Borrower; 6) Lender is not responsible for checking electronic communications devices on a regular basis, and Borrower will make arrangements to assure Electronic Instructions have been sent to a current employee of Lender, and the employee of Lender has received and read the Electronic Instructions; 7) Lender is not responsible for delays, errors or omissions resulting from malfunction of electronic communications devices or from other conditions beyond the control of Lender; and 8) Lender is not responsible for misuse of or wrongful access to electronic communications devices by Borrower’s representatives and employees nor for any delay in acting on Electronic Instructions caused by Electronic Instructions which Lender deems to be uncertain or unclear or incomplete.
THIS THIRD MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED ON JUNE 18, 2014.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
FOURTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This FOURTH MODIFICATION TO THE LOAN AGREEMENT (“Fourth Modification”) is attached to and by this reference is made a part of the Business Loan Agreement dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Total Debt/Debt to Tangible Net Worth. Maintain a Total Debt to Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1 to be tested quarterly.
Minimum Cumulative EBITDA. Maintain a Minimum Cumulative EBITDA (defined as earnings before interest, taxes, depreciation, and amortization) of no less than $1,500,000.00 at second quarter end; $1,750,000.00 at third quarter end; and $2,000,000.00 at fourth quarter end.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The following requirement is hereby amended and restated to the section entitled “Negative Covenants” as follows:
Distributions. Notwithstanding the heading entitled “Continuity of Operations” below, Borrower agrees that no distributions will be allowed for fiscal year end December 31, 2015 and December 31, 2016 without Lender’s consent.
The definition entitled “Borrowing Base” is hereby amended and restated as follows:
“Borrowing Base. The words “Borrowing Base” mean as determined by Lender from time to time, the lesser of (1) $20,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
Notwithstanding the definition above, if Borrower requests an additional loan in an amount of $3,000,000.00 (“Discretionary Line Of Credit”) and if, in Lender’s sole discretion Lender makes advances under the Discretionary Line of Credit, from the date this Fourth Modification to June 1, 2016, the words “Borrowing Base” will mean as determined by Lender from time to time, the lesser of (1) $23,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.”
A section entitled “DISCRETIONARY LINE OF CREDIT” is hereby added as follows:
“DISCRETIONARY LINE OF CREDIT. The Discretionary Line of Credit represents Advances made to Borrower from time to time under the Agreement, at the sole discretion of Lender, from the date of this Fourth Modification to June 1, 2016. This is not a committed line of credit and Advances shall be made by Lender in its sole discretion, and nothing contained herein, in the Note or in any other Loan Documents shall be construed to obligate Lender to make such Advances under the Discretionary Line of Credit. Lender shall have the right to refuse to make such Advances at any time without prior notice to Borrower. Notwithstanding the section entitled “CESSATION OF ADVANCES”, Lender can cease Advances under this Discretionary Line of Credit at any time at its sole discretion.
The following sections entitled “Eligible Accounts” and “Eligible Inventory” are hereby amended and restated as follows:
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits, and offsets of any nature. Unless otherwise agreed to by Lender in writing, Eligible Accounts do not include:
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower. |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors. |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional. |
(4) | Accounts with respect to which Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower. |
(5) | Accounts which are subject to dispute, counterclaim, or setoff |
(6) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
(7) | Accounts with respect to which Lender, in its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(8) | Accounts of any Account Debtor who has filed or has had filed against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency, or debtor-in-relief acts; or who has had appointed a trustee, custodian, or receiver for the assets of such Account Debtor; or who has made an assignment for the benefit of creditors or has become insolvent or fails generally to pay its debts (including its payrolls) as such debts become due. |
(9) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States. |
(10) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts, except for the following Account Debtors: Target and Home Depot which exceeds 40.000% of all of Borrower’s Accounts. |
(11) | Accounts which have not been paid in full within 90 days from the original date of invoice. |
(12) | All Accounts of any single Account Debtor if 25.000% or more of the dollar amount of all such Accounts are represented by Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtors: American Retail Corp. (DBA Watson’s), The Chair King, Furniture Concept, and Universal Pool. |
(13) | Accounts with respect to which the Account Debtor is not a resident of the United States, except for Account Debtors located in Canada (excluding companies located in the province of Quebec) and except for Account Debtors located in U.S. Possessions, except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(14) | Accounts with credit balances over 90 days from the original date of invoice. |
(15) | That portion of Accounts consisting of or arising from retentions and hold-backs by Account Debtors due to disputes, rebates, etc. |
