Ever-Glory International Group, Inc. - Quarter Report: 2015 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2015
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to ____________
Commission file number: 0-28806
Ever-Glory International Group Inc.
(Exact name of registrant as specified in its charter)
Florida | 65-0420146 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Ever-Glory Commercial Center,
509 Chengxin Road, Jiangning Development Zone,
Nanjing, Jiangsu Province,
People’s Republic of China
(Address of principal executive offices)
(8625) 5209-6875
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. ☐
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☒ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 11, 2015, 14,785,868 shares of the Company’s common stock, $0.001 par value, were issued and outstanding.
EVER-GLORY INTERNATIONAL GROUP, INC.
FORM 10-Q
INDEX
Page Number | ||
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | 3 | |
PART I. FINANCIAL INFORMATION | 4 | |
Item 1. | Financial Statements | 4 |
Condensed Consolidated Balance Sheets as of September 30, 2015 (unaudited) and December 31, 2014 | 4 | |
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and 2014 (unaudited) | 5 | |
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014 (unaudited) | 6 | |
Notes to the Condensed Consolidated Financial Statements (unaudited) | 7 | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 17 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 30 |
Item 4. | Controls and Procedures | 30 |
PART II. OTHER INFORMATION | 31 | |
Item 1. | Legal Proceedings | 31 |
Item 1A. | Risk Factors | 31 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 31 |
Item 3. | Defaults Upon Senior Securities | 31 |
Item 4. | Mine Safety Disclosures | 31 |
Item 5. | Other Information | 31 |
Item 6. | Exhibits | 32 |
SIGNATURES | 33 |
2 |
Cautionary Note Regarding Forward-Looking Statements
Statements contained in this Quarterly Report on Form 10-Q, which are not historical facts, are forward-looking statements, as the term is defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements, whether expressed or implied, are subject to risks and uncertainties which can cause actual results to differ materially from those currently anticipated, due to a number of factors, which include, but are not limited to:
● | Competition within our industry; | |
● | Seasonality of our sales; | |
● | Success of our investments in new product development | |
● | Our plans and ability to open new retail stores; | |
● | Success of our acquired businesses; | |
● | Our relationships with our major customers; | |
● | The popularity of our products; | |
● | Relationships with suppliers and cost of supplies; | |
● | Financial and economic conditions in Asia, Japan, Europe and the U.S.; | |
● | Anticipated effective tax rates in future years; | |
● | Regulatory requirements affecting our business; | |
● | Currency exchange rate fluctuations; | |
● | Our future financing needs; and | |
● | Our ability to attract additional investment capital on attractive terms. |
Forward-looking statements also include the assumptions underlying or relating to any of the foregoing or other such statements. When used in this report, the words “may,” “will,”“should,”“could,”“expect,”“plan,”“anticipate,” “believe,”“estimate,”“predict,”“continue,” and similar expressions are generally intended to identify forward-looking statements.
Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management’s opinions only as of the date hereof. We undertake no obligation to revise or publicly release the results of any revision to these forward-looking statements. Readers should carefully review the factors described in the Section entitled “Risk Factors” on Form 10-K and other documents we file from time to time with the Securities and Exchange Commission (‘SEC’).
3 |
PART I. FINANCIAL INFORMATION
ITEM 1. Financial Statements
EVER-GLORY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2015 (UNAUDITED) AND DECEMBER 31, 2014
2015 | 2014 | |||||||
ASSETS | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 26,874,321 | $ | 34,134,239 | ||||
Accounts receivable | 78,908,425 | 91,874,693 | ||||||
Inventories | 77,231,656 | 70,270,213 | ||||||
Value added tax receivable | 4,341,491 | 2,697,080 | ||||||
Other receivables and prepaid expenses | 3,388,198 | 3,523,862 | ||||||
Advances on inventory purchases | 8,503,660 | 3,916,913 | ||||||
Amounts due from related parties | 373,132 | 1,651,987 | ||||||
Total Current Assets | 199,620,883 | 208,068,987 | ||||||
INTANGIBLE ASSETS | 6,345,191 | 4,041,284 | ||||||
PROPERTY AND EQUIPMENT, NET | 21,311,149 | 20,102,976 | ||||||
TOTAL ASSETS | $ | 227,277,223 | $ | 232,213,247 | ||||
LIABILITIES AND EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Bank loans | $ | 51,316,567 | $ | 60,216,950 | ||||
Accounts payable | 63,064,814 | 58,923,234 | ||||||
Accounts payable and other payables - related parties | 1,547,343 | 3,895,578 | ||||||
Other payables and accrued liabilities | 20,921,111 | 20,911,191 | ||||||
Value added and other taxes payable | 4,712,780 | 6,217,081 | ||||||
Income tax payable | 5,957,767 | 5,523,173 | ||||||
Deferred tax liabilities | 1,912,315 | 3,874,594 | ||||||
Total Current Liabilities | 149,432,697 | 159,561,801 | ||||||
TOTAL LIABILITIES | 149,432,697 | 159,561,801 | ||||||
COMMITMENTS AND CONTINGENCIES | ||||||||
EQUITY | ||||||||
Stockholders' equity of the Company: | ||||||||
Preferred stock ($.001 par value, authorized 5,000,000 shares, no shares issued and outstanding) | - | - | ||||||
Common stock ($.001 par value, authorized 50,000,000 shares, 14,785,868 and 14,784,094 shares issued and outstanding as of September 30, 2015 and December 31, 2014, respectively) | 14,786 | 14,784 | ||||||
Additional paid-in capital | 3,597,193 | 3,587,195 | ||||||
Retained earnings | 76,464,975 | 67,659,920 | ||||||
Statutory reserve | 12,536,641 | 12,536,641 | ||||||
Accumulated other comprehensive income | 5,343,499 | 8,277,248 | ||||||
Amounts due from related party | (20,146,900 | ) | (19,424,342 | ) | ||||
Total Stockholders' Equity | 77,810,194 | 72,651,446 | ||||||
Noncontrolling interest | 34,332 | - | ||||||
Total Equity | 77,844,526 | 72,651,446 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 227,277,223 | $ | 232,213,247 |
See the accompanying notes to the consolidated financial statements.
4 |
EVER-GLORY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2015 AND 2014 (UNAUDITED)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
NET SALES | $ | 118,601,207 | $ | 139,949,325 | $ | 292,231,167 | $ | 331,632,274 | ||||||||
COST OF SALES | 86,258,066 | 106,118,870 | 199,232,245 | 242,671,071 | ||||||||||||
GROSS PROFIT | 32,343,141 | 33,830,455 | 92,998,922 | 88,961,203 | ||||||||||||
OPERATING EXPENSES | ||||||||||||||||
Selling expenses | 19,198,576 | 17,806,645 | 57,036,238 | 48,332,603 | ||||||||||||
General and administrative expenses | 9,335,443 | 9,699,667 | 23,855,462 | 23,634,073 | ||||||||||||
Total Operating Expenses | 28,534,019 | 27,506,312 | 80,891,700 | 71,966,676 | ||||||||||||
INCOME FROM OPERATIONS | 3,809,122 | 6,324,143 | 12,107,222 | 16,994,527 | ||||||||||||
OTHER INCOME (EXPENSES) | ||||||||||||||||
Interest income | 212,134 | 327,031 | 750,889 | 904,778 | ||||||||||||
Interest expense | (571,883 | ) | (914,480 | ) | (2,064,170 | ) | (2,396,288) | |||||||||
Other income | 341,182 | 1,006,019 | 1,113,879 | 1,918,242 | ||||||||||||
Total Other Income (Expenses) | (18,567 | ) | 418,570 | (199,402 | ) | 426,732 | ||||||||||
INCOME BEFORE INCOME TAX EXPENSE | 3,790,555 | 6,742,713 | 11,907,820 | 17,421,259 | ||||||||||||
Income tax expense | (1,065,946 | ) | (1,606,015 | ) | (3,269,910 | ) | (4,364,689 | ) | ||||||||
NET INCOME | 2,724,609 | 5,136,698 | 8,637,910 | 13,056,570 | ||||||||||||
Net loss attributable to the non-controlling interest | 86,751 | - | 167,145 | - | ||||||||||||
NET INCOME ATTRIBUTABLE TO THE COMPANY | $ | 2,811,360 | $ | 5,136,698 | $ | 8,805,055 | $ | 13,056,570 | ||||||||
NET INCOME | $ | 2,724,609 | $ | 5,136,698 | $ | 8,637,910 | $ | 13,056,570 | ||||||||
Foreign currency translation loss | (3,265,584 | ) | (121,307 | ) | (2,936,691 | ) | (464,689 | ) | ||||||||
COMPREHENSIVE (LOSS) INCOME | (540,975 | ) | 5,015,391 | 5,701,219 | 12,591,881 | |||||||||||
Comprehensive loss attributable to the non-controlling interest | 89,528 | - | 170,088 | - | ||||||||||||
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO THE COMPANY | $ | (451,447 | ) | $ | 5,015,391 | $ | 5,871,307 | $ | 12,591,881 | |||||||
EARNINGS PER SHARE ATTRIBUTABLE TO THE COMPANY’S STOCKHOLDERS | ||||||||||||||||
Basic and diluted | $ | 0.19 | $ | 0.35 | $ | 0.60 | $ | 0.88 | ||||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic and diluted | 14,785,309 | 14,782,668 | 14,784,503 | 14,781,722 |
See the accompanying notes to the condensed consolidated financial statements.
