|
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 | | | |
| | | | 15 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 62 | | | |
| | | | 71 | | | |
| | | | 76 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 92 | | | |
| | | | 94 | | | |
| | | | 97 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 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 | | | | | $ | 17,975,396 | | |
Total liabilities
|
| | | $ | 62,836,125 | | | | | $ | 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 | | | | | | 9,500,000 | | |
Parent’s net investment
|
| | | | 2,817,021 | | | | | | 17,592,021 | | |
Total parent’s net (deficit) investment
|
| | | $ | 2,817,021 | | | | | | 17,592,021 | | |
Total capitalization
|
| | | $ | 65,653,146 | | | | | $ | 80,428,146 | | |
|
Assumed public offering price per share
|
| | | | | | | | | $ | 7.00 | | |
|
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
|
| | | $ | 1.45 | | | | | | | | |
|
Net tangible book value per share after the offering
|
| | | | | | | | | $ | 1.85 | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | 5.15 | | |
| | |
Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders before this offering
|
| | | | 7,000,000 | | | | | | 74% | | | | | $ | — | | | | | | —% | | | | | $ | — | | |
New Investors participating in this offering
|
| | | | 2,500,000 | | | | | | 26% | | | | | | 17,500,000 | | | | | | 100% | | | | | | 7.00 | | |
Total
|
| | | | 9,500,000 | | | | | | 100% | | | | | | 17,500,000 | | | | | | 100% | | | | | | 1.85 | | |
| | |
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 | | | | | | 71.8% | | |
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
David Bruce
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
John Chen
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Perry Lin
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Todd Heysse
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Kellie Zesch Weir
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Jae Chung
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Directors and executive officers as (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
|
|
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
|
| | | $ | 2,175 | | |
FINRA filing fee
|
| | | | 3,500 | | |
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 | | |
Total
|
| | | $ | 1,500,000 | | |
Exhibit
Number |
| |
Exhibit Description
|
|
1.1** | | | | |
3.1** | | | | |
3.2** | | | | |
4.1** | | | | |
4.2** | | | | |
4.3** | | | | |
5.1 | | | | |
5.2 | | | | |
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** | | | | |
23.3** | | | | |
24.1** | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
*
David Bruce
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
January 3, 2022
|
|
|
*
Perry Lin
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
January 3, 2022
|
|
|
/s/ John Chen
John Chen
|
| | Executive Chairman and Director | | |
January 3, 2022
|
|
|
*
Todd Heysse
|
| | Director | | |
January 3, 2022
|
|
|
*
Kellie Zesch Weir
|
| | Director | | |
January 3, 2022
|
|
|
*
Jae Chung
|
| | Director | | |
January 3, 2022
|
|
Exhibit 5.1
Faegre Drinker Biddle & Reath LLP
2200 Wells Fargo Center
+1 612 766 7000 main +1 612 766 1600 fax |
January 3, 2022
FGI Industries Ltd.
906 Murray Road
East Hanover, NJ 07869
Ladies and Gentlemen:
We have acted as special United States counsel to FGI Industries Ltd., a Cayman Islands exempted company (the “Company”), in connection with the preparation of a Registration Statement on Form S-1, including all amendments and supplements thereto (the “Registration Statement”), of the Company filed with the U.S. Securities and Exchange Commission (the “Commission”) under the Securities Act of 1933, as amended (the “Securities Act”), with respect to the registration of the public offering of up to 2,875,000 ordinary shares, par value US$0.0001 per share (“Ordinary Shares”), of the Company, which includes Ordinary Shares subject to the over-allotment option granted to the underwriters (the “Underwriters”) pursuant to the terms of the underwriting agreement to be executed by the Company and The Benchmark Company, LLC, as representative of the Underwriters, and substantially in the form filed as Exhibit 1.1 to the Registration Statement (the “Underwriting Agreement”), warrants to purchase up to 57,500 Ordinary Shares (the “Warrants”), and the Ordinary Shares that may be issued upon exercise of the Warrants.