(16) | Accounts consisting of non-trade claims, i.e., freight claims, insurance claims, warranty claims, claims against government, etc. |
(17) | Accounts arising from cash sales or from collect on delivery sales of inventory. |
(18) | Accrued finance charges on Account. |
(19) | Any additional reserves against Accounts at the Lender’s sole discretion. |
(20) | Accounts which consists of progress billings. |
Eligible Inventory. The words “Eligible Inventory” mean, at any time, all of Borrower’s Inventory as defined below, except:
(1) | Inventory which is not owned by Borrower free and clear of all security interests, liens, encumbrances, and claims of third parties. |
(2) | Inventory which Lender, in its sole discretion, deems to be obsolete, unsalable, damaged, defective, or unfit for further processing. |
(3) | Work in progress. |
(4) | Inventory which is in transit. |
(5) | Inventory which consists of supplies and packaging materials. |
(6) | Inventory which consists of samples, demos and prototypes. |
(7) | Inventory which consists of rental inventory. |
(8) | Any additional reserves against Inventory at the Lender’s sole discretion |
THIS FOURTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED AS OF JUNE 1, 2015
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
FIFTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This FIFTH MODIFICATION TO THE LOAN AGREEMENT is attached to and by this reference is made a part of the Business Loan Agreement (Asset Based) dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Other Defaults” is hereby amended and restated as follows:
Other Defaults. Borrower fails to comply with or to perform any other term, obligation, covenant or condition contained in this Note or Agreement or in any of the Related Documents between Lender and Borrower; or any shareholder, member, trustor, or any owner of the Borrower also holding a controlling interest in any given entity’s common stock, membership interest, trust interest, or any other ownership interest (“Related Entity”), fails to comply with or to perform any other term, obligation, covenant or condition contained in any other agreement between Lender and the Related Entity
THIS FIFTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED AS OF JUNE 15, 2016.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
SIXTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This SIXTH MODIFICATION TO THE LOAN AGREEMENT (“Sixth Modification”) is attached to and by this reference is made a part of the Business Loan Agreement (Asset Based) dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Statements” is hereby amended and restated as follows:
Financial Statements. Furnish Lender with the following:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by a financial condition indicated as set forth in the applicable the following statements at all times, unless otherwise noted:
Interim Statements. As soon as available, but in no event later than sixty (60) days after the end of each fiscal quarter, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, with notes thereto for the period ended, internally prepared by Borrower, on a consolidated basis.
Agings. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with a listing and aging by invoice date of all accounts receivable and all accounts payable in detailed format acceptable to Lender.
Inventory. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with a listing of inventory in detailed format acceptable to Lender.
Borrowing Base Certificate. Within twenty (20) days after the end of each month, Borrower shall provide Lender with a Borrowing Base Certificate in the form attached hereto.
Guarantor Annual Statements. Annually, Borrower shall provide Lender with the financial statement of each Guarantor certified by such Guarantor to be true and correct in all material respects no later than April 30th.
Annual Statements. As soon as available, but in no event later than one hundred twenty (120) days after the end of each fiscal year, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, with notes thereto for the year ended, audited by a certified public accountant satisfactory to Lender.
Financial Projections. Within one hundred twenty (120) days, or sooner, after the end of each fiscal year, Borrower shall provide Lender with financial projections (balance sheet and income statement) in detailed format reasonably acceptable to Lender.
Monthly Income Statements. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with income statements, prepared by Borrower
Debtor Information. Within thirty (30) days, or sooner, after the end of each fiscal year, Borrower shall provide Lender with a listing of all account debtors including but not limited to their addresses and telephone numbers.
Tax Returns. Within ten (10) days of filing, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of Borrower together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extensions. Tax returns are to be provided no later than nine (9) months after the fiscal year end.
Guarantor Tax Returns. Within ten (10) days of filing, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of each Guarantor together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extension. Tax returns are to be provided no later than October 31st.
All financial reports required to be provided under this Agreement shall be prepared in accordance with GAAP, applied on a consistent basis, and certified by Borrower as being true and correct in all material respects.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
SIXTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 2 |
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Tangible Net Worth. Maintain an effective Tangible Net Worth (defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization plus debt subordinated to East West Bank) of not less than $11,000,000.00.
Total Debt to Tangible Net Worth. Maintain a Total Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1 to be tested quarterly.