5 |
EVER-GLORY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 AND 2014 (UNAUDITED)
2015 | 2014 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 8,637,910 | $ | 13,056,570 | ||||
Adjustments to reconcile net income to cash provided by operating activities: | ||||||||
Depreciation and amortization | 6,825,638 | 5,330,152 | ||||||
Loss (gain) on sale of property and equipment | (27,779 | ) | 123,312 | |||||
Provision for doubtful accounts | 2,296 | - | ||||||
Deferred income tax | (1,884,699 | ) | (2,536,929 | ) | ||||
Stock-based compensation | - | 15,041 | ||||||
Changes in operating assets and liabilities | ||||||||
Accounts receivable | 10,591,818 | (13,570,634 | ) | |||||
Inventories | (9,507,310 | ) | (15,939,969 | ) | ||||
Value added tax receivable | (1,790,507 | ) | (4,385,162 | ) | ||||
Other receivables and prepaid expenses | 12,884 | (1,780,015 | ) | |||||
Advances on inventory purchases | (4,866,182 | ) | (1,989,012 | ) | ||||
Amounts due from related parties | 1,998,255 | 27,024 | ||||||
Accounts payable | 6,360,987 | 12,217,725 | ||||||
Accounts payable and other payables- related parties | (3,789,075 | ) | 1,162,450 | |||||
Other payables and accrued liabilities | 752,105 | 2,904,418 | ||||||
Value added and other taxes payable | (1,329,515 | ) | 1,089,052 | |||||
Income tax payable | 644,049 | 4,921,589 | ||||||
Net cash provided by operating activities | 12,630,875 | 645,612 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchase of property and equipment | (8,716,898 | ) | (6,870,602 | ) | ||||
Proceeds from sale of property and equipment | 49,210 | 16,680 | ||||||
Purchase of intangible assets | (1,720,587 | ) | (1,311,394 | ) | ||||
Acquisition of Yiduo net of cash acquired | (456,776 | ) | - | |||||
Net cash used in investing activities | (10,845,051 | ) | (8,165,316 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds from bank loans | 86,296,938 | 93,577,978 | ||||||
Repayment of bank loans | (93,556,930 | ) | (97,488,790 | ) | ||||
Advances to related party | (3,104,640 | ) | (5,040,600 | ) | ||||
Repayment of advances from related party | 2,425,500 | 3,542,404 | ||||||
Interest income received from related party | - | 1,300,800 | ||||||
Net cash used in financing activities | (7,939,132 | ) | (4,108,208 | ) | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | (1,106,610 | ) | (159,412 | ) | ||||
NET DECREASE IN CASH AND CASH EQUIVALENTS | (7,259,918 | ) | (11,787,324 | ) | ||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 34,134,239 | 27,772,878 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 26,874,321 | $ | 15,985,554 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 2,064,170 | $ | 2,396,288 | ||||
Income taxes | $ | 4,510,651 | $ | 1,997,638 | ||||
SUPPLEMENTAL INFORMATION OF NONCASH INVESTING ACTIVITIES | ||||||||
Increase in intangible assets and non-controlling interests | $ | 232,947 | $ | - |
See the accompanying notes to the condensed consolidated financial statements.
6 |
EVER-GLORY INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015 AND 2014
(UNAUDITED)
NOTE 1 SUMMARY OF BUSINESS AND BASIS OF PRESENTATION
Organization and business
Ever-Glory International Group, Inc. (the “Company”), together with its subsidiaries, is an apparel manufacturer, supplier and retailer in The People's Republic of China ("China or "PRC"), with a wholesale segment and a retail segment. The Company’s wholesale business consists of recognized brands for department and specialty stores located in China, Europe, Japan and the United States. The Company’s retail business consists of flagship stores and store-in-stores for the Company’s own-brand products.
The Company’s wholesale operations are provided primarily through the Company’s wholly-owned PRC subsidiaries, Goldenway Nanjing Garments Co. Ltd. (“Goldenway”), Nanjing Catch-Luck Garments Co. Ltd. (“Catch-Luck”), Nanjing New-Tailun Garments Co. Ltd (“New-Tailun”), Ever-Glory International Group Apparel Inc.(“Ever-Glory Apparel”), Chuzhou Huirui Garments Co. Ltd. (“Huirui”) and Nanjing Tai Xin Garments Trading Company Limited (“Tai Xin”), and the Company’s wholly-owned Samoa subsidiary, Ever-Glory International Group (HK) Ltd. (“Ever-Glory HK”). The Company’s retail operations are provided through its wholly- owned subsidiaries, Shanghai LA GO GO Fashion Company Limited (“Shanghai LA GO GO”), Jiangsu LA GO GO Fashion Company Limited (“Jiangsu LA GO GO”), Tianjin LA GO GO Fashion Company Limited (“Tianjin LA GO GO”), Shanghai Ya Lan Fashion Company Limited (“Ya Lan”), Xizang He Meida Trading Company Limited (“He Meida”) and 78% owned Shanghai Yiduo Fashion Company Limited (“Shanghai Yiduo”).
On June 26, 2014, Shanghai LA GO GO entered into a contract with Shanghai Yiduo Fashion Company Limited (“Shanghai Yiduo”) to acquire 78% of the shares of Shanghai Yiduo for $0.75 million (RMB4.6 million). The last $0.08 million was paid by the Company to Shanghai Yiduo on March 27, 2015 when Shanghai Yiduo collected all the accounts receivable from Mecox Lane. The Company gained effective control of Shanghai Yiduo by the end of March 2015 and Shanghai Yiduo was consolidated on March 31, 2015. Management made a preliminary valuation of Shanghai Yiduo, including the value of the designer team and other marketing related intangibles and recorded $852,925 as intangible assets in the consolidated balance sheet as of March 31, 2015. During the three months ended June 30, 2015, the Company made a $1,062,800 (RMB6.5 million) capital contribution to Shanghai Yiduo as required by the acquisition agreement. As a result, the value of Shanghai Yiduo recorded as intangible assets, and the non-controlling interest increased by $232,947. Management believes that the acquisition will improve the Company’s design and product development ability.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements of the Company and its subsidiaries contain all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of the condensed consolidated balance sheet as of September 30, 2015, the condensed consolidated statements of comprehensive income for the three and nine months ended September 30, 2015 and 2014, and the condensed consolidated statements of cash flows for the nine months ended September 30, 2015 and 2014. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Rule 10-01 of Regulation S-X of the Securities and Exchange Commission (the “SEC”). Accordingly, they have been condensed and do not include all of the information and footnotes required by GAAP for completed consolidated financial statements. Wholesale revenues are generally higher in the third and fourth fiscal quarters, while retail revenues are generally higher in the first and fourth fiscal quarters. The results of operations for the three and nine months ended September 30, 2015 are not necessarily indicative of the results of operations to be expected for the full fiscal year. These condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, and Form 10-Q for the three and nine months ended September 30, 2014.
7 |
NOTE 2 SIGNIFICANT ACCOUNTING POLICIES
Financial Instruments
Management has estimated that the carrying amounts of non-related party financial instruments approximate their fair values due to their short-term maturities. The fair value of amounts due from (to) related parties is not practicable to estimate due to the related party nature of the underlying transactions.
Accounts Receivable
The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. An allowance for doubtful accounts is established and recorded based on management’s assessment of the credit history of its customers and current relationships with them. The Company writes off accounts receivable when amounts are deemed uncollectible.
Fair Value Accounting
Accounting Standards Codification (“ASC”) 820 “Fair Value Measurements and Disclosures”, establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under ASC 820 are described below:
Level 1 | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; |
Level 2 | Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; |
Level 3 | Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). |
At September 30, 2015, the Company’s financial assets (all Level 1) consist of cash placed with financial institutions that management considers to be of a high quality.
At December 31, 2014, the Company had an outstanding forward foreign exchange option contract subject to recurring fair value measurement (Level 3) with the change in fair value recognized in earnings (Note 5).
Foreign Currency Translation and Other Comprehensive Income
The reporting currency of the Company is the U.S. dollar. The functional currency of Ever-Glory, Perfect Dream and Ever-Glory HK is the U.S. dollar. The functional currency of Goldenway, New Tailun, Catch-luck, Ever-Glory Apparel, Shanghai LA GO GO, Jiangsu LA GO GO, Tianjin LA GO GO, Shanghai Yiduo, Ya Lan, He Meida, Huirui and Taixin is the Chinese RMB.
For subsidiaries whose functional currency is the RMB, all assets and liabilities were translated at the exchange rate at the balance sheet date; equity was translated at historical rates and items in the statement of comprehensive income were translated at the average rate for the period. Translation adjustments resulting from this process are included in accumulated other comprehensive income. The resulting translation gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results of operations as incurred. Items in the cash flow statement are translated at the average exchange rate for the period.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-09, Revenue from Contracts from Customers, which supersedes the revenue recognition in Revenue Recognition (Topic 605), and requires entities to recognize revenue in a way that depicts the transfer of potential goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods or services. In July 2015, the FASB delayed the effective date by one year. This new standard is now effective for fiscal years, and interim periods within those years, beginning after December 15, 2017, and is to be applied retrospectively, with early adoption now permitted to the original effective date of December 15, 2016. The Company is currently evaluating this new standard and the potential impact this standard may have upon adoption.
In September 2015, FASB issued ASU No. 2015-16 “Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments”. The amendments in ASU 2015-16 require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments are effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this update with earlier application permitted for financial statements that have not been issued. The Company assessed that there is no significant impact to the financial statements on this update.
8 |
The Company reviews new accounting standards as issued. Management has not identified any other new standards that it believes will have a significant impact on the Company’s condensed consolidated financial statements.
NOTE 3 INVENTORIES
Inventories at September 30, 2015 and December 31, 2014 consisted of the following:
September 30, 2015 | December 31, 2014 | |||||||
Raw materials | $ | 2,822,234 | $ | 2,779,719 | ||||
Work-in-progress | 23,366,461 | 15,197,489 | ||||||
Finished goods | 67,221,533 | 69,168,169 | ||||||
93,410,228 | 87,145,377 | |||||||
Less: allowance for obsolete inventories | (16,178,572 | ) | (16,875,164 | ) | ||||
Total inventories | $ | 77,231,656 | $ | 70,270,213 |
NOTE 4 BANK LOANS
Bank loans represent amounts due to various banks and are generally due on demand or within one year. These loans can be renewed with the banks. Bank loans consisted of the following at September 30, 2015 and December 31, 2014:
Bank | September 30, 2015 | December 31, 2014 | ||||||
Nanjing Bank | $ | 13,949,359 | $ | 17,357,412 | ||||
Industrial and Commercial Bank of China | 12,552,000 | 11,375,000 | ||||||
HSBC | 9,576,997 | 6,766,960 | ||||||
China Everbright Bank | 6,031,863 | - | ||||||
Pin An Bank | 3,244,148 | 3,867,605 | ||||||
Bank of Communications | 3,138,000 | 13,021,612 | ||||||
China Citic Bank | 2,824,200 | - | ||||||
China Minsheng Banking | - | 3,250,000 | ||||||
Shanghai Pudong Development Bank | - | 3,250,000 | ||||||
Bank of China | - | 1,328,361 | ||||||
$ | 51,316,567 | $ | 60,216,950 |
In June 2014, Goldenway entered into a line of credit agreement with Nanjing Bank, which allows the Company to borrow up to approximately $7.85 million (RMB50 million). These loans are guaranteed by Mr. Kang and Jiangsu Ever-Glory International Group Corp. (“Jiangsu Ever-Glory”), an entity controlled by Mr. Kang, the Company’s Chairman and Chief Executive Officer. These loans are also collateralized by the Company’s property and equipment. As of September 30, 2015, Goldenway had borrowed $3.14 million (RMB20 million) under this line of credit with an annual interest rate of 6.1% and due on various dates from Jan to March 2016. At September 30, 2015, approximately $4.71 million was unused and available under this line of credit.
