FGI Industries Ltd.
11/11/2024 | Press release | Distributed by Public on 11/11/2024 15:34
FGI INDUSTRIES ANNOUNCES THIRD QUARTER 2024 RESULTS
EAST HANOVER, N.J., Nov. 11, 2024/PRNewswire/ -- FGI Industries Ltd. (Nasdaq: FGI) ("FGI" or the "Company"), a leading global supplier of kitchen and bath products, today announced results for the third quarter 2024.
THIRD QUARTER 2024 HIGHLIGHTS
(As compared to the third quarter of 2023)
- Total revenue of $36.1 million, +20.6% y/y
- Gross profit of $9.3 million, +18.9% y/y
- Gross margin of 25.8%, -40 bps y/y
- Operating loss of ($0.1) million and net loss attributable to shareholders of ($0.6) million
- Adjusted operating income of $0.1 million
- Adjusted net loss attributable to shareholders of ($0.1) million
MANAGEMENT COMMENTARY
Dave Bruce, President and CEO of FGI, stated, "FGI reported total revenue of $36.1 million in the quarter, representing a year-over-year increase of 20.6%. Gross profit was a record $9.3 million, reflecting growth of 18.9% compared to the prior year. The gross margin was 25.8%, a decline of 40 basis points compared to the third quarter of 2023 due, in part, to a higher mix of Sanitaryware and Bath Furniture and higher freight costs in the Bath Furniture and Covered Bridge segments. The industry outlook remains relatively flat overall with our customers forecasting minimal growth in 2024 but FGI's strategic investments in our brands, products and channels strategy is bearing fruit driving revenue growth well above the overall market. FGI's third quarter revenue increased significantly compared to the third quarter 2023 due to growth across all our businesses and geographies. Revenue grew 21%, 9% and 39% in the quarter for the US, Canada and Europe markets, respectively. Sanitaryware and Bath Furniture reversed year-over-year declines in the second quarter and grew 3% and 64%, respectively, in the third quarter. Shower Systems revenue increased 45% year-over-year as demand trends remained steady and sales of both existing and new products drove growth. Our Covered Bridge custom cabinet segment continues to show strong growth increasing 93% over the prior year period." Bruce continued, "We are excited about our new product introductions and continue to invest in our brands and our future growth initiatives in our core businesses."
Perry Lin, Chief Financial Officer of FGI, commented, "Even as total revenue increased 20.6% year-over-year, operating expenses increased 27.6% year-over-year to $9.4 million. The increase in operating expenses was due primarily to investing for future growth in our kitchen cabinet business, which includes Covered Bridge and Isla Porter, and investing in distribution for our Canada business. FGI ended the third quarter with total available liquidity of $16.3 million. We believe the best use of our capital is for internal investment and this will remain our priority in the near term."
THIRD QUARTER 2024 RESULTS
Revenue totaled $36.1 million during the third quarter of 2024, an increase of 20.6% compared to the prior-year period due to growth across all our businesses and geographies.
-
Sanitaryware revenue was $21.5 million during the third quarter of 2024, up from $20.7 million in the prior-year period.
-
Bath Furniture revenue was $4.2 million during the third quarter of 2024, an increase from revenue of $2.5 million in the prior-year period. Our shift to market-aligned program pricing and design outpaced our sales expectations.
-
Shower Systems revenue was $7.1 million during the third quarter of 2024, up from $4.9 million last year. Demand trends remain positive, further supported by our new customer programs.
- Other revenue, primarily from Kitchen Cabinets, was $3.3 million during the third quarter, up from $1.7 million in the prior year, driven by continued strong dealer and customer expansion across the US.
Gross profit was $9.3 million during the third quarter of 2024, an increase of 18.9% compared to last year, driven by growth in our higher margin products. Gross profit margin decreased to 25.8% during the third quarter of 2024, down 40 basis points from the prior-year period.
Operating loss was ($0.1) million during the third quarter of 2024, down from operating income of $0.5 million in the prior-year period. Operating loss during the third quarter of 2024 included non-recurring expenses of $0.1 million for business expansion expense and accruals for non-recurring IPO- related stock-based compensation. Excluding these items, adjusted operating income was 0.1 million during the third quarter. The decline in operating income and adjusted operating income from the prior year was a result of an increase in personnel costs, marketing and promotion expenses, warehouse expenses, and operating expenses tied to growth initiatives, as the Company continues to invest in its BPC growth strategy. As a result, operating margin and adjusted operating margin were (0.2%) and 0.2% during the third quarter, respectively, down from 1.6% and 2.0% in the same period last year.