This opinion letter is being delivered in accordance with the requirements of Item 601(b)(5) of Regulation S-K.
The Warrants are to be issued under a warrant agreement substantially in the form filed as Exhibit 4.2 to the Registration Statement, with appropriate insertions (the “Warrant Agreement”), to be entered into by the Company. As used herein, the term “Transaction Documents” collectively refers to the Underwriting Agreement and the Warrant Agreement.
We have examined originals, or copies certified or otherwise identified to our satisfaction, of the Registration Statement, the Transaction Documents and such other documents, records, instruments and certificates or comparable documents of officers and representatives of the Company as we have deemed necessary or appropriate for the purposes of this opinion and have made such examination of statutes and decisions and reviewed such questions of law as we have considered necessary or appropriate.
Based upon and subject to the foregoing and to the other assumptions, qualifications and limitations set forth herein, we are of the opinion that when (a) the Registration Statement becomes effective under the Securities Act, (b) the Company has obtained any legally required consents, approvals, authorizations or other orders of the Commission and any other regulatory authority, (c) the Ordinary Shares underlying such Warrants have been duly authorized and reserved for issuance by the Company, and (d) the Warrant Agreement pursuant to which such Warrants are to be issued has been executed and delivered by the Company in accordance with the Warrant Agreement and the Underwriting Agreement, the Warrants will constitute valid and binding obligations of the Company, enforceable against the Company in accordance with their terms.
FGI Industries Ltd. | -2- |
The foregoing opinions are subject to the limitation that the validity, binding effect, or enforceability of the provisions of any agreement or instrument is limited by (a) applicable bankruptcy, insolvency, reorganization, assignment for the benefit of creditors, moratorium, fraudulent conveyance, fraudulent transfer, voidable transaction, receivership, and other laws of general application affecting the enforcement of creditors’ rights, (b) general principles of equity, including, without limitation, concepts of materiality, reasonableness, good faith, fair dealing, and the possible unavailability of specific performance, injunctive relief, or other equitable remedies, whether considered in a proceeding at law or in equity, (c) public policy considerations that may limit the rights of parties to obtain specific remedies or enforce specific terms, and (d) governmental authority to limit, delay or prohibit the making of payments outside the United States.
In rendering the foregoing opinions, we have assumed that:
(a) The Company (i) is duly organized, validly existing and in good standing under the laws of its jurisdiction of organization, (ii) has the requisite corporate power and authority to execute, deliver and perform its obligations under the Transaction Documents and to consummate the transactions contemplated thereby, including but not limited to the issue and sale of the Warrants and the Ordinary Shares issuable upon exercise thereof, and (iii) has complied and will comply with all aspects of the laws of the jurisdiction of its organization in connection with the transactions contemplated by, and the performance of its obligations under, the Transaction Documents.
(b) Each of the Transaction Documents, and the transactions contemplated thereby, including but not limited to the issuance of the Warrants by the Company, has been duly authorized by all requisite action on the part of each of the parties thereto, and each of the Transaction Documents has been duly executed and delivered by each of the parties thereto;
(c) Each party to any of the Transaction Documents (other than the Company) will have complied with all legal requirements pertaining to its status as such status relates to the right to enforce such agreements or instruments against the Company and will have satisfied those legal requirements applicable to it to the extent necessary to make such agreements or instruments enforceable against it;
(d) Neither the authorization, issuance, execution or delivery by the Company of the Transaction Documents nor the performance by the Company of its obligations thereunder: (i) violates or will violate the laws of the Cayman Islands or the Company’s articles of incorporation, memorandum of association, bylaws or similar constitutional document, (ii) constitutes or will constitute a violation of, or a default under, any lease, indenture, instrument or other agreement to which the Company or its property is subject, (iii) contravenes or will contravene any order or decree of any court or governmental authority to which the Company or its property is subject or (iv) violates or will violate, or is void or voidable under, any law, rule or regulation to which the Company or its property is subject (except that we do not make the assumption set forth in this clause (iv) with respect to the laws of the State of New York); and
(e) Neither the execution and delivery by the Company of the Transaction Documents nor the performance by the Company of its obligations thereunder requires or will require the consent, approval, licensing or authorization of, or any filing, recording or registration with, any governmental authority under any law, rule or regulation of any jurisdiction (except that we do not make the assumption with respect to the laws of the State of New York).