Debt Coverage Ratio. Maintain a Debt Coverage Ratio (defined as earnings before interest, taxes, depreciation, and amortization (“EBITDA”) divided by current portion of long term debt plus interest expense) of not less than 1.25 to 1, on a trailing 12-month basis, tested at the end of each fiscal quarter.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The section entitled “Distributions” is hereby deleted in its entirety.
The section entitled “RIGHT TO AUDIT AND INSPECT” is hereby amended and restated as follows:
RIGHT TO AUDIT AND INSPECT. Borrower shall permit any representative of Lender, at any reasonable time but no less than annually, on or before June 30th, to inspect, audit, examine and make extracts or copies from all books, records and other data relating to the Collateral, to inspect any of Borrower’s properties, to confirm balances due on accounts by direct inquiry to account debtors, and shall furnish Lender with all information regarding the business or finances of Borrower promptly upon Lender’s request. Borrower agrees to pay for Lender’s reasonable fees and expenses related to such audits, provided however, so long as no Event of Default exists the Borrower shall be obligated to pay for Lender’s reasonable fees and expenses for only annual audits. The Lender is permitted to conduct audits with a greater frequency but at Lenders expense so long as no Event of Default exists. Borrower shall pay for all such audits and inspections if an Event of Default exists at the time of such audit or inspection.
The definition entitled “Borrowing Base” is hereby amended and restated as follows:
Borrowing Base. The words “Borrowing Base” mean as determined by Lender from time to time, the lesser of (1) $22,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
Notwithstanding the definition above, if Borrower requests an additional loan in an amount of $3,000,000.00 (“Discretionary Line Of Credit”) and if, in Lenders sole discretion Lender makes advances under the Discretionary Line of Credit, from the date of this Sixth Modification to September 23, 2018, the words “Borrowing Base” will mean as determined by Lender from time to time, the lesser of (1) $25,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
A section entitled “DISCRETIONARY LINE OF CREDIT” is hereby amended and restated as follows:
DISCRETIONARY LINE OF CREDIT. The Discretionary Line of Credit represents Advances made to Borrower from time to time under the Agreement, at the sole discretion of Lender, from the date of this Sixth Modification to September 23, 2018. This is not a committed line of credit and Advances shall be made by Lender in its sole discretion, and nothing contained herein, in the Note or in any other Loan Documents shall be construed to obligate Lender to make such Advances under the Discretionary Line of Credit. Lender shall have the right to refuse to make such Advances at any time without prior notice to Borrower. Notwithstanding the section entitled “CESSATION OF ADVANCES”, Lender can cease Advances under this Discretionary Line of Credit at any time at its sole discretion.
The following definitions entitled “Eligible Accounts” and “Eligible Inventory” are hereby amended and restated as follows:
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits, and offsets of any nature. Unless otherwise agreed to by Lender in writing, Eligible Accounts do not include:
SIXTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 3 |
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower. |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors. |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional. |
(4) | Accounts with respect to which Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower. |
(5) | Accounts which are subject to dispute, counterclaim, or setoff. |
(6) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
(7) | Accounts with respect to which Lender, in its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(8) | Accounts of any Account Debtor who has filed or has had filed against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency, or debtor-in-relief acts; or who has had appointed a trustee, custodian, or receiver for the assets of such Account Debtor; or who has made an assignment for the benefit of creditors or has become insolvent or fails generally to pay its debts (including its payrolls) as such debts become due. |
(9) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States. |
(10) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts, except for the following Account Debtors: Target, Home Depot, and Costco which exceeds 40.000% of all of Borrower’s Accounts, |
(11) | Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of invoice. |
(12) | All Accounts of any single Account Debtor if 25.000% or more of the dollar amount of all such Accounts are represented by Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtors: American Retail Corp. (DBA Watson’s), The Chair King, Furniture Concept, and Universal Pool, and except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of invoice. |
(13) | Accounts with respect to which the Account Debtor is not a resident of the United States, except for Account Debtors located in Canada (excluding companies located in the province of Quebec) and except for Account Debtors located in U.S. Possessions, except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(14) | Accounts with credit balances over 90 days from the original date of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of invoice. |
(15) | That portion of Accounts consisting of or arising from retentions and hold-backs by Account Debtors due to disputes, rebates, etc. |
(16) | Accounts consisting of non-trade claims, i.e., freight claims, insurance claims, warranty claims, claims against government, etc. |
(17) | Accounts arising from cash sales or from collect on delivery sales of inventory. |
(18) | Accrued finance charges on Account. |
(19) | Any additional reserves against Accounts at the Lender’s sole discretion. |
(20) | Accounts which consists of progress billings. |
Eligible Inventory. The words “Eligible Inventory” mean, at any time, all of Borrower’s Inventory as defined below, except:
(1) | Inventory which is not owned by Borrower free and clear of all security interests, liens, encumbrances, and claims of third parties. |
(2) | Inventory which Lender, in its sole discretion, deems to be obsolete, unsalable, damaged, defective, or unfit for further processing. |
SIXTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 4 |
(3) | Work in progress. |
(4) | Inventory which is in transit. |
(5) | Inventory which consists of supplies and packaging materials. |
(6) | Inventory which consists of samples, demos and prototypes. |
(7) | Inventory which consists of rental inventory. |
(8) | Any additional reserves against Inventory at the Lender’s sole discretion. |
(9) | Inventory that is not in the Borrower’s physical possession or is offsite and a landlord’s, warehouseman’s or bailee’s agreement in form and substance satisfactory to Lender, in its sole discretion, has not been executed by such landlord, warehouseman or bailee in favor of Lender. |
THIS SIXTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED
AS OF SEPTEMBER 26, 2017.