The Company reported GAAP net loss attributable to shareholders of ($0.6) million, or ($0.06) per diluted share during the third quarter of 2024, versus net income of $0.4 million, or $0.04 per diluted share, in the same period last year. Net loss for the third quarter of 2024 included after-tax expenses of $0.1 million related to business expansion expense and accruals for non-recurring IPO- related stock-based compensation. Net loss for the third quarter of 2023 included after-tax expense of $0.1 million related to business expansion expense and non-recurring IPO- related compensation. Excluding these items, adjusted net loss attributable to shareholders for the third quarter of 2024 was ($0.1) million, or ($0.01) per diluted share, versus adjusted net income attributable to shareholders of $0.6 million, or $0.06 per diluted share, for the same period last year.
FINANCIAL RESOURCES AND LIQUIDITY
As of September 30, 2024, the Company had $3.0 million of cash and cash equivalents, total debt of $12.5 million and $13.3 million of availability under its credit facilities net of letters of credit. Total liquidity was $16.3 million at September 30, 2024.
FINANCIAL GUIDANCE
The Company revises its fiscal 2024 guidance as follows:
- Revised total revenue of $127-131 million, up from the previous estimate of $115-128 million.
- Revised total adjusted operating income of ($1.0) to $0.0 million, down from the previous estimate of $2.8 to $3.8 million.
- Revised total adjusted net income of ($1.0) to $0.0 million, compared to the prior estimate of $1.2 to $2.0 million.
Note that Total Adjusted Operating Income excludes certain non-recurring items and Total Adjusted Net Income excludes certain non-recurring extraordinary items and includes an adjustment for minority interest.
THIRD QUARTER CONFERENCE CALL
FGI will conduct a conference call on Tuesday, November 12 at 9:00 am Eastern Time to discuss the quarterly results.
A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the Company's corporate website at https://investor.fgi-industries.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time to register and download and install any necessary audio software.
To participate in the live teleconference:
|
Toll Free: |
|
1-844-826-3035 |
|
International Live: |
|
1-412-317-5195 |
To listen to a replay of the teleconference, which will be available through November 26, 2024:
|
Domestic Replay: |
|
1-844-512-2921 |
|
International Replay: |
|
1-412-317-6671 |
|
Conference ID: |
|
10193731 |
ABOUT FGI INDUSTRIES
FGI Industries Ltd. (Nasdaq: FGI) is a leading global supplier of kitchen and bath products. For over 30 years, we have built an industry-wide reputation for product innovation, quality, and excellent customer service. We are currently focused on the following product categories: sanitaryware (primarily toilets, sinks, pedestals, and toilet seats), bath furniture (vanities, mirrors and cabinets), shower systems, customer kitchen cabinetry and other accessory items. These products are sold primarily for repair and remodel activity and, to a lesser extent, new home or commercial construction. We sell our products through numerous partners, including mass retail centers, wholesale and commercial distributors, online retailers and specialty stores.
Non-GAAP Measures
In addition to the measures presented in our consolidated financial statements, we use the following non-GAAP measures to evaluate our business, measure our performance, identify trends affecting our business and assist us in making strategic decisions. Our non-GAAP measures are: Adjusted Operating Income, Adjusted Operating Margins and Adjusted Net Income. These non-GAAP financial measures are not prepared in accordance with generally accepted accounting principles in the United States ("GAAP"). They are supplemental financial measures of our performance only, and should not be considered substitutes for net income, income from operations or any other measure derived in accordance with GAAP and may not be comparable to similarly titled measures reported by other entities. We define Adjusted Operating Income as GAAP income from operations excluding the impact of certain non-recurring expenses, including non-recurring compensation expenses related to our IPO, unusual litigation and business expansion expense. We define Adjusted Net Income as GAAP net income excluding the tax-effected impact of certain non-recurring expenses and income such as unusual litigation fees and non-recurring compensation expenses related to our IPO. We define Adjusted Operating Margins as adjusted income from operations divided by revenue.