FGI Industries Ltd. | -3- |
We have relied upon certificates of public officials as to the accuracy of all matters addressed therein and, with respect to certain factual matters, upon certificates of and information provided by officers and employees of the Company as to the accuracy of such factual matters, in each case without independent verification thereof or other investigation. We have assumed, without investigation, the following: (a) the genuineness of signatures, including electronic signatures, appearing upon agreements, instruments, certifications, documents, and proceedings, (b) each document submitted to us for review is accurate and complete, each such document that is an original is authentic and each such document that is a copy conforms to an authentic original, (c) the legal capacity of natural persons who are involved on behalf of the Company to enter into and perform the referenced instrument or agreement or to carry out their role in the transactions contemplated thereby, (d) the truth, accuracy and completeness of the information, representations and warranties contained in the agreements, documents, instruments, certificates and records we have reviewed, (e) the absence of any undisclosed modifications to the agreements and instruments reviewed by us, (f) that there has not been any mutual mistake of fact or misunderstanding, fraud, duress or undue influence, and (g) that the conduct of the parties to or having rights under any instrument or agreement relevant hereto has complied with any requirement of good faith, fair dealing and conscionability.
Without limiting any other qualifications set forth herein, the opinions expressed herein are subject to the effect of generally applicable laws that (a) provide for the enforcement of oral waivers or modifications where a material change of position in reliance thereon has occurred or provide that a course of performance may operate as a waiver, (b) limit the enforcement of provisions of instruments or agreements that purport to require waiver of the obligations of good faith, fair dealing, diligence and reasonableness, (c) limit the availability of a remedy under certain circumstances where another remedy has been elected, (d) limit the enforceability of provisions releasing, exculpating or exempting a party from, or requiring indemnification of or contribution to a party for, liability for its own action or inaction, to the extent the action or inaction involves negligence, recklessness, willful misconduct or unlawful conduct or insofar as such provisions otherwise contravene public policy, (e) may, where less than all of an instrument or agreement may be unenforceable, limit the enforceability of the balance of the instrument or agreement to circumstances in which the unenforceable portion is not an essential part of the agreed exchange, (f) govern and afford judicial discretion regarding the determination of damages and entitlement to attorneys’ fees and other costs, (g) may permit a party who has materially failed to render or offer performance required by a contract to cure that failure unless either permitting a cure would unreasonably hinder the aggrieved party from making substitute arrangements for performance or it is important under the circumstances to the aggrieved party that performance occur by the date stated in the instrument or agreement, (h) may require mitigation of damages, (i) may limit the enforceability of certain waivers, and (j) provide a time limitation after which a remedy may not be enforced (i.e., statutes of limitation).
We express no opinion as to (a) whether a court would award a judgment in a currency other than United States dollars or as to the enforceability of any provision specifying rates of exchange for, or requiring indemnity against loss in, converting into a specified currency the proceeds or amount of a court judgment in another currency, (b) any agreement to submit to the jurisdiction of any particular court or other governmental authority (either as to personal jurisdiction or subject matter jurisdiction), any provisions restricting access to courts, any waivers of the right to jury trial, any waivers of service of process requirements that would otherwise be applicable, any provision relating to evidentiary standards, any agreement that a judgment rendered by a court in one jurisdiction may be enforced in another jurisdiction, or any provision otherwise affecting the jurisdiction or venue of courts, (c) any provision waiving legal, statutory or equitable defenses or other procedural, judicial or administrative rights, or (d) any provision that authorizes ones party to act as attorney-in-fact for another party.