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $9.41 million (RMB60 million) with Nanjing Bank and guaranteed by Jiangsu Ever-Glory, Mr. Kang and Goldenway. As of September 30, 2015, Ever-Glory Apparel had borrowed $3.14 million (RMB20 million) from Nanjing Bank with annual interest rates ranging from 5.5% to 6.1% and due on various dates from November to December 2015. Ever-Glory Apparel had also borrowed $6.10 million from Nanjing Bank with annual interest rate of 1.7% and due on various dates from October to December 2015, and collateralized by approximately $7.6 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $0.17 million was unused and available under this line of credit.
In July 2014, LA GO GO entered into a revolving line of credit agreement with Nanjing Bank, which allows the Company to borrow up to approximately $3.14 million (RMB20 million). The line of credit is guaranteed by Mr. Kang and Goldenway. As of September 30, 2015, LA GO GO had borrowed $1.57 million (RMB10 million) under this line of credit with an annual interest rate of 5.9% and due in January 2016. At September 30, 2015, approximately $1.57 million (RMB10 million) was unused and available under this line of credit.
9 |
In January 2014, Goldenway entered into a line of credit agreement with Industrial and Commercial Bank of China, which allows the Company to borrow up to approximately $9.41 million (RMB60 million). These loans are collateralized by the Company’s property and equipment. As of September 30, 2015, Goldenway had borrowed $6.28 million (RMB40 million) under this line of credit with an annual interest rates ranging from 5.5% - 5.8% and due on various dates from November 2015 to February 2016. At September 30, 2015, approximately $3.13 million was unused and available under this line of credit.
In September 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $18.83 million (RMB120 million) with Industrial and Commercial Bank of China and collateralized by assets of Jiangsu Ever-Glory’s equity investee, Nanjing Knitting, under a collateral agreement executed among the Company, Nanjing Knitting and the bank. As of September 30, 2015, Ever-Glory Apparel had borrowed $6.28 million (RMB 40 million) under this line of credit with an annual interest rates ranging from 5.1% - 5.4% and due on various dates from October to December 2015. At September 30, 2015, approximately $12.55 million was unused and available under this line of credit.
In January 2015, Ever-Glory Apparel and Goldenway collectively entered into a secured banking facility agreement for a combined revolving import facility, letter of credit, invoice financing facilities and a credit line for treasury products of up to $12.57 million with the Nanjing Branch of HSBC (China) Company Limited (“HSBC”). This agreement is guaranteed by the Company and Mr. Kang. As of September 30, 2015, Ever-Glory Apparel had borrowed $9.58 million from HSBC with an annual interest rate of 5.8%, due in December 2015, and collateralized by approximately $11.9 million of accounts receivable from wholesale customers. These bank loans are to be repaid upon receipt of payments from customers. At September 30, 2015, approximately $2.99 million was unused and available under this line of credit.
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $6.28 million (RMB40 million) with China Everbright Bank and guaranteed by Goldenway and Mr. Kang. These loans are also collateralized by Jiangsu Ever-Glory’s property. As of September 30, 2015, Ever-Glory Apparel had borrowed $6.03 million under this line of credit with an annual interest rates ranging from 4.0% - 4.8% and due on various dates from October 2015 to Jan 2016, and collateralized by approximately $7.5 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $0.25 million was unused and available under this line of credit.
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $9.41 million (RMB60 million) with Ping An Bank. As of September 30, 2015, Ever-Glory Apparel had borrowed $3.24 million from Ping An Bank, with annual interest rates ranging from 4.83% to 5.6% and due on various dates from November 2015 to August 2016, and collateralized by approximately $3.33 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $6.17 million was unused and available under this line of credit.
In July 2013, LA GO GO entered into a line of credit agreement for approximately $5.18 million (RMB33 million) with the Bank of Communications and guaranteed by Jiangsu Ever-Glory, Ever-Glory Apparel and Mr. Kang. As of September 30, 2015, LA GO GO had borrowed $3.14 million (RMB20 million) from the Bank of Communications with annual interest rate at 5.3% and due on various dates from June to August 2016. At September 30, 2015, approximately $2.04 million was unused and available under this line of credit.
In December 2014, LA GO GO entered into a line of credit agreement for approximately $5.65 million (RMB36 million) with the China Citic Bank and guaranteed by Jiangsu Ever-Glory, Ever-Glory Apparel and Mr. Kang. As of September 30, 2015, LA GO GO had borrowed $2.82 million (RMB 18.0 million) from the China Citic Bank with annual interest rate of 5.88% and due on various dates from December 2015 to September 2016. At September 30, 2015, approximately $2.83 million was unused and available under this line of credit.
All loans have been repaid before or at maturity date.
Total interest expense on bank loans amounted to $571,883, $2,064,170, $914,480, $2,396,288 for the three and nine months ended September 30, 2015 and 2014, respectively.
NOTE 5 DERIVATIVES LIABILITY
In October 2014, we entered into a forward foreign exchange option contract (sell EUR dollars for RMB), with a notional amount of EUR $60,000, that expired in March 2015. The fair value of this contract at December 31, 2014 was not significant.
NOTE 6 INCOME TAX
The Company’s operating subsidiaries are governed by the Income Tax Law of the PRC concerning Foreign Investment Enterprises and Foreign Enterprises and various local income tax laws (“the Income Tax Laws”).
All PRC subsidiaries, except for He Meida, are subject to income tax at the 25% statutory rate.
10 |
He Meida incorporated in Xizang (Tibet) Autonomous Region is subject to income tax at 15% statutory rate. The local government has implemented an income tax reduction from 15% to 9% valid through December 31, 2017.
Perfect Dream was incorporated in the British Virgin Islands (BVI), and under the current laws of the BVI dividends and capital gains arising from the Company’s investments in the BVI are not subject to income taxes.
Ever-Glory HK was incorporated in Samoa, and under the current laws of Samoa has no liabilities for income taxes.
Although the Company’s parent entity is a US entity, the Company’s primary operations are through subsidiaries located in China, certain apparel manufacturing is performed outside of China in Southeast Asia, and sales are made globally. Therefore, the Company uses significant judgment to calculate and provide for income taxes in each of the tax jurisdictions in which it operates. In the ordinary course of the Company’s business, there are transactions and calculations undertaken whose ultimate tax outcome cannot be certain. Some of these uncertainties arise as a consequence of transfer pricing for transactions with the Company’s subsidiaries, potential challenges to nexus, value added estimates, and similar matters. In September 2009, the Company formed its subsidiary, Ever-Glory HK, domiciled in Samoa, in order to engage in certain limited import and export of apparel, fabric and accessories, as well as to efficiently address currency exchange matters with international transactions. Over the past few years, the operational matters handled by this subsidiary have expanded with respect to sub-contracting of certain manufacturing work outside of China, as well as to other operational matters with non-PRC customers and vendors. Additionally, over this time period, tax guidance, rules and positions taken by the PRC with respect to transfer pricing issues have evolved, and in certain cases, become more standardized. As part of the Company’s on-going process of evaluating our tax positions, the Company considered various factors as they relate to its Samoan subsidiary and as related to intercompany transactions. This evaluation resulted in a change in the Company’s estimate of exposure to potential unfavorable outcomes related to these uncertainties, and the Company recorded a tax liability of approximately $3,186,000 as of December 31, 2013 based on the probability for such outcomes.
The Company and the PRC Tax Bureau have agreed that payments on the tax liability $ 3,186,000 will be made by the Company prospectively over the next two to three years period. Approximately $487,319 was paid as of September 30, 2015. Beginning January 1, 2014, all net income generated from Ever-Glory HK has been reported as a taxable income at 25% tax rate in PRC.
The PRC’s Enterprise Income Tax Law imposes a 10% withholding income tax for dividends distributed by a foreign invested enterprise in PRC to its immediate holding company outside China; such distributions were exempted under the previous income tax law and regulations. A lower withholding tax rate will be applied if there is a tax treaty arrangement between mainland China and the jurisdiction of the foreign holding company. The foreign invested enterprise became subject to the withholding tax starting from January 1, 2008. Given that the undistributed profits of the Company's subsidiaries in China are intended to be retained in China for business development and expansion purposes, no withholding tax accrual has been made.
The pre-tax income for the three and nine months ended September 30, 2015 and 2014 was taxable in the following jurisdictions:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
PRC | $ | 3,793,055 | $ | 6,782,398 | $ | 12,006,319 | $ | 17,495,879 | ||||||||
BVI | - | (42,144 | ) | (90,999 | ) | (67,079 | ) | |||||||||
Others | (2,500 | ) | 2,459 | (7,500 | ) | (7,541 | ) | |||||||||
$ | 3,790,555 | $ | 6,742,713 | $ | 11,907,820 | $ | 17,421,259 |
The following table reconciles the PRC statutory rates to the Company’s effective tax rate for the three and nine months ended September 30, 2015 and 2014, respectively:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
PRC statutory rate | 25.0 | % | 25.0 | % | 25.0 | % | 25.0 | % | ||||||||
Preferential tax treatment | - | (2.3 | ) | (0.3 | ) | (0.9 | ) | |||||||||
Effect of foreign income tax rates | - | 0.2 | 0.2 | 0.1 | ||||||||||||
Other | 3.1 | 0.9 | 2.6 | 0.9 | ||||||||||||
Effective income tax rate | 28.1 | % | 23.8 | % | 27.5 | % | 25.1 | % |
11 |
Income tax expense for the three and nine months ended September 30, 2015 and 2014 is as follows:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Current | $ | 3,047,787 | $ | 1,736,690 | $ | 5,232,189 | $ | 6,952,708 | ||||||||
Deferred | (1,981,841 | ) | (130,675 | ) | (1,962,279 | ) | (2,588,019 | ) | ||||||||
Income tax expense | $ | 1,065,946 | $ | 1,606,015 | $ | 3,269,910 | $ | 4,364,689 |
The Company has not recorded U.S. deferred income taxes of approximately $76,464,975 of its non-U.S. subsidiaries’ undistributed earnings because such amounts are intended to be reinvested outside the United States indefinitely. If these earnings were repatriated to the United States, the Company would be required to accrue and pay U.S. federal income taxes and foreign withholding taxes, as adjusted for foreign tax credits. Determination of the amount of any unrecognized deferred income tax liability on these earnings is not practicable.
NOTE 7 EARNINGS PER SHARE
The following demonstrates the calculation for earnings per share for the Company’s stockholders for the three and nine months ended September 30, 2015 and 2014:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Weighted average number of common shares – Basic and diluted | 14,785,309 | 14,782,668 | 14,784,503 | 14,781,722 | ||||||||||||
Earnings per share – Basic and diluted | $ | 0.19 | $ | 0.35 | $ | 0.60 | $ | 0.88 |
NOTE 8 STOCKHOLDERS’ EQUITY
On August 15, 2014, the Company issued an aggregate of 2,055 shares of its common stock to three of the Company’s independent directors as compensation for their services in the third and fourth quarters of 2013. The shares were valued at $4.91 per share, which was the average market price of the common stock for the five days before the grant date.