We use these non-GAAP measures, along with U.S. GAAP measures, to evaluate our business, measure our financial performance and profitability and our ability to manage expenses, after adjusting for certain one-time expenses, identify trends affecting our business and assist us in making strategic decisions. We believe these non-GAAP measures, when reviewed in conjunction with U.S. GAAP financial measures, and not in isolation or as substitutes for analysis of our results of operations under U.S. GAAP, are useful to investors as they are widely used measures of performance and the adjustments we make to these non-GAAP measures provide investors further insight into our profitability and additional perspectives in comparing our performance over time on a consistent basis. With respect to the Company's expectations of its future performance, the Company's reconciliations of full year 2024 Adjusted Operating Income and 2024 Adjusted Net Income are not available, as the Company is unable to quantify certain amounts to the degree of precision that would be required in the relevant GAAP measures without unreasonable effort.
FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The use of words such as "anticipate," "expect," "could," "may," "intend," "plan", "see" and "believe," among others, generally identify forward-looking statements. These forward-looking statements include, among others, statements regarding FGI's guidance, the Company's growth strategies, outlook and potential acquisition activity, the macroeconomic instability and its associated impact on the national and global economy and the residential repair and remodel market, the company's planned product launches and new customer partnerships, the effect of supply chain disruptions and freight costs and estimates of customer de-stock and timing of market recoveries. These forward-looking statements are based on currently available operating, financial, economic and other information, and are subject to a number of risks and uncertainties. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results. A variety of factors, many of which are beyond our control, could cause actual future results or events to differ materially from those projected in the forward-looking statements in this release. For a full description of the risks and uncertainties which could cause actual results to differ from our forward-looking statements, please refer to FGI's periodic filings with the Securities & Exchange Commission including those described as "Risk Factors" in FGI's annual report on Form 10-K for the year ended December 31, 2023, and in quarterly reports on Form 10-Q filed thereafter. FGI does not undertake any obligation to update forward-looking statements whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
|
FGI INDUSTRIES LTD. CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
|
|
|
|
|
|
|
As of |
|
As of |
|
|
USD |
|
USD |
|
|
(Unaudited) |
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
Cash |
$ 3,044,662 |
|
$ 7,777,241 |
|
Accounts receivable, net |
19,009,238 |
|
16,195,543 |
|
Inventories, net |
13,785,509 |
|
9,923,852 |
|
Prepayments and other current assets |
2,590,207 |
|
4,617,751 |
|
Prepayments and other receivables - related parties |
13,969,963 |
|
7,600,283 |
|
Total current assets |
52,399,579 |
|
46,114,670 |
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, NET |
2,957,231 |
|
1,910,491 |
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
Intangible assets |
1,927,330 |
|
102,227 |
|
Operating lease right-of-use assets, net |
13,488,342 |
|
15,203,576 |
|
Deferred tax assets, net |
2,019,657 |
|
1,168,833 |
|
Other noncurrent assets |
1,872,787 |
|
1,245,133 |
|
Total other assets |
19,308,116 |
|
17,719,769 |
|
Total assets |
$ 74,664,926 |
|
$ 65,744,930 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
Short-term loans |
$ 12,485,497 |
|
$ 6,959,175 |
|
Accounts payable |
20,228,128 |
|
14,524,607 |
|
Accounts payable - related parties |
5,053 |
|
735,308 |
|
Income tax payable |
64,750 |
|
189,119 |
|
Operating lease liabilities - current |
1,785,996 |
|
1,595,998 |
|