FGI Industries Ltd. | -4- |
Our opinions set forth herein are limited to the laws of the State of New York, and we express no opinion as to the effect of any other laws. In particular, we do not purport to pass upon any matter governed by the laws of the Cayman Islands. We express no opinion as to whether, or to the extent of which, the laws of any particular jurisdiction apply to the subject matter hereof, including without limitation the enforceability of the governing law provisions contained in the Transaction Documents.
This opinion is rendered as of the date first written above, and we assume no responsibility for updating this opinion letter or the opinions set forth herein to take into account any event, action, interpretation or change in law occurring subsequent to the date hereof that may affect the validity of such opinions. This opinion letter is expressly limited to the matters set forth above, and we render no opinion, whether by implication or otherwise, as to any other matters relating to the Company, the Warrants, the Ordinary Shares or the Transaction Documents.
We hereby consent to the filing of this opinion letter as an exhibit to the Registration Statement and to being named in the Registration Statement under the caption “Legal Matters” with respect to the matters stated therein without implying or admitting that we are “experts” within the meaning of the Securities Act or the rules and regulations of the Commission issued thereunder with respect to any part of the Registration Statement, including this exhibit.
Very truly yours, | |
FAEGRE DRINKER BIDDLE & REATH LLP |
By: | /s/ Jonathan R. Zimmerman | |
Jonathan R. Zimmerman, Partner |
Exhibit 5.2
Office: | +852 2801 7862 |
Mobile: | +852 9269 5271 |
Email: | ctsang@tta.lawyer |
FGI Industries Ltd. Harbour Place 2nd Floor 103 South Church Street P.O. Box 472, George Town Grand Cayman KYI-1106 Cayman Islands |
|
3 January 2022
Dear Sirs
FGI Industries Ltd.
We have acted as Cayman Islands legal advisers to FGI Industries Ltd. (the "Company") in connection with the Company’s registration statement on Form S-1, including all amendments or supplements thereto (the "Registration Statement"), filed with the United States Securities and Exchange Commission (the "Commission") under the United States Securities Act of 1933 (the "Act"), as amended, related to the offering by the Company of up to (i) 2,875,000 ordinary shares, par value of US$0.0001 per share (the "Shares"), which includes Shares that may be issued pursuant to the Underwriters’ option to purchase additional Shares and (ii) Shares that may be issued pursuant to the Representative’s Warrants to purchase up to 57,500 Shares (the “Warrant Shares”). This opinion is given in accordance with the terms of the Legal Matters section of the Registration Statement.
1 | Documents Reviewed |
For the purposes of this opinion we have reviewed originals, copies, drafts or conformed copies of the documents listed in Schedule 1 to this opinion, being all of the documents necessary to form our opinion. Defined terms shall have the meanings set out in Schedule 1 or in the Registration Statement.
2 | Assumptions |
The following opinions are given only as to and based on circumstances and matters of fact existing at the date hereof and as to the laws of the Cayman Islands as the same are in force at the date hereof. In giving this opinion, we have relied upon the completeness and accuracy (and assumed the continuing completeness and accuracy as at the date hereof) of the Certificate of Good Standing and the Director's Certificate, as to matters of fact, without further verification and have assumed that copy documents or drafts of documents provided to us are true and complete copies of, or in the final forms of, the originals. We have also assumed that the Registration Statement shall have been declared effective under the Securities Act of 1933, as amended.