BORROWER:
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
SEVENTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 | ||||
This SEVENTH MODIFICATION TO THE LOAN AGREEMENT (“Seventh Modification”) is attached to and by this reference is made a part of the Business Loan Agreement (Asset Based) dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Total Debt to Tangible Net Worth. Maintain a Total Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1, to be tested quarterly.
Debt Coverage Ratio. Maintain a Debt Coverage Ratio (defined as earnings before interest, taxes, depreciation, and amortization (“EBITDA”) divided by current portion of long term debt plus interest expense) of not less than 1.10 to 1 on December 31, 2018 and not less than 1.25 to 1 on March 31, 2019 and thereafter, tested at the end of each fiscal quarter.
Tangible Not Worth. Maintain an effective Tangible Net Worth (defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization plus debt subordinated to East West Bank) of not less than $10,000,000.00, tested at the period ending December 31, 2018 and thereafter.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The section entitled “CHOICE OF VENUE” is hereby added as follows:
CHOICE OF VENUE. If there is a lawsuit, Grantor agrees upon Bank’s request to submit to the jurisdiction of the courts of such county as Lender shall designate in the State of New Jersey,
The section entitled “Certification of Beneficial Owner(s)” is hereby added under the section entitled “REPRESENTATIONS AND WARRANTIES” as follows:
Certification of Beneficial Owner(s). If Borrower is requested by Lender to provide a Certification of Beneficial Owner(s), the information included in the Certification of Beneficial Owner(s) is true and correct in all respects. “Certification of Beneficial Owner(s)” means a certification regarding beneficial ownership required by the Beneficial Ownership Regulation, which certification shall be substantially in form and substance satisfactory to Lender. “Beneficial Ownership Regulation” means 31 C.F.R. § 1010.230.
The sections entitled “Compliance with “Know Your Customer” Requirements” and “Depository Relationship” are hereby added under the section entitled “AFFIRMATIVE COVENANTS” as follows:
Compliance with “Know Your Customer” Requirements. Promptly following any request therefor, Borrower shall provide information and documentation reasonably requested by Lender for purposes of compliance with applicable “know your customer’ requirements under the PATRIOT Act, the Beneficial Ownership Regulation or other applicable anti-money laundering laws, including but not limited to a Certificate of Beneficial Owner(s) acceptable to Lender if applicable.
Depository Relationship. Maintain one or more deposit account(s) at Lender.
The section entitled “USA PATRIOT ACT” is hereby added as follows:
USA PATRIOT ACT. Lender hereby notifies Borrower that pursuant to the requirements of the USA PATRIOT Act (Title III of Pub. L. 107-56 (signed into law October 26, 2001)) (the “Act”), it is required to obtain, verify and record information that identifies Borrower, which information includes the name and address of Borrower and other information that will allow Lender to identify Borrower in accordance with the Act. Borrower shall, promptly following a request by Lender, provide all documentation and other information that Lender requests in order to comply with its ongoing obligations under applicable “know your customer” and anti-money laundering rules and regulations, including the Act. For legal entity borrowers, Lender will require the legal entity to provide identifying information about each beneficial owner and/or individuals who have significant responsibility to control, manage or direct the legal entity.
SEVENTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 2 |
THIS SEVENTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED AS OF DECEMBER 7, 2019.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
EIGHTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This EIGHTH MODIFICATION TO THE LOAN AGREEMENT (“Seventh Modification”) is attached to and by this reference is made a part of the Business Loan Agreement (Asset Based) dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed in connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Discretionary Line of Credit” is hereby deleted in its entirety.
The section entitled “Financial Statements” is hereby amended and restated as follows:
Financial Statements. Furnish Lender with the following:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by a financial condition indicated as set forth in the applicable the following statements at all limes, unless otherwise noted:
Interim Statements. As soon as available, but in no later than sixty (60) days after the end of each fiscal quarter, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, with notes thereto for the period ended, internally prepared by Borrower on a consolidated basis.
Agings. Within twenty (20) days or sooner, after the end of each month, Borrower shall provide Lender with a listing and aging by invoice date of all accounts receivable and all accounts payable in detailed format acceptable to Lender.
Inventory. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with a listing of inventory in detailed format acceptable to Lender including a report on ineligible obsolete and slow-moving inventory.
Borrowing Base Certificate. Within twenty (20) days after the end of each month, Borrower shall provide Lender with a Borrowing Base Certificate in the form attached hereto.
Guarantor Annual Statements, Annually, Borrower shall provide Lender with the financial statement of each Guarantor certified by such Guarantor to be true and correct in all material respects no later than April 30th.
Annual Statements. As soon as available, but in no event later than one hundred twenty (120) days after the end of each fiscal year, Borrower shall provide Lender with balance sheet, income and expense statements, reconciliation of net worth and statement of cash flows, with notes thereto for the year ended, audited by a certified public accountant satisfactory to Lender.
Financial Projections. Within one hundred twenty (120) days, or sooner, after the end of each fiscal year, Borrower shall provide Lender with financial projections (balance sheet and Income statement) in detailed format reasonably acceptable to Lender.
Monthly Income Statements. Within twenty (20) days, or sooner, after the end of each month, Borrower shall provide Lender with income statements, prepared by Borrower
Debtor Information. Within thirty (30) days. or sooner, after the end of each fiscal year, Borrower shall provide Lender with a listing of all account debtors including but not limited to their addresses and telephone numbers.
Tax Returns. Within ten (10) days of filing, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of Borrower together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extensions. Tax returns are to be provided no later than nine (9) months after the fiscal year end.
Guarantor Tax Returns. Within ten (10) days of tiling, Borrower shall provide Lender with a signed copy of the Federal Income Tax Return of each Guarantor together with K-1’s and all other schedules pertaining to the Tax Return, or a signed copy of each of the Request for Tax Return Extension. Tax returns are to be provided no later than October 31st.
All financial reports required to be provided under this Agreement shall be prepared in accordance with GAAP, applied on a consistent basis, and certified by Borrower as being true and correct in all material respects.
EIGHTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 2 |
The section entitled “Financial Covenants and Ratios” is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Total Debt to Tangible Net Worth. Maintain a Total Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority interest, less loan to officers/stockholders/affiliates minus intangible assets and accumulated amortization) not to exceed 4.0 to 1, tested at the end of each fiscal quarter.
Debt Coverage Ratio. Maintain a Debt Coverage Ratio (defined as earnings before interest, taxes, depreciation, and amortization (“EBITDA”) divided by current portion of long term debt plus interest expense) of not less than 1.10 to 1 on December 31, 2018 and not less than 1.25 to 1 on March 31, 2019 and thereafter, tested at the end of each fiscal quarter; except for quarters ending September 30, 2019 and December 31, 2019, testing for Debt Coverage Ratio shall be suspended and substituted with the “Net Loss” covenant stated below. The Debt Coverage Ratio testing shall resume after December 31, 2019.
Net Loss. Maintain an annual net loss of not more than ($1,550,000.00) for fiscal year ending 2019.
Tangible Net Worth. Maintain an effective Tangible Net Worth (defined as total hook net worth plus minority interest, less due from officers/stockholders/affiliates minus intangible assets and accumulated amortization plus debt subordinated to East West Bank) of not less than $10,000,000.00.