Accrued expenses and other current liabilities |
5,134,193 |
|
4,039,499 |
|
Total current liabilities |
39,703,617 |
|
28,043,706 |
|
|
|
|
|
|
OTHER LIABILITIES |
|
|
|
|
Operating lease liabilities - noncurrent |
12,057,751 |
|
13,674,452 |
|
Total liabilities |
51,761,368 |
|
41,718,158 |
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
Preference Shares |
- |
|
- |
|
Ordinary shares |
956 |
|
955 |
|
Additional paid-in capital |
21,414,428 |
|
20,877,832 |
|
Retained earnings |
3,614,763 |
|
4,413,524 |
|
Accumulated other comprehensive loss |
(1,511,788) |
|
(1,111,499) |
|
FGI Industries Ltd. shareholders' equity |
23,518,359 |
|
24,180,812 |
|
Non-controlling interests |
(614,801) |
|
(154,040) |
|
Total shareholders' equity |
22,903,558 |
|
24,026,772 |
|
Total liabilities and shareholders' equity |
$ 74,664,926 |
|
$ 65,744,930 |
|
FGI INDUSTRIES LTD. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME |
|||||||
|
|
|
|
|
||||
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
USD |
|
USD |
|
USD |
|
USD |
|
Revenue |
$ 36,099,179 |
|
$ 29,932,612 |
|
$ 96,223,647 |
|
$ 86,284,791 |
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
26,790,957 |
|
22,103,325 |
|
69,538,640 |
|
63,242,944 |
|
|
|
|
|
|
|
|
|
|
Gross profit |
9,308,222 |
|
7,829,287 |
|
26,685,007 |
|
23,041,847 |
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Selling and distribution |
6,284,932 |
|
4,572,593 |
|
18,676,665 |
|
14,084,200 |
|
General and administrative |
2,637,141 |
|
2,351,307 |
|
7,542,019 |
|
6,746,055 |
|
Research and development |
451,975 |
|
423,697 |
|
1,303,445 |
|
1,152,554 |
|
Total operating expenses |
9,374,048 |
|
7,347,597 |
|
27,522,129 |
|
21,982,809 |
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations |
(65,826) |
|
481,690 |
|
(837,122) |
|
1,059,038 |
|
|
|
|
|
|
|
|
|
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest income |
584 |
|
1,102 |
|
5,251 |
|
6,524 |
|
Interest expense |
(366,420) |
|
(16,382) |
|
(893,721) |
|
(559,730) |
|
Other income, net |
951 |
|
49,598 |
|
457,481 |
|
19,357 |
|
Total other (expenses) income, net |
(364,885) |
|
34,318 |
|
(430,989) |
|
(533,849) |
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes |
(430,711) |
|
516,008 |
|
(1,268,111) |
|
525,189 |
|
|
|
|
|
|
|
|
|
|
Provision for (benefit of) income taxes |
|
|
|
|
|
|
|
|
Current |
518,585 |
|
225,127 |
|
857,293 |
|
539,681 |
|
Deferred |
(251,048) |
|
(52,611) |
|
(865,882) |
|
(143,090) |
|
Total provision for (benefit of) income taxes |
267,537 |
|
172,516 |
|
(8,589) |
|
396,591 |
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
(698,248) |
|
343,492 |
|
(1,259,522) |
|
128,598 |
|
Less: net loss attributable to non-controlling shareholders |
(148,111) |
|
(66,043) |
|
(460,761) |
|
(66,043) |
|
Net (loss) income attributable to FGI Industries Ltd. shareholders |
(550,137) |
|
409,535 |
|
(798,761) |
|
194,641 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
47,269 |
|
(44,497) |
|
(400,289) |
|
(19,501) |
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income |
(650,979) |
|
298,995 |
|
(1,659,811) |
|
109,097 |
|
Less: comprehensive loss attributable to non-controlling |
(148,111) |
|
(66,043) |
|
(460,761) |
|
(66,043) |
|
Comprehensive (loss) income attributable to FGI Industries Ltd. |
$ (502,868) |
|
$ 365,038 |
|
$ (1,199,050) |
|
$ 175,140 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares |
|
|
|
|
|
|
|
|
Basic |
9,563,914 |
|
9,500,000 |
|
9,565,587 |
|
9,500,000 |
|
Diluted |
9,563,914 |
|
9,786,522 |
|
9,565,587 |
|
9,822,847 |
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per share |
|
|
|
|
|
|
|
|
Basic |
$ (0.06) |
|
$ 0.04 |
|
$ (0.08) |
|
$ 0.02 |
|
Diluted |
$ (0.06) |
|
$ 0.04 |
|
$ (0.08) |
|
$ 0.02 |
|
FGI INDUSTRIES LTD. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
|
|
|
||
|
|
For the Nine Months Ended |
||
|
|
2024 |
|
2023 |
|
|
USD |
|
USD |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
Net (loss) income |
$ (1,259,522) |
|
$ 128,598 |
|
Adjustments to reconcile net (loss) income to net cash used in operating activities |
|
|
|
|
Depreciation |
324,683 |
|
135,256 |
|