On August 15, 2014, the Company issued an aggregate of 798 shares of its common stock to two of the Company’s independent directors as compensation for their services in the first and second quarters of 2014. The shares were valued at $6.22 per share, which was the average market price of the common stock for the five days before the grant date.
On July 29, 2015, the Company issued an aggregate of 854 shares of its common stock to three of the Company’s independent directors as compensation for their services in the third and fourth quarters of 2014. The shares were valued at $5.91 per share, which was the average market price of the common stock for the five days before the grant date.
On July 29, 2015, the Company issued an aggregate of 920 shares of its common stock to two of the Company’s independent directors as compensation for their services in the first and second quarters of 2015. The shares were valued at $5.39 per share, which was the average market price of the common stock for the five days before the grant date.
NOTE 9 RELATED PARTY TRANSACTIONS
Mr. Kang is the Company’s Chairman and Chief Executive Officer. Ever-Glory Enterprises (HK) Ltd. (Ever-Glory Enterprises) is the Company’s major shareholder. Mr. Xiaodong Yan was Ever-Glory Enterprises’ sole shareholder and sole director. Mr. Huake Kang, Mr. Kang’s son, acquired 83% interest of Ever-Glory Enterprises and became its sole director in 2014. All transactions associated with the following companies controlled by Mr. Kang or his son are considered to be related party transactions, and it is possible that the terms of these transactions may not be the same as those that would result from transactions between unrelated parties. All related party outstanding balances are short-tem in nature and are expected to be settled in cash.
12 |
Other income from Related Parties
JiangsuWubijia trading company limited (“JiangsuWubijia”) is an entity engaged in high-grade home goods sales and is controlled by Mr. Kang. JiangsuWubijia has sold their home goods on consignment in some Company’s retail stores since the third quarter of 2014. During three months ended September 30, 2014, the Company received other income $11,175 from the customers and paid $8,965 to Wubijia through the consignment, respectively. During the three and nine months ended September 30, 2015, the Company received other income $14,065 and $23,851 from the customers and paid $11,283 and $20,383 to Wubijia through the consignment, respectively. The net profit of $2,782 and $3,468 was recorded as other income during three and nine months ended September 30, 2015, respectively.
Nanjing Knitting company limited (“Nanjing Knitting”) is an entity engaged in knitted fabric products and knitting underwear sales and is controlled by Mr. Kang. Nanjing Knitting has sold their knitting underwear on consignment in some Company’s retail stores since the third quarter of 2015. During the three months ended September 30, 2015, the Company received other income $52,945 from the customers and paid $42,770 to Nanjing Knitting through the consignment, respectively. The net profit of $10,175 was recorded as other income during three months ended September 30, 2015.
Other expenses due to Related Parties
Included in other expenses for the three and nine months ended September 30, 2015 and 2014 are rent costs due to entities controlled by Mr. Kang under operating lease agreements as follows:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Jiangsu Ever-Glory | $ | 12,505 | $ | 12,717 | $ | 38,080 | $ | 38,277 | ||||||||
Chuzhou huarui | 181,913 | - | 181,913 | - | ||||||||||||
Kunshan Enjin | 11,902 | 10,465 | 36,244 | 31,525 | ||||||||||||
Total | $ | 206,320 | $ | 23,182 | $ | 256,237 | $ | 69,802 |
The Company leases Jiangsu Ever-Glory's factory as the factory is in a location where there is a good supply of experienced workers. The Company leases Chuzhou huarui and Kunshan Enjin's warehouse space because the location is convenient for transportation and distribution.
Purchases from, and Sub-contracts with Related Parties
For the three and nine months ended September 30, 2015 and 2014, the Company purchased raw materials of $70,925, $756,768, $730,413, $1,614,483, respectively, from Nanjing Knitting.
In addition, the Company provided raw materials to the sub-contractors and was charged a fixed fee for labor provided by the sub-contractors. Sub-contracts with related parties included in cost of sales for the three and nine months ended September 30, 2015 and 2014 are as follows:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Chuzhou huarui | $ | 785,980 | $ | - | $ | 3,278,891 | $ | - | ||||||||
Fengyang huarui | 513,826 | - | 1,249,661 | - | ||||||||||||
Nanjing Ever-Kyowa | 227,376 | 405,957 | 813,959 | 1,267,927 | ||||||||||||
Ever-Glory Vietnam | 2,366,881 | 2,370,471 | 7,254,631 | 7,335,355 | ||||||||||||
Ever-Glory Cambodia | 1,189,563 | 1,628,047 | 1,561,624 | 4,585,237 | ||||||||||||
EsCeLav | 20,357 | - | 22,366 | - | ||||||||||||
Shanghai Weiwen | - | 102,462 | - | 1,605,247 | ||||||||||||
Shanghai Sea to Sky | - | 161,369 | 258,741 | 539,162 | ||||||||||||
Jiangsu Ever-Glory | 35,260 | 23,962 | 61,171 | 49,246 | ||||||||||||
$ | 5,139,243 | $ | 4,692,268 | $ | 14,501,044 | $ | 15,382,174 |
13 |
Accounts Payable – Related Parties
Accounts payable to related parties at September 30, 2015 and December 31, 2014 are as follows:
September 30, 2015 | December 31, 2014 | |||||||
Fengyang huarui | $ | - | 622,060 | |||||
Ever-Glory Vietnam | 477,682 | 1,883,556 | ||||||
Nanjing Ever-Kyowa | 454,835 | 479,032 | ||||||
Chuzhou huarui | 368,424 | 414,583 | ||||||
Nanjing Knitting | - | 199,766 | ||||||
JiangsuWubijia | 8,798 | 5,460 | ||||||
EsCeLav | 6,998 | - | ||||||
Ever-Glory Cambodia | 230,606 | 291,121 | ||||||
Total | $ | 1,547,343 | $ | 3,895,578 |
Amounts Due From Related Parties
The amounts due from related parties at September 30, 2015 and December 31, 2014 are as follows:
September 30, 2015 | December 31, 2014 | |||||||
Nanjing Eight-One-Five Hi-tech (M&E) Co., Ltd. | $ | - | $ | 20,558 | ||||
Fengyang huarui | 106,952 | - | ||||||
Sea to sky | - | 48,750 | ||||||
Nanjing Knitting | 88,613 | - | ||||||
Jiangsu Ever-Glory | 177,567 | 1,582,679 | ||||||
Total | $ | 373,132 | $ | 1,651,987 |
The Company had prepaid $88,613 and $106,952 to the sub-contractors, Nanjing Knitting and Fengyang huarui, respectively, for the next period’s subcontracting fees.
Jiangsu Ever-Glory is an entity engaged in importing/exporting, apparel-manufacture, real-estate development, car sales and other activities. Jiangsu Ever-Glory is controlled by Mr. Kang. During nine months ended September 30, 2015 and 2014, the Company and Jiangsu Ever-Glory purchased raw materials on behalf of each other in order to obtain cheaper purchase prices. The Company purchased raw materials on Jiangsu Ever-Glory’s behalf and sold to Jiangsu Ever-Glory at cost for $3.9 million and $1.1 million during the nine month period ended September 30, 2015 and 2014, respectively. Jiangsu Ever-Glory purchased raw materials on the Company’s behalf and sold to the Company at cost for $61,171 and $19,221 during the nine months ended September 30, 2015 and 2014, respectively.
Amounts Due From Related Party under Counter Guarantee Agreement
In March 2012, in consideration of the guarantees and collateral provided by Jiangsu Ever-Glory and Nanjing Knitting, the Company agreed to provide Jiangsu Ever-Glory a counter guarantee in the form of cash of not less than 70% of the maximum aggregate lines of credit obtained by the Company. Jiangsu Ever-Glory is obligated to return the full amount of the counter-guarantee funds provided upon expiration or termination of the underlying lines of credit and is to pay annual interest at the rate of 6.0% of amounts provided. As of September 30, 2015 and December 31, 2014, Jiangsu Ever-Glory has provided guarantees for approximately $53.19 million (RMB 339 million) and $40.62 million (RMB 250 million) of lines of credit obtained by the Company. Jiangsu Ever-Glory and Nanjing Knitting have also provided their assets as collateral for certain of these lines of credit. The value of the collateral, as per appraisals obtained by the banks in connection with these lines of credit is approximately $23.3 million (RMB 148 million) and $22.3 million (RMB 136 million) as of September 30, 2015 and December 31, 2014. Mr. Kang has also provided a personal guarantee for $37.5 million (RMB 239 million).
At December 31, 2014, $17.36 million (RMB 107 million) was outstanding due from Jiangsu Ever-Glory under the counter guarantee agreement. During the nine months ended September 30, 2015, an additional US$3.01 million (RMB19.2 million) was provided to and repayment of $2.35 million (RMB 15 million) was received from Jiangsu Ever-Glory under the counter-guarantee. As of September 30, 2015, the amount of the counter-guarantee was $17.4 million (RMB 111.0 million) (the difference represents currency exchange adjustment of $0.62 million), which was 32.8% of the aggregate amount of lines of credit. This amount plus accrued interest of $2.72 million have been classified as a reduction of equity, consistent with the guidance of SEC Staff Accounting Bulletins 4E and 4G. At September 30, 2015 and December 31, 2014, the amount classified as a reduction of equity was $20.15 million and $19.42 million, respectively. Interest of 0.5% is charged on net amounts due from Jiangsu Ever-Glory at each month end. From April 1, 2015, interest rate change to 0.41% as the bank benchmark interest rate decreased. Interest income for the three and nine months ended September 30, 2015 and 2014 was approximately $0.2 million, $0.7 million, $0.3 million and $0.9 million, respectively.
14 |
NOTE 10 CONCENTRATIONS AND RISKS
The Company extends unsecured credit to its customers in the normal course of business and generally does not require collateral. As a result, management performs ongoing credit evaluations, and the Company maintains an allowance for potential credit losses based upon its loss history and its aging analysis. Based on management’s assessment of the amount of probable credit losses, if any, in existing accounts receivable. The allowance for doubtful accounts at September 30, 2015 and December 31, 2014 was $1,727,918 and $1,787,282, respectively. Management reviews the allowance for doubtful accounts each reporting period based on a detailed analysis of accounts receivable. In the analysis, management primarily considers the age of the customer’s receivable and also considers the credit worthiness of the customer, the economic conditions in the customer’s industry, and general economic conditions and trends, among other factors. If any of these factors change, the Company may also change its original estimates, which could impact the level of the Company’s future allowance for doubtful accounts. If judgments regarding the collectability of accounts receivables are incorrect, adjustments to the allowance may be required, which would reduce profitability.
For the nine-month period ended September 30, 2015, the Company had one wholesale customer that represented approximately 11% of the Company’s revenues. For the three-month period ended September 30, 2015, the Company had one wholesale customer that represented approximately 16% of the Company’s revenues. For the nine-month period ended September 30, 2014, the Company had one wholesale customer that represented approximately 10% of the Company’s revenues, and one customer represented more than 10% of the Company’s revenues for the three-month period ended September 30, 2014.