Except as provided above, all computations made to determine compliance with the requirements contained in this paragraph shall be made in accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The definition entitled “Borrowing Base” is hereby amended and restated as follows:
Borrowing Base. The words ‘‘Borrowing Base” mean as determined by Lender from time to time, the lesser of (1) $22,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts, subject to a maximum of 5% dilution based upon collections, plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible Inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
The definition entitled “Eligible Accounts” is hereby amended and restated as follows:
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits and offsets of any nature. Unless otherwise agreed to by Lender in writing. Eligible Accounts do not include:
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower. |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors, |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional. |
(4) | Accounts with respect to which Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower: |
(5) | Accounts which are subject to dispute, counterclaim, or setoff. |
(6) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
(7) | Accounts with respect to which Lender, in its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(8) | Accounts of any Account Debtor who has filed or has had tiled against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency. or debtor-in-relief acts; or who has had appointed a trustee, custodian, or receiver for the assets of such Account Debtor; or who has made an assignment for the benefit of creditors or has become insolvent or fails generally to pay its debts (including its payrolls) as such debts become due. |
EIGHTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 3 |
(9) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States |
(10) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts, except for the following Account Debtors: Ferguson Enterprises, Inc., Target, Home Depot, and Costco which exceeds 40.000% of all of Borrower’s Accounts, except that Lender in its sole discretion may adjust this concentration limit at any time, |
(11) | Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of invoice. |
(12) | All Accounts of any single Account Debtor if 25.000% or more of the dollar amount of all such Accounts are represented by Accounts which have not been paid in full within BO days from the original date of invoice, except for the following Account Debtors: American Retail Corp. (DBA Watson’s), The Chair King. Furniture Concept, and Universal Pool, and except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of invoice. |
(13) | Accounts with respect to which the Account Debtor is not a resident of the United States, except for Account Debtors located in Canada (excluding companies located in the province of Quebec) and except for Account Debtors located in U.S. Possessions, except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(14) | Accounts with credit balances over 90 days from the original dale of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of Invoice. |
(15) | That portion of Accounts consisting of or arising from retentions and hold-backs by Account Debtors due to disputes, rebates, etc. |
(16) | Accounts consisting of non-trade claims, i.e., freight claims, Insurance claims, warranty claims, claims against government, etc. |
(17) | Accounts arising from cash sales or from collect on delivery sales of inventory. |
(18) | Accrued finance charges on Account. |
(19) | Any additional reserves against Accounts at the Lender’s sole discretion. |
(20) | Accounts which consists of progress billings. |
(21) | Dilution based on collections in excess of 5% to be reserved from accounts receivable. |
The, definition entitled “Eligible Inventory” is hereby amended and restated as follows:
Eligible Inventory. The words “Eligible Inventory” mean, at any time, all of Borrower’s Inventory as defined below, except:
(1) | Inventory which is not owned by Borrower free and clear of all security interests, liens, encumbrances, and claims of third parties. |
(2) | inventory which Lender, in its sole discretion, deems to be obsolete, unsalable, damaged, defective, or unfit for further processing, including inventory with receipt date of 365 days beyond the cut-off date of the monthly inventory report submitted by Borrower. |
(3) | Work in progress. |
(4) | Inventory which is in transit. |
(5) | Inventory which consists of supplies and packaging materials. |
(6) | Inventory which consists of samples, demos and prototypes. |
(7) | Inventory which consists of rental inventory. |
(8) | Any additional reserves against Inventory at the Lender’s sole discretion. |
EIGHTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 4 |
(9) | Inventory that is not in the Borrower’s physical possession or is offsite and a landlord’s, warehouseman’s or bailee’s agreement in form and substance satisfactory to Lender, in its sole discretion, has not been executed by such landlord, warehouseman or bailee in favor of Lender. |
(10) | Inventory which is perishable or is subject to specific liens under either the Perishable Agricultural Commodities Act (“PACA”) or the Packers and Stockyards Act (“PASA”). |
The section entitled “Remittance/Control Account” is hereby added as follows:
Remittance/Control Account. At all times while this Agreement is in effect, Borrower shall cause the payments and other proceeds of the Accounts to be paid by the Account Debtors under a remittance/control account maintained with Lender (“Control Account”). Borrower further agrees that any and all of such funds received under the Control Account shall be immediately applied to the Indebtedness in such order and priority as Lender may determine within its sole discretion
THIS EIGHTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED AS OF NOVEMBER 19, 2019.