3 | Opinions |
Based upon, and subject to, the foregoing assumptions, and having regard to such legal considerations as we deem relevant, we are of the opinion that:
3.1 | the Company has been duly incorporated and is validly existing and in good standing under the laws of the Cayman Islands; |
3.2 | upon the IPO M&A in substantially the form filed as Exhibit 3.2 to the Registration Statement becoming effective immediately prior to the consummation of the Public Offering, the authorized share capital of the Company is US$21,000 divided into 200,000,000 shares of a par value of US$0.0001 each; and |
3.3 | when the Resolutions with respect to the Shares have been adopted, the issue and allotment of the Shares (including Shares that may be issued pursuant to the Underwriters’ option to purchase additional Shares) will be duly authorised and when allotted, issued and paid for as contemplated in the Registration Statement, such Shares will be legally issued and allotted, fully paid and non-assessable. In this opinion the phrase "non-assessable" means, with respect to Shares in the Company, that a shareholder shall not, solely by virtue of its status as a shareholder, be liable for additional assessments or calls on the Shares by the Company or its creditors (except in exceptional circumstances, such as involving fraud, the establishment of an agency relationship or an illegal or improper purpose or other circumstances in which a court may be prepared to pierce or lift the corporate veil). As a matter of Cayman law, a share is only issued when it has been entered in the register of members (shareholders); |
3.4 | when the Resolutions with respect to the Shares have been adopted and upon payment of the exercise price provided for in the Representative’s Warrant, the issue and allotment of the Warrant Shares will be duly authorised and when allotted, issued and paid for as contemplated in the Registration Statement, such Warrant Shares will be legally issued and allotted, fully paid and non-assessable. In this opinion the phrase "non-assessable" means, with respect to Warrant Shares in the Company, that a shareholder shall not, solely by virtue of its status as a shareholder, be liable for additional assessments or calls on the Warrant Shares by the Company or its creditors (except in exceptional circumstances, such as involving fraud, the establishment of an agency relationship or an illegal or improper purpose or other circumstances in which a court may be prepared to pierce or lift the corporate veil). As a matter of Cayman law, a share is only issued when it has been entered in the register of members (shareholders). |
We hereby consent to the prospectus discussion of this opinion, to the filing of this opinion as an exhibit to the Registration Statement and to the reference to our firm under the headings "Enforcement of civil liabilities" and "Legal Matters" and elsewhere in the prospectus included in the Registration Statement. In providing our consent, we do not thereby admit that we are in the category of persons whose consent is required under Section 7 of the Act or the Rules and Regulations of the Commission thereunder.
This opinion is limited to the matters detailed herein and is not to be read as an opinion with respect to any other matter.
Yours faithfully
/s/ TRAVERS THORP ALBERGA
TRAVERS THORP ALBERGA
SCHEDULE 1
List of Documents Reviewed
1 | the Certificate of Incorporation dated 26 May 2021; |
2 | the register of members of the Company; |
3 | the register of directors of the Company; |
4 | the Memorandum and Articles of Association of the Company as adopted by the subscriber resolution passed on 26 May 2021(the "Pre-IPO M&A"); |
5 | form of Second Amended and Restated Articles of Association of the Company, filed as Exhibit 3.2 to the Registration Statement (the "IPO M&A"); |
6 | the written resolutions of the board of directors of the Company dated 7 October 2021, authorizing (inter alia) the filing of the Registration Statement by the Company and the issuance of the Shares, the Representative’s Warrants and the Warrant Shares by the Company, subject to further authorization for the issuance, execution, delivery and performance by proper action of the Company’s Board of Directors or a committee thereof with respect to the pricing of the Shares (the "Board Resolutions"); |
7 | the written resolutions of the shareholders of the Company dated 30 September 2021 (the "Shareholders' Resolutions", together with the Board Resolutions are referred to as the "Resolutions"); |
8 | the certificate of good standing of the Company issued by the Registry of Companies, Cayman Islands on 27 September 2021 (the "Certificate of Good Standing"); |
9 | a certificate from a Director of the Company addressed to this firm, a copy of which is attached hereto (the "Director's Certificate"); and |
10 | the Registration Statement. |
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of FGI Industries Ltd. on Amendment No.4 to Form S-1, File No. 333-259457, 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
January 3, 2022