For the Company’s wholesale business during the three and nine months ended September 30, 2015 and 2014, no supplier represented more than 10% of the total raw materials purchased.
For the Company’s retail business, the Company had no supplier that represented more than 10% of raw materials purchases during the three and nine months ended September 30, 2015 and 2014.
For the wholesale business, during the nine months ended September 30, 2015, the Company relied on one manufacturer for 19.5% of purchased finished goods. For the wholesale business, during the nine months ended September 30, 2014, the Company relied on one manufacturer for 14% of purchased finished goods. During the three months ended September 30, 2015, the Company relied on one manufacturer for 15% of purchased finished goods. During the three months ended September 30, 2014, the Company relied on one manufacturer for 11% of purchased finished goods.
For the retail business, the Company had no supplier that represented more than 10% of finished goods purchases during the three and nine months ended September 30, 2015. The Company had no supplier that represented more than 10% of finished goods purchases during the three and nine months ended September 30, 2014.
The Company’s revenues for the three and nine months ended September 30, 2015 and 2014 were earned in the following geographic areas:
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
The People’s Republic of China | $ | 33,397,435 | $ | 34,637,418 | $ | 61,704,923 | $ | 62,164,662 | ||||||||
Germany | 3,147,247 | 9,134,418 | 10,414,417 | 20,958,370 | ||||||||||||
United Kingdom | 6,811,289 | 6,708,804 | 13,792,005 | 18,351,165 | ||||||||||||
Europe-Other | 14,043,852 | 18,316,496 | 22,742,582 | 26,833,816 | ||||||||||||
Japan | 5,424,737 | 6,175,302 | 11,288,601 | 14,850,015 | ||||||||||||
United States | 8,495,575 | 5,079,986 | 14,443,572 | 12,730,466 | ||||||||||||
Total wholesale business | 71,320,135 | 80,052,424 | 134,386,100 | 155,888,494 | ||||||||||||
Retail business | 47,281,072 | 59,896,901 | 157,845,067 | 175,743,780 | ||||||||||||
Total | $ | 118,601,207 | $ | 139,949,325 | $ | 292,231,167 | $ | 331,632,274 |
15 |
NOTE 11 SEGMENTS
The Company reports financial and operating information in the following two segments:
(a) Wholesale segment
(b) Retail segment
Wholesale segment | Retail segment | Total | ||||||||||
Nine months ended September 30, 2015 | ||||||||||||
Segment profit or loss: | ||||||||||||
Net revenue from external customers | $ | 134,386,100 | $ | 157,845,067 | $ | 292,231,167 | ||||||
Income from operations | $ | 6,469,137 | $ | 5,638,085 | $ | 12,107,222 | ||||||
Interest income | $ | 690,697 | $ | 60,192 | $ | 750,889 | ||||||
Interest expense | $ | 1,559,896 | $ | 504,274 | $ | 2,064,170 | ||||||
Depreciation and amortization | $ | 849,328 | $ | 5,976,310 | $ | 6,825,638 | ||||||
Income tax expense | $ | 1,447,905 | $ | 1,822,005 | $ | 3,269,910 | ||||||
Nine months ended September 30, 2014 | ||||||||||||
Segment profit or loss: | ||||||||||||
Net revenue from external customers | $ | 155,888,494 | $ | 175,743,780 | $ | 331,632,274 | ||||||
Income from operations | $ | 8,302,107 | $ | 8,692,420 | $ | 16,994,527 | ||||||
Interest income | $ | 866,099 | $ | 38,679 | $ | 904,778 | ||||||
Interest expense | $ | 1,971,165 | $ | 425,123 | $ | 2,396,288 | ||||||
Depreciation and amortization | $ | 774,220 | $ | 4,555,932 | $ | 5,330,152 | ||||||
Income tax expense | $ | 1,902,965 | $ | 2,461,724 | $ | 4,364,689 |
Wholesale segment | Retail segment | Total | ||||||||||
Three months ended September 30, 2015 | ||||||||||||
Segment profit or loss: | ||||||||||||
Net revenue from external customers | $ | 71,320,135 | $ | 47,281,072 | $ | 118,601,207 | ||||||
Income from operations | $ | 2,884,445 | $ | 924,677 | $ | 3,809,122 | ||||||
Interest income | $ | 189,517 | $ | 22,617 | $ | 212,134 | ||||||
Interest expense | $ | 443,301 | $ | 128,582 | $ | 571,883 | ||||||
Depreciation and amortization | $ | 252,016 | $ | 1,895,396 | $ | 2,147,412 | ||||||
Income tax expense | $ | 576,942 | $ | 489,004 | $ | 1,065,946 | ||||||
Three months ended September 30, 2014 | ||||||||||||
Segment profit or loss: | ||||||||||||
Net revenue from external customers | $ | 80,052,424 | $ | 59,896,901 | $ | 139,949,325 | ||||||
Income from operations | $ | 4,347,676 | $ | 1,976,467 | $ | 6,324,143 | ||||||
Interest income | $ | 314,834 | $ | 12,197 | $ | 327,031 | ||||||
Interest expense | $ | 771,547 | $ | 142,933 | $ | 914,480 | ||||||
Depreciation and amortization | $ | 258,447 | $ | 1,609,577 | $ | 1,868,024 | ||||||
Income tax expense | $ | 956,847 | $ | 649,168 | $ | 1,606,015 |
16 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations for the three and nine months ended September 30, 2015 should be read in conjunction with the Financial Statements and corresponding notes included in this Quarterly Report on Form 10-Q. Our discussion includes forward-looking statements based upon current expectations that involve risks and uncertainties, such as our plans, objectives, expectations, and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a number of factors, including those set forth under the Risk Factors and Special Note Regarding Forward-Looking Statements in this report. We use words such as “anticipate,” “estimate,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “could,” “target”, “forecast” and similar expressions to identify forward-looking statements.
Overview
Our Business
We are a retailer of branded fashion apparel and leading global apparel supply chain solution provider based in China. We are listed on the NASDAQ Global Market under the symbol of “EVK”.
We classify our businesses into two segments: Wholesale and Retail. Our wholesale business consists of wholesale-channel sales made principally to famous brands, and department stores located throughout Europe, the U.S., Japan and the People’s Republic of China (“PRC”). We focus on well-known, middle-to-high grade casual wear, sportswear, and outerwear brands. Our retail business consist of retail-channel sales directly to consumers through retail stores located throughout the PRC as well as sales via online stores at Tmall, Dangdang mall, Jumei Youpin mall, Yi haodian mall and Jindong mall.
Although we have our own manufacturing facilities, we currently outsource most of the manufacturing to our long-term contractors as part of our overall business strategy. We believe outsourcing allows us to maximize our production capacity and maintain flexibility while reducing capital expenditures and the costs of keeping skilled workers on production lines during low seasons. We oversee our long-term contractors with our advanced management solutions and inspect products manufactured by them to ensure that they meet our high quality control standards and timely delivery.
Wholesale Business
We conduct our original design manufacturing (“ODM”) operations through six wholly-owned subsidiaries which are located in the Nanjing Jiangning Economic and Technological Development Zone and Shang Fang Town in the Jiangning District in Nanjing, China, and Chuzhou, Anhui, China: Ever-Glory International Group Apparel Inc. (“Ever-Glory Apparel”), Goldenway Nanjing Garments Company Limited (“Goldenway”), Nanjing New-Tailun Garments Company Limited (“New Tailun”), Nanjing Catch-Luck Garments Co., Ltd. (“Catch-Luck”), Chuzhou Huirui Garments Co., Ltd. (“Huirui) and Nanjing Tai Xin Garments Trading Company Limited (“Tai Xin”).
Retail Business
We conduct our retail operations through Shanghai LA GO GO Fashion Company Limited (“LA GO GO”), Jiangsu LA GO GO Fashion Company Limited (“Jiangsu LA GO GO”), Tianjin LA GO GO Fashion Company Limited (“Tianjin LA GO GO”), Shanghai Ya Lan Fashion Company Limited (“Ya Lan”), Xizang He Meida Trading Company Limited (“He Meida”) and 78% owned subsidiary Shanghai Yi Duo Fashion Company Limited (“Yi Duo”).
Business Objectives
Wholesale Business
We believe the enduring strength of our wholesale business is mainly due to our consistent emphasis on innovative and distinctive product designs that stand for exceptional styling and quality. We maintain long-term, satisfactory relationships with a portfolio of well-known, mid-class global brands.
17 |
The primary business objective for our wholesale segment is to expand our portfolio into higher-class brands, expand our customer base and improve our profit. We believe that our growth opportunities and continued investment initiatives include:
● | Expand our global sourcing network | |
● | Expand our overseas low-cost manufacturing base (outside of mainland China); | |
● | Focus on high value-added products and continue our strategy to produce mid to high end apparel; | |
● | Continue to emphasize on product design and technology utilization; | |
● | Seek strategic acquisitions of international distributors that could enhance global sales and our distribution network; | |
● | Maintain stable revenue increases in the markets while shifting focus to higher margin wholesale markets such as mainland China. |
Retail Business
The business objective for our retail segment is to establish leading brands of women’s apparel and to build a nationwide retail network in China. As of September 30, 2015, we have 1,188 stores (including store-in-stores) which included 152 stores that were opened and 165 stores that were closed during the nine months ended September 30, 2015.
We believe that our growth opportunities and continued investment initiatives include:
● | Build the retail brand to be recognized as a major player in the mid-end women's apparel market in China; | |
● | Expand the retail network throughout China; | |
● | Improve the retail stores’ efficiency and increase same-store sales | |
● | Continue to launch retail flagship stores in Tier-1 Cities and increase penetration and coverage in Tier-2 and Tier-3 Cities | |
● | Become a multi-brand operator |
Seasonality of Business
Our business is affected by seasonal trends, with higher levels of wholesale sales in our third and fourth quarters and higher retail sales in our first and fourth quarters. These trends primarily result from the timing of seasonal wholesale shipments and holiday periods in the retail segment.
Collection Policy
Wholesale business
For our new customers, we generally require orders placed to be backed by letters of credit. For our long-term and established customers with a good payment track record, we generally provide payment terms between 30 to 180 days following delivery of finished goods.
Retail business
For store-in-store shops, we generally receive payments from the stores between 60 to 90 days following the date of the register receipt. For our own flagship stores, we receive payments at the same time as the register receipt. For the sales in e-commerce platform such as Tmall, Dangdang mall, Jumei Youpin mall, Yihaodian mall and Jingdong mall. We generally receive payments from these e-commerce companies between 5 to 15 days following the date of the register receipt.