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
NINTH MODIFICATION TO THE LOAN AGREEMENT
Borrower: | Foremost Groups, Inc. | Lender: | East West Bank | |
906 Murray Road | Loan Servicing Department | |||
East Hanover, NJ 07936 | 9300 Flair Drive, 6th Floor | |||
El Monte, CA 91731 |
This NINTH MODIFICATION TO THE LOAN AGREEMENT (“Seventh Modification”) Is attached to and by this reference is made a part of the Business Loan Agreement (Asset Based) dated April 23, 2012 for Loan #34190232, including all modifications thereto, and executed In connection with a loan or other financial accommodations between Lender and Borrower.
The section entitled “Financial Covenants and Ratios” Is hereby amended and restated as follows:
Financial Covenants and Ratios. Comply with the following covenants and ratios:
Additional Requirements. Borrower understands and agrees that while this Agreement Is in effect, Borrower will maintain a financial condition indicated by the following ratios at all times, unless otherwise noted:
Debt Coverage Ratio. Maintain a Debt Coverage Ratio (defined as earnings before interest, taxes, depreciation, and amortization (“EBITDA”) divided by current portion of long term debt plus Interest expense) of not less than 1.25 to 1, tested at the end of each fiscal quarter.
Tangible Net Worth. Maintain an effective Tangible Net Worth (defined as total book net worth plus minority interest, less due from officers/stockholders/affiliates minus Intangible assets and accumulated amortization plus debt subordinated to East West Bank) of not less than the following for applicable periods:
$9,500,000.00 for quarters ending 9/30/2020 and 12/31/2020; and
$510,000,000.00 for quarter ending 3/31/2021 and thereafter.
Total Debt to Tangible Net Worth. Maintain a Total Debt to Tangible Net Worth (defined as total liabilities divided by Tangible Net Worth defined as total book net worth plus minority Interest, less loan to officers/stockholders/affiliates minus Intangible assets and accumulated amortization) not to exceed 4.0 to 1, tested at the end of each fiscal quarter.
Except as provided above, all computations made to determine compliance with the requirements contained In this paragraph shall be made In accordance with generally accepted accounting principles, applied on a consistent basis, and certified by Borrower as being true and correct.
The definition entitled “Borrowing Base” is hereby amended and restated as follows:
Borrowing Base. The words “Borrowing Base” mean as determined by Lender from time to time, the lesser of (1) $18,000,000.00 or (2) the sum of (a) 85.000% of the aggregate amount of Eligible Accounts, subject to a maximum of 5% dilution based upon collections, plus (b) the lesser of $5,000,000.00 or 50.000% of the aggregate amount of Eligible inventory, except that Advances against Eligible Inventory cannot exceed the aggregate amount of Advances against Eligible Accounts (3) less $750,000.00 excess availability requirement (4) less foreign exchange reserve if the mark-to-market position is negative at any given time.
The definition entitled “Eligible Accounts” is hereby amended and restated as follows:
Eligible Accounts. The words “Eligible Accounts” mean at any time, all of Borrower’s Accounts which contain selling terms and conditions acceptable to Lender. The net amount of any Eligible Account against which Borrower may borrow shall exclude all returns, discounts, credits, and offsets of any nature, Unless otherwise agreed to by Lender In writing, Eligible Accounts do not include:
(1) | Accounts with respect to which the Account Debtor is employee or agent of Borrower, |
(2) | Accounts with respect to which the Account Debtor is a subsidiary of, or affiliated with Borrower or its shareholders, officers, or directors. |
(3) | Accounts with respect to which goods are placed on consignment, guaranteed sale, or other terms by reason of which the payment by the Account Debtor may be conditional, |
(4) | Accounts with respect to which. Borrower is or may become liable to the Account Debtor for goods sold or services rendered by the Account Debtor to Borrower. |
NINTH MODIFICATION TO THE LOAN AGREEMENT
Loan No: 34190232 | (Continued) | Page 2 |
(5) | Accounts which are subject to dispute, counterclaim, or setoff. |
(6) | Accounts with respect to which the goods have not been shipped or delivered, or the services have not been rendered, to the Account Debtor. |
(7) | Accounts with respect to which Lender, In Its sole discretion, deems the creditworthiness or financial condition of the Account Debtor to be unsatisfactory. |
(8) | Accounts of any Account Debtor who has filed or has had filed against it a petition in bankruptcy or an application for relief under any provision of any state or federal bankruptcy, insolvency, of debtor-in-relief acts; or who has had appointed n trustee, custodian, or receiver for the assets of much Account Debtor; or who has made an assignment for the benefit of creditors or has become Insolvent or tails generally to pay Its debts (Including Its payrolls) as such debts become due. |