Amortization |
1,818,366 |
|
1,247,096 |
|
Share-based compensation |
536,597 |
|
331,893 |
|
Provision for credit losses |
79,762 |
|
31,324 |
|
Provision for defective return |
489,975 |
|
(710,643) |
|
Foreign exchange transaction loss |
(225,317) |
|
(23,875) |
|
Deferred income tax benefit |
(850,825) |
|
(143,090) |
|
Changes in operating assets and liabilities |
|
|
|
|
Accounts receivable |
(3,792,409) |
|
(1,627,547) |
|
Inventories |
(3,861,657) |
|
3,658,593 |
|
Prepayments and other current assets |
785,879 |
|
(1,250,806) |
|
Prepayments and other receivables - related parties |
(5,960,704) |
|
(5,360,839) |
|
Other noncurrent assets |
(627,654) |
|
568,820 |
|
Income taxes |
(124,369) |
|
188,964 |
|
Accounts payable |
5,703,521 |
|
(666,122) |
|
Accounts payable - related parties |
(730,254) |
|
2,381,322 |
|
Operating lease liabilities |
(1,443,510) |
|
(946,208) |
|
Accrued expenses and other current liabilities |
1,094,693 |
|
70,300 |
|
Net cash used in operating activities |
(8,042,745) |
|
(1,986,964) |
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
Purchase of property and equipment |
(1,374,500) |
|
(274,971) |
|
Purchase of intangible assets |
(669,764) |
|
(608,083) |
|
Net cash used in investing activities |
(2,044,264) |
|
(883,054) |
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
Net proceeds from (repayments of) revolving credit facility |
5,526,322 |
|
(1,832,849) |
|
Net cash provided by (used in) financing activities |
5,526,322 |
|
(1,832,849) |
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE FLUCTUATION ON CASH |
(171,892) |
|
5,386 |
|
|
|
|
|
|
NET CHANGES IN CASH |
(4,732,579) |
|
(4,697,481) |
|
CASH, BEGINNING OF PERIOD |
7,777,241 |
|
10,067,428 |
|
CASH, END OF PERIOD |
$ 3,044,662 |
|
$ 5,369,947 |
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION |
|
|
|
|
Cash paid during the period for interest |
$ (881,759) |
|
$ (560,314) |
|
Cash paid during the period for income taxes |
$ (961,890) |
|
$ (350,500) |
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
New addition on Right-of-use assets |
$ (16,807) |
|
$ (7,644,734) |
|
Acquisition of intangible asset partially through prior period advanced payment |
$ (1,241,664) |
|
$ - |
Non-GAAP Measures
The following table reconciles (Loss) Income from Operations to Adjusted Operating (Loss) Income and Adjusted Operating Margins, as well as (Loss) Income Before Income Taxes to Adjusted Net (Loss) Income for the periods presented.
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
USD |
|
USD |
|
USD |
|
USD |
|
(Loss) income from operations |
$ (65,826) |
|
$ 481,690 |
|
$ (837,122) |
|
$ 1,059,038 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Non-recurring IPO-related stock-based |
59,719 |
|
59,719 |
|
179,157 |
|
179,156 |
|
IPO and arbitration legal fee |
- |
|
- |
|
- |
|
50,000 |
|
Business expansion expense |
61,770 |
|
61,770 |
|
185,310 |
|
185,312 |
|
Adjusted (loss) income from operations |
$ 55,663 |
|
$ 603,179 |
|
$ (472,655) |
|
$ 1,473,506 |
|
Revenue |
$ 36,099,179 |
|
$ 29,932,612 |
|
$ 96,223,647 |
|
$ 86,284,791 |
|
Adjusted operating margins (%) |
0.2 |
|
2.0 |
|
(0.5) |
|
1.7 |
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
USD |
|
USD |
|
USD |
|
USD |
|
(Loss) income before income taxes |
$ (430,711) |
|
$ 516,008 |
|
$ (1,268,111) |
|
$ 525,189 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Non-recurring IPO-related stock-based |
59,719 |
|
59,719 |
|
179,157 |
|
179,156 |
|
IPO and arbitration legal fee |
- |
|
- |
|
- |
|
50,000 |
|
Business expansion expense |
61,770 |
|
61,770 |
|
185,310 |
|
185,312 |
|
Adjusted (loss) income before income taxes |
(309,222) |
|
637,497 |
|
(903,644) |
|
939,657 |
|
Less: income taxes at 18% rate |
(55,660) |
|
114,749 |
|
(162,656) |
|
169,138 |
|
Less: net loss attributable to non-controlling |
(148,111) |
|
(66,043) |
|
(460,761) |
|
(66,043) |
|
Adjusted net (loss) income |
$ (105,451) |
|
$ 588,791 |
|
$ (280,227) |
|
$ 836,562 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/fgi-industries-announces-third-quarter-2024-results-302301575.html
SOURCE FGI Industries Ltd.