18 |
Global Economic Uncertainty
Our business is dependent on consumer demand for our products. We believe that the significant uncertainty in the global economy and a slowdown in the United States and European economies have increased our clients’ sensitivity to the cost of our products. We have experienced continued pricing pressure. If the global economic environment continues to be weak, these worsening economic conditions could have a negative impact on our sales growth and operating margins in our wholesale segment in 2015.
In addition, economic conditions in the United States and in foreign markets in which we operate could substantially affect our sales and profitability and our cash position and collection of accounts receivable. Global credit and capital markets have experienced unprecedented volatility and disruption. Business credit and liquidity have tightened in much of the world. Some of our suppliers and customers may face credit issues and could experience cash flow problems and other financial hardships. These factors currently have not had an impact on the timeliness of receivable collections from our customers. We cannot predict at this time how this situation will develop and whether accounts receivable may need to be allowed for or written off in the coming quarters.
Despite the various risks and uncertainties associated with the current global economy, we believe our core strengths will continue to allow us to execute our strategy for long-term sustainable growth in revenue, net income and operating cash flow.
Summary of Critical Accounting Policies
We have identified critical accounting policies that, as a result of judgments, uncertainties, uniqueness and complexities of the underlying accounting standards and operation involved could result in material changes to our financial position or results of operations under different conditions or using different assumptions.
Revenue Recognition
We recognize wholesale revenue from product sales, net of value-added taxes, upon delivery for local sales and upon shipment of the products for export sales, at such time title passes to the customer provided however that (i) there are no uncertainties regarding customer acceptance (ii) persuasive evidence of an arrangement exists (iii) the sales price is fixed and determinable, and (iv) collectability is deemed probable. We recognize wholesale revenue from manufacturing fees charged to buyers for the assembly of garments from materials provided by the buyers upon completion of the manufacturing process and shipment of the products for export sales, provided that (i) there are no uncertainties regarding customer acceptance (ii) persuasive evidence of an arrangement exists (iii) the sales price is fixed and determinable, and (iv) collectability is deemed probable. Retail sales are recorded net of promotional discounts, rebates, and return allowances. Retail store sales are recognized at the time of register receipt. Retail online sales are recognized when products are shipped and customers receive the products because we retain a portion of the risk of loss on these sales during transit.
Estimates and Assumptions
In preparing our consolidated financial statements, we use estimates and assumptions that affect the reported amounts and disclosures. Our estimates are often based on complex judgments, probabilities and assumptions that we believe to be reasonable, but that are inherently uncertain and unpredictable. We are also subject to other risks and uncertainties that may cause actual results to differ from estimated amounts. Significant estimates in 2015 and 2014 include the assumptions used to value warrants and the estimates of the allowance for deferred tax assets.
Recently Issued Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-09, Revenue from Contracts from Customers, which supersedes the revenue recognition in Revenue Recognition (Topic 605), and requires entities to recognize revenue in a way that depicts the transfer of potential goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods or services. In July 2015, the FASB delayed the effective date by one year. This new standard is now effective for fiscal years, and interim periods within those years, beginning after December 15, 2017, and is to be applied retrospectively, with early adoption now permitted to the original effective date of December 15, 2016. We are currently evaluating this new standard and the potential impact this standard may have upon adoption.
In September 2015, FASB issued ASU No.2015-16 “Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments”. The amendments in ASU 2015-16 require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments are effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this update with earlier application permitted for financial statements that have not been issued. The Company assessed that there is no significant impact to the financial statements on this update.
We review new accounting standards as issued. Management has not identified any other new standards that it believes will have a significant impact on the Company’s condensed consolidated financial statements.
19 |
Results of Operations for the three months ended September 30, 2015 and 2014
The following table summarizes our results of operations for the three months ended September 30, 2015 and 2014. The table and the discussion below should be read in conjunction with our condensed consolidated financial statements and the notes thereto appearing elsewhere in this report.
Three Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(in U.S. Dollars, except for percentages) | ||||||||||||||||
Sales | $ | 118,601,207 | 100.0 | % | $ | 139,949,325 | 100.0 | % | ||||||||
Gross Profit | $ | 32,343,141 | 27.3 | % | $ | 33,830,455 | 24.2 | % | ||||||||
Operating Expense | $ | 28,534,019 | 24.1 | % | $ | 27,506,312 | 19.7 | % | ||||||||
Income From Operations | $ | 3,809,122 | 3.2 | % | $ | 6,324,143 | 4.5 | % | ||||||||
Other Income | $ | (18,567 | ) | (0.1 | )% | $ | 418,570 | 0.3 | % | |||||||
Income tax expense | $ | 1,065,946 | 0.9 | % | $ | 1,606,015 | 1.1 | % | ||||||||
Net Income | $ | 2,724,609 | 2.3 | % | $ | 5,136,698 | 3.7 | % |
Revenue
The following table sets forth a breakdown of our total sales, by region, for the three months ended September 30, 2015 and 2014.
2015 | % of total sales | 2014 | % of total sales | Change in 2015 Compared with 2014 | ||||||||||||||||
Wholesale business | ||||||||||||||||||||
The People’s Republic of China | $ | 33,397,435 | 28.2 | % | $ | 34,637,418 | 24.7 | % | (3.6 | )% | ||||||||||
Germany | 3,147,247 | 2.7 | 9,134,418 | 6.5 | (65.5 | ) | ||||||||||||||
United States | 8,495,575 | 7.2 | 5,079,986 | 3.6 | 67.2 | |||||||||||||||
Europe-Other | 14,043,852 | 11.8 | 18,316,496 | 13.1 | (23.3 | ) | ||||||||||||||
Japan | 5,424,737 | 4.6 | 6,175,302 | 4.4 | (12.2 | ) | ||||||||||||||
United Kingdom | 6,811,289 | 5.7 | 6,708,804 | 4.8 | 1.5 | |||||||||||||||
Total wholesale business | 71,320,135 | 60.1 | 80,052,424 | 57.2 | (10.9 | ) | ||||||||||||||
Retail business | 47,281,072 | 39.9 | 59,896,901 | 42.8 | (21.1 | ) | ||||||||||||||
Total | $ | 118,601,207 | 100.0 | % | $ | 139,949,325 | 100.0 | % | (15.3 | )% |
Sales for the three months ended September 30, 2015 were $118.6 million, a decrease of 15.3% from the three months ended September 30, 2014. This decrease was primarily attributable to a 21.1% decreased sales in our retail business and a 10.9% decreased sales in our wholesale business.
Sales generated from our wholesale business contributed 60.1% or $71.3 million of our total sales for the three months ended September 30, 2015, a decrease of 10.9% compared to $80.1 million in the three months ended September 30, 2014. This decrease was primarily attributable to decreased sales in P.R.C, Germany, other European countries and Japan.
Sales generated from our retail business contributed 39.9% or $47.3 million of our total sales for the three months ended September 30, 2015, a decrease of 21.1% compared to 42.8% or $59.9 million in the three months ended September 30, 2014. This decrease was primarily due to the decrease in same store sales. We had 1,188 retail stores as of September 30, 2015, compared to 1,137 retail stores at September 30, 2014. The decrease in same store sales was mainly a result of (i) lowered consumer consumption due to the continuous slowdown in the general economic condition in China, (ii) stronger competition from online retail stores; and (iii) increased competition from international fashion brands operating in China.
Costs and Expenses
Cost of Sales and Gross Margin
Cost of sales includes the direct raw material cost, direct labor cost, outsourced production cost and manufacturing overhead including depreciation of production equipment and rent, consistent with the revenue earned. Cost of sales excludes warehousing costs, which historically have not been significant.
20 |
The following table sets forth the components of our cost of sales and gross profit both in amounts and as a percentage of total sales for the three months ended September 30, 2015 and 2014.
Three months ended September 30, | Change | |||||||||||||||||||
2015 | 2014 | In 2015 | ||||||||||||||||||
(in U.S. dollars, except for percentages) | ||||||||||||||||||||
Net Sales for Wholesale Sales | $ | 71,320,135 | 100.0 | % | $ | 80,052,424 | 100.0 | % | (10.9 | )% | ||||||||||
Raw Materials | 33,232,478 | 46.6 | 38,797,201 | 48.5 | (14.3 | ) | ||||||||||||||
Labor | 1,539,409 | 2.2 | 1,166,874 | 1.5 | (31.9 | ) | ||||||||||||||
Outsourced Production Costs | 26,487,413 | 37.1 | 27,783,015 | 34.7 | (4.7 | ) | ||||||||||||||
Other and Overhead | 160,892 | 0.2 | 143,284 | 0.2 | (12.3 | ) | ||||||||||||||
Total Cost of Sales for Wholesale | 61,420,192 | 86.1 | 67,890,374 | 84.8 | (9.5 | ) | ||||||||||||||
Gross Profit for Wholesale | 9,899,943 | 13.9 | 12,162,050 | 15.2 | (18.6 | ) | ||||||||||||||
Net Sales for Retail | 47,281,072 | 100.0 | 59,896,901 | 100.0 | (21.1 | ) | ||||||||||||||
Production Costs | 12,579,473 | 26.6 | 19,061,532 | 31.8 | (34.0 | ) | ||||||||||||||
Rent | 12,258,401 | 25.9 | 19,166,964 | 32.0 | (36.0 | ) | ||||||||||||||
Total Cost of Sales for Retail | 24,837,874 | 52.5 | 38,228,496 | 63.8 | (35.0 | ) | ||||||||||||||
Gross Profit for Retail | 22,443,198 | 47.5 | 21,668,405 | 36.2 | 3.6 | |||||||||||||||
Total Cost of Sales | 86,258,066 | 72.7 | 106,118,870 | 75.8 | (18.7 | ) | ||||||||||||||
Gross Profit | $ | 32,343,141 | 27.3 | % | $ | 33,830,455 | 24.2 | % | (4.4 | )% |
Raw material costs for our wholesale business were 46.6% of our total wholesale business sales in the three months ended September 30, 2015, a slight decrease compared to 48.5% in the three months ended September 30, 2014. The decrease was mainly due to decreased raw materials prices.
Labor costs for our wholesale business were 2.2% of our total wholesale business sales in the three months ended September 30, 2015, compared to 1.5% in the three months ended September 30, 2014. The increase was mainly due to increased average salaries of the employees in our manufacturing factories.
Outsourced manufacturing costs for our wholesale business were 37.1% of our total wholesale business sales in the three months ended September 30, 2015, compared to 34.7% in the three months ended September 30, 2014. This increase was primarily attributable to increased average salaries of the employees in our outsourced manufacturing factories.
Overhead and other expenses for our wholesale business accounted for 0.2% of our total wholesale business sales for the three months ended September 30, 2015, compared to 0.2% of total sales for the three months ended September 30, 2014.