(9) | Accounts with respect to which the Account Debtor is the United States government or any department or agency of the United States. |
(10) | That portion of the Accounts of any single Account Debtor which exceeds 25.000% of all of Borrower’s Accounts, except for the following Account Debtors: Ferguson Enterprises, Inc., Target, Home Depot, and Costco which exceeds 40.000% of all of Borrower’s Accounts, except that Lender in its sole discretion may adjust this concentration limit at any time. |
(11) | Accounts which have not been paid in full within 90 days from the original date of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of Invoice. |
(12) | All Accounts of any single Account Debtor if 25.000% or more of the dollar amount of all such Accounts are represented by Accounts which have-not been paid in full within-90 days from the Original date of invoice, except’ for the following Account Debtors: The Chair King and Furniture Concepts which shall be 50% cross-aging from January 1 through June 30, and 25% cross-aging from July 1 through December 31 of each year; provided that Lender shall have sole discretion to reduce the cross-age threshold in response to, including but not limited to, deterioration In the applicable credit status of The Chair King and Furniture Concepts, deterioration in the performance of the Accounts of The Chair King and Furniture Concepts, or Increased dilution on the Accounts from The Chair King and Furniture Concepts. |
(13) | Accounts with respect to which the Account Debtor is not .a resident of the United States, except for Account Debtors located In Canada (excluding companies located in the province of Quebec) and except for Account Debtors located in U.S. Possessions, except to the extent such Accounts are supported by insurance, bonds or other assurances satisfactory to Lender. |
(14) | Accounts with credit balances over 90 days from the original date of invoice, except for the following Account Debtor in regards to the direct import program: Target which may be 150 days from the original date of Invoice. |
(15) | That portion of Accounts consisting of or arising from retentions and hold-backs by Account Debtors due to disputes, rebates, eta. |
(16) | Accounts consisting of non-trade claims, i.e., freight claims, insurance claims, warranty claims, claims against government, etc. |
(17) | Accounts arising from cash sales or from collect on delivery sales of inventory. |
(18) | Accrued finance charges on Account. |
(19) | Any additional reserves against Accounts at the Lender’s sole discretion. |
(20) | Accounts which consists of progress billings. |
(21) | Dilution based on collections in excess of 5% to be reserved from accounts receivable. |
The section entitled “TAXPAYER CONSENT” is hereby added as follows:
TAXPAYER CONSENT. Borrower expressly acknowledges and agrees that any loan application, the information on it, and Borrower’s federal or state tax returns, tax transcripts or tax-related information (collectively “Tax Information”) will be used by Lender and certain third parties as designated below as follows:
Use of information. Borrower consents to the use of this information, including Borrower’s Tax Information, for the purposes of: (1) reviewing, processing and responding to Borrower’s loan application; (2) originating the loan; (3) maintaining and servicing the loan; (4) selling the loan in whole or in part; (5) complying with legal and/or regulatory obligations.
Re-disclosure. Borrower also expressly agrees that Lender may disclose Borrower’s information, including Tax Information, to any third party Lender reasonably deems necessary or appropriate to carry out the purposes above. This includes third parties who: (1) process loan applications or originate loans; (2) maintain and service Borrower’s loan; (3) may or will purchase Borrower’s loan; (4) and any government agency or regulatory body necessary for Lender to comply with a legal or regulatory obligation.
NINTH MODIFICATION TO THE LOAN AGREEMENT
THIS NINTH MODIFICATION TO THE LOAN AGREEMENT IS EXECUTED AS OF AUGUST 13, 2020, BORROWER:
BORROWER: | ||
FOREMOST GROUPS, INC. | ||
By: | /s/ Liang Hann Chen | |
Name:Liang Hann Chen, CAO/Treasurer of Foremost Groups, Inc. | ||
LENDER: | ||
EAST WEST BANK | ||
By: | /s/ Authorized Officer | |
Authorized Officer |
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of FGI Industries Ltd. on Form S-1 AMENDMENT # 2 of our report dated June 06, 2021, with respect to our audits of the consolidated financial statements of FGI Industries Ltd. as of December 31, 2020 and 2019 and for each of the two years in the period ended December 31, 2020, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum llp | |
Marcum llp | |
Melville, NY | |
November 12, 2021 |