Gross profit in our wholesale business for the three months ended September 30, 2015 was $9.9 million and gross margin was 13.9%. Gross profit in our wholesale business for the three months ended September 30, 2014 was $12.2 million and gross margin was 15.2%. The decrease in gross margin by 1.3% was primarily due to increased outsourced manufacturing costs.
Production costs for our retail business were $12.6 million during the three months ended September 30, 2015 compared to $19.1 million during the three months ended September 30, 2014. As a percentage of retail sales, retail production costs accounted for 26.6% of our total retail sales in the three months ended September 30, 2015, compared to 31.8% of total retail sales in the three months ended September 30, 2014. The decrease was due to better procurement cost control in the three months ended September 30, 2015 compared to the same period of the prior year.
Rent costs for our retail business were $12.3 million for the three months ended September 30, 2015 compared to $19.2 million for the three months ended September 30, 2014. As a percentage of sales, rent costs accounted for 25.9% of our total retail sales for the three months ended September 30, 2015, compared to 32.0% of total retail sales for the three months ended September 30, 2014. The decrease is attributable primarily to negotiated reductions in the variable rent percentage at certain locations.
Gross profit in our retail business for the three months ended September 30, 2015 was $22.4 million and gross margin was 47.5%. Gross profit in our retail business for the three months ended September 30, 2013 was $21.7 million and gross margin was 36.2%.
Total cost of sales for the three months ended September 30, 2015 was $86.3 million, compared to $106.1 million for the three months ended September 30, 2014, a decrease of 18.7%. As a percentage of total sales, cost of sales decreased to 72.7% of total sales for the three months ended September 30, 2015, compared to 75.8% of total sales for the three months ended September 30, 2014. Consequently, gross margin increased to 27.3% for the three months ended September 30, 2015 from 24.2% for the three months ended September 30, 2014.
21 |
Selling, General and Administrative Expenses
Our selling expenses consist primarily of local transportation, unloading charges, product inspection charges, salaries for retail staff and decoration and marketing expenses associated with our retail business.
Our general and administrative expenses include administrative salaries, office expense, certain depreciation and amortization charges, repairs and maintenance, legal and professional fees, warehousing costs and other expenses that are not directly attributable to our revenues.
Costs of our distribution network that are excluded from cost of sales consist of local transportation and unloading charges, and product inspection charges. Accordingly our gross profit amounts may not be comparable to those of other companies who include these amounts in cost of sales.
Three Months Ended September 30, | Increase | |||||||||||||||||||
2015 | 2014 | (decrease) | ||||||||||||||||||
(in U.S. Dollars, except for percentages) | ||||||||||||||||||||
Gross Profit | $ | 32,343,141 | 27.3 | % | $ | 33,830,455 | 24.2 | % | (4.4 | )% | ||||||||||
Operating Expenses: | ||||||||||||||||||||
Selling Expenses | 19,198,576 | 16.2 | % | 17,806,645 | 12.7 | % | 7.8 | |||||||||||||
General and Administrative Expenses | 9,335,443 | 7.9 | % | 9,699,667 | 6.9 | % | (3.8 | ) | ||||||||||||
Total | 28,534,019 | 24.1 | % | 27,506,312 | 19.7 | % | 3.7 | |||||||||||||
Income from Operations | $ | 3,809,122 | 3.2 | % | $ | 6,324,143 | 4.5 | % | (39.8 | )% |
Selling expenses increased 7.8% to $19.2 million for the three months ended September 30, 2015 from $17.8 million for the three months ended September 30, 2014. The increase was attributable to the increased average salaries, increased number of stores, increased number of retail employees as a result of the increased stores, as well as increased store decoration and marketing expenses associated with the promotion of the retail brand.
General and administrative expenses decreased 3.8% to $9.3 million for the three months ended September 30, 2015 from $9.7 million for the three months ended September 30, 2014. As a percentage of total sales, general and administrative expenses increased to 7.9% of total sales for the three months ended September 30, 2015, compared to 6.9% of total sales for the three months ended September 30, 2014. The percentage increase was attributable to the decrease in our sales.
Income from Operations
Income from operations decreased 39.8% to $3.8 million for the three months ended September 30, 2015 from $6.3 million for the three months ended September 30, 2014. As a percentage of sales, income from operations accounted for 3.2% of our total sales for the three months ended September 30, 2015, a decrease of 1.3% compared to the three months ended September 30, 2014 as a result of increased gross profit.
Interest Expense
Interest expense was $0.57 million for the three months ended September 30, 2015, a decrease of 37.5% compared to the same period in 2014. The decrease was due to the decreased bank loans.
Income Tax Expenses
Income tax expense for the three months ended September 30, 2015 was $1.1 million, a decrease of 34% compared to the same period of 2014. The decrease was primarily due to decreased profits of Company.
Our PRC subsidiaries are governed by the Income Tax Law of the PRC concerning Foreign Investment Enterprises and Foreign Enterprises and various local income tax laws. Each of our consolidated entities files its own separate income tax return.
All PRC subsidiaries are subject to the 25% income tax rate.
22 |
He Meida incorporated in Xizang (Tibet) Autonomous Region is subject to income tax at the 15% statutory rate. The local government has implemented an income tax reduction from 15% to 9% valid through December 31, 2017.
Perfect Dream Limited was incorporated in the British Virgin Islands on July 1, 2004, and has no income tax.
Ever-Glory International Group (HK) Ltd was incorporated in Samoa on September 15, 2009, and has no liabilities for income tax.
Although the Company’s parent entity is a US entity, the Company’s primary operations are conducted through subsidiaries located in China, certain apparel manufacturing is performed outside of China in Southeast Asia, sales are made globally, and the Company has other subsidiary operations in Hong Kong and Samoa. Therefore, the Company uses significant judgment to calculate and provide for income taxes in each of the tax jurisdictions in which it operates. In the ordinary course of the Company’s business, there are transactions and calculations undertaken whose ultimate tax outcome cannot be certain. Some of these uncertainties arise as a consequence of transfer pricing for transactions with the Company’s subsidiaries, potential challenges to nexus, value added estimates, and similar matters. In September 2009, the Company formed its subsidiary, Ever-Glory Hong Kong, domiciled in Samoa, in order to engage in certain limited import and export of apparel, fabric and accessories, as well as to efficiently address currency exchange matters with international transactions. Over the past few years, the operational matters handled by this subsidiary have expanded with respect to sub-contracting of certain manufacturing work outside of China, as well as to other operational matters with non-PRC customers and vendors. Additionally, over this time period, tax guidance, rules and positions taken by the PRC with respect to transfer pricing issues have evolved, and in certain cases, become more standardized. As part of the Company’s on-going process of evaluating our tax positions, the Company considered various factors as they relate to its Samoan subsidiary and as related to intercompany transactions. This evaluation resulted in a change in the Company’s estimate of exposure to potential unfavorable outcomes related to these uncertainties, and the Company recorded a tax liability of approximately $3,186,000 as of December 31, 2013 based on the probability for such outcomes.
The Company and the PRC Tax Bureau have agreed that payments on the tax liability $ 3,186,000 will be made by the Company prospectively over the next two to three years period. Approximately $487,319 was paid as of September 30, 2015. Beginning January 1, 2014, all net income generated from Ever-Glory HK has been reported as a taxable income at 25% tax rate in PRC.
Ever-Glory International Group Inc. was incorporated in the United States and has incurred net operating losses for income tax purposes through September 30, 2015. The net operating loss carry forwards for United States income taxes may be available to reduce future years’ taxable income. These carry forwards will expire, if not utilized, through 2031. Management believes that the realization of the benefits from these losses is uncertain due to our limited operating history and continuing losses for United States income tax purposes. Accordingly, we provided a 100% valuation allowance on the deferred tax asset to reduce the asset to zero.
Net Income
Net income for the three months ended September 30, 2015 was $2.7 million, a decrease of 47.0% compared to the same period in 2014. Our basic and diluted earnings per share were $0.19 and $0.35 for the three months ended September 30, 2015 and 2014, respectively.
Results of Operations for the nine months ended September 30, 2015 and 2014
The following table summarizes our results of operations for the nine months ended September 30, 2015 and 2014. The table and the discussion below should be read in conjunction with the consolidated financial statements and the notes thereto appearing elsewhere in this report.
Nine Months Ended September 30, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
(in U.S. Dollars, except for percentages) | ||||||||||||||||
Sales | $ | 292,231,167 | 100.0 | % | $ | 331,632,274 | 100.0 | % | ||||||||
Gross Profit | $ | 92,998,922 | 31.8 | % | $ | 88,961,203 | 26.8 | % | ||||||||
Operating Expense | $ | 80,891,700 | 27.7 | % | $ | 71,966,676 | 21.7 | % | ||||||||
Income From Operations | $ | 12,107,222 | 4.1 | % | $ | 16,994,527 | 5.1 | % | ||||||||
Other Income (Expenses) | $ | (199,402 | ) | (0.1 | )% | $ | 426,732 | 0.1 | % | |||||||
Income tax expense | $ | 3,269,910 | 1.1 | % | $ | 4,364,689 | 1.3 | % | ||||||||
Net Income | $ | 8,637,910 | 3.0 | % | $ | 13,056,570 | 3.9 | % |
23 |
Revenue
The following table sets forth a breakdown of our total sales, by region, for the nine months ended September 30, 2015 and 2014.
2015 | % of total sales | 2014 | % of total sales | Change In 2015 | ||||||||||||||||
Wholesale business | ||||||||||||||||||||
The People’s Republic of China | $ | 61,704,923 | 21.1 | % | $ | 62,164,662 | 18.7 | % | (0.7 | )% | ||||||||||
Germany | 10,414,417 | 3.6 | 20,958,370 | 6.3 | (50.3 | ) | ||||||||||||||
United Kingdom | 13,792,005 | 4.7 | 18,351,165 | 5.5 | (24.8 | ) | ||||||||||||||
Europe-Other | 22,742,582 | 7.8 | 26,833,816 | 8.1 | (15.2 | ) | ||||||||||||||
Japan | 11,288,601 | 3.9 | 14,850,015 | 4.5 | (24.0 | ) | ||||||||||||||
United States | 14,443,572 | 4.9 | 12,730,466 | 3.8 | 13.5 | |||||||||||||||
Total wholesale business | 134,386,100 | 46.0 | 155,888,494 | 47.0 | (13.8 | ) | ||||||||||||||
Retail business | 157,845,067 | 54.0 | 175,743,780 | 53.0 | (10.2 | ) | ||||||||||||||
Total | $ | 292,231,167 | 100.0 | % | $ | 331,632,274 | 100.0 | % | (11.9 | )% |
Sales for the nine months ended September 30, 2015 were $292.2 million, a decrease of 11.9% from the nine months ended September 30, 2014. This decrease was primarily attributable to decreased sales in our retail business as well as our wholesale business.
Sales generated from our wholesale business contributed 46.0% or $134.4 million of our total sales for the nine months ended September 30, 2015, a decrease of 13.8% compared to $155.9 million in the nine months ended September 30, 2014. This decrease was primarily attributable to decreased sales in Germany, the United Kingdom, other European countries and Japan.
Sales generated from our retail business contributed 54% or $157.8 million of our total sales for the nine months ended September 30, 2015, a decrease of 10.2% compared to 53.0% or $175.7 million in the nine months ended September 30, 2014. This decrease was primarily due to the decrease in same store sales. We had 1,188 retail stores as of September 30, 2015, compared to 1,137 retail stores at September 30, 2014. The decrease in same store sales was mainly a result of (i) lowered consumer consumption due to the continuous slowdown in the general economic condition in China, (ii) stronger competition from online retail stores; and (iii) increased competition from international fashion brands operating in China.
Total retail store square footage and sales per square foot for the nine months ended September 30, 2015 and 2014 are as follows:
2015 | 2014 | |||||||
Total store square footage | 1,166,734 | 1,024,461 | ||||||
Number of stores | 1,188 | 1,137 | ||||||
Average store size, square feet | 982 | 901 | ||||||
Total store sales | $ | 157,845,067 | $ | 175,743,780 | ||||
Sales per square foot | $ | 135 | $ | 172 |
Same store sales and newly opened store sales for the nine months ended September 30, 2015 and 2014 are as follows:
2015 | 2014 | |||||||
Sales from stores open a full year | $ | 110,278,539 | $ | 110,755,239 | ||||
Newly opened store sales | 32,339,195 | 62,960,174 | ||||||
Other* | 15,227,333 | 2,028,367 | ||||||
Total | $ | 157,845,067 | $ | 175,743,780 |
*Primarily sales from stores that were closed in the current reporting period.
We remodeled or relocated 186 stores in 2014, and we plan to relocate or remodel 150-200 stores in 2015. We remodeled or relocated 115 stores in the nine months ended September 30, 2015. Remodels and relocations typically drive incremental same-store sales growth. A relocation typically results in an improved, more visible and accessible location, and usually includes increased square footage. We believe we will continue to have opportunities for additional remodels and relocations beyond 2015. Same-store sales are calculated based upon stores that were open at least 12 full fiscal months in each reporting period and remain open at the end of each reporting period.
24 |
Costs and Expenses
Cost of Sales and Gross Margin
Cost of sales includes the direct raw material cost, direct labor cost, outsourced production cost and manufacturing overhead including depreciation of production equipment and rent, consistent with the revenue earned. Cost of sales excludes warehousing costs, which historically have not been significant.
The following table sets forth the components of our cost of sales and gross profit both in amounts and as a percentage of total sales for the nine months ended September 30, 2015 and 2014.
Nine months ended September 30, | Growth (Decrease) | |||||||||||||||||||
2015 | 2014 | In 2015 | ||||||||||||||||||
(in U.S. dollars, except for percentages) | ||||||||||||||||||||
Net Sales for Wholesale Sales | $ | 134,386,100 | 100.0 | % | $ | 155,888,494 | 100.0 | % | (13.8 | )% | ||||||||||
Raw Materials | 60,798,594 | 45.2 | 74,850,158 | 48.0 | (18.8 | ) | ||||||||||||||
Labor | 4,394,709 | 3.3 | 3,578,613 | 2.3 | 22.8 | |||||||||||||||
Outsourced Production Costs | 45,451,689 | 33.8 | 50,197,019 | 32.2 | (9.5 | ) | ||||||||||||||
Other and Overhead | 440,838 | 0.3 | 422,524 | 0.3 | 4.3 | |||||||||||||||
Total Cost of Sales for Wholesale | 111,085,830 | 82.7 | 129,048,314 | 82.8 | (13.9 | ) | ||||||||||||||
Gross Profit for Wholesale | 23,300,270 | 17.3 | 26,840,179 | 17.2 | (13.2 | ) | ||||||||||||||
Net Sales for Retail | 157,845,067 | 100.0 | 175,743,780 | 100.0 | (10.2 | ) | ||||||||||||||
Production Costs | 43,129,883 | 27.3 | 52,897,412 | 30.1 | (18.5 | ) | ||||||||||||||
Rent | 45,016,532 | 28.5 | 60,725,343 | 34.6 | (25.9 | ) | ||||||||||||||
Total Cost of Sales for Retail | 88,146,415 | 55.8 | 113,622,755 | 64.7 | (22.4 | ) | ||||||||||||||
Gross Profit for Retail | 69,698,652 | 44.2 | 62,121,025 | 35.3 | 12.2 | |||||||||||||||
Total Cost of Sales | 199,232,245 | 68.2 | 242,671,070 | 73.2 | (17.9 | ) | ||||||||||||||
Gross Profit | $ | 92,998,922 | 31.8 | % | $ | 88,961,203 | 26.8 | % | 4.5 | % |
Raw material costs for our wholesale business were 45.2% of our total wholesale business sales in the nine months ended September 30, 2015, compared to 48.0% in the nine months ended September 30, 2014. The decrease was mainly due to decreased raw materials prices.
Labor costs for our wholesale business were 3.3% of our total wholesale business sales in the nine months ended September 30, 2015, compared to 2.3% in the nine months ended September 30, 2014. The increase was mainly due to increased average salaries of the employees in our manufacturing factories.
Outsourced manufacturing costs for our wholesale business were 33.8% of our total sales in the nine months ended September 30, 2015 compared to 32.2% in the nine months ended September 30, 2014. This increase was primarily attributable to increased average salaries of the employees in our outsourced manufacturing factories.
Overhead and other expenses for our wholesale business accounted for 0.3% of our total wholesale business sales for the nine months ended September 30, 2015, compared to 0.3% of total sales for the nine months ended September 30, 2014.
Gross profit in our wholesale business for the nine months ended September 30, 2015 was $23.3 million and gross margin was 17.3%. Gross profit in our wholesale business for the nine months ended September 30, 2014 was $26.8 million and gross margin was 17.2%.
Production costs for our retail business were $43.1 million during the nine months ended September 30, 2015 versus $52.9 million during the nine months ended September 30, 2014. As a percentage of retail sales, retail production costs accounted for 27.3% of our total retail sales in the Nine months ended September 30, 2015, compared to 30.1% of total retail sales in the Nine months ended September 30, 2014. The decrease was due to better procurement cost control in the nine months ended September 30, 2015 compared to the same period of the prior year.
25 |
Rent costs for our retail business were $45.0 million or 28.5% of our total retail sales during the nine months ended September 30, 2015 versus $60.7 million or 34.6% during the nine months ended September 30, 2014. The decrease is attributable primarily to negotiated reductions in the variable rent percentage at certain locations.
Gross profit in our retail business for the nine months ended September 30, 2015 was $69.7 million and gross margin was 44.2%. Gross profit in our retail business for the nine months ended September 30, 2014 was $62.1 million and gross margin was 35.3%.
Total cost of sales for the nine months ended September 30, 2015 was $199.2 million, a decrease of 17.9% compared to the nine months ended September 30, 2014. As a percentage of total sales, our cost of sales decreased to 68.2% of sales for the nine months ended September 30, 2015, compared to 73.2% for the nine months ended September 30, 2014. Consequently, gross margin increased to 31.8% for the nine months ended September 30, 2015 from 26.8% for the nine months ended September 30, 2014.
We purchase the majority of our raw materials directly from numerous local fabric and accessories suppliers. For our wholesale business, purchases from our five largest suppliers represented approximately 13.9% and 15.4% of raw material purchases for the nine months ended September 30, 2015 and 2014, respectively. No one supplier provided more than 10% of our raw material purchases for the nine months ended September 30, 2015 and 2014. For our retail business, purchases from our five largest suppliers represented approximately 21.7% and 25.9% of raw material purchases for the nine months ended September 30, 2015 and 2014, respectively. No one supplier provided more than 10% of our raw material purchases for the nine months ended September 30, 2015 and 2014. We have not experienced difficulty in obtaining raw materials essential to our business, and we believe we maintain good relationships with our suppliers.
We also purchase finished goods from contract manufacturers. For our wholesale business, purchases from our five largest contract manufacturers represented approximately 43.8% and 41.9% of finished goods purchases for the nine months ended September 30, 2015 and 2014, respectively. One contract manufacturer provided approximately 19.5% and 14.1% of our finished goods purchases for the nine months ended September 30, 2015 and 2014, respectively. For our retail business, our five largest contract manufacturers represented approximately 11.5% and 18.0% of finished goods purchases for the nine months ended September 30, 2015 and 2014, respectively. No contract manufacturer provided more than 10% of our retail finished goods purchases for the nine months ended September 30, 2015 and 2014. We have not experienced difficulty in obtaining finished products from our contract manufacturers and we believe we maintain good relationships with our contract manufacturers.
Selling, General and Administrative Expenses
Our selling expenses consist primarily of local transportation, unloading charges, product inspection charges, salaries for retail staff and decoration and marketing expenses associated with our retail business.
Our general and administrative expenses include administrative salaries, office expense, certain depreciation and amortization charges, repairs and maintenance, legal and professional fees, warehousing costs and other expenses that are not directly attributable to our revenues.
Costs of our distribution network that are excluded from cost of sales consist of local transportation and unloading charges, and product inspection charges. Accordingly our gross profit amounts may not be comparable to those of other companies who include these amounts in costs of sales.
Nine months ended September 30, | Increase | |||||||||||||||||||
2015 | 2014 | (decrease) | ||||||||||||||||||
(in U.S. Dollars, except for percentages) | ||||||||||||||||||||
Gross Profit | $ | 92,998,922 | 31.8 | % | $ | 88,961,203 | 26.8 | % | 4.5 | % | ||||||||||
Operating Expenses: | ||||||||||||||||||||
Selling Expenses | 57,036,238 | 19.5 | 48,332,603 | 14.6 | 18.0 | |||||||||||||||
General and Administrative Expenses | 23,855,462 | 8.2 | 23,634,073 | 7.1 | 0.9 | |||||||||||||||
Total | 80,891,700 | 27.7 | 71,966,676 | 21.7 | 12.4 | |||||||||||||||
Income from Operations | $ | 12,107,222 | 4.1 | % | $ | 16,994,527 | 5.1 | % | (28.8 | )% |
Selling expenses were $57.0 million in the nine months ended September 30, 2015, an increase of 18.0% or $8.7 million compared to the nine months ended September 30, 2014. The increase was attributable to increased average salaries, increased number of stores, increased number of retail employees as a result of the increased stores, as well as increased store decoration and marketing expenses associated with the promotion of retail brand.
26 |
General and administrative expenses were 23.9 million in the nine months ended September 30, 2015. An increase of 0.9% compared to the nine months ended September 30, 2014. As a percentage of total sales, general and administrative expenses increased to 8.2% of total sales for the nine months ended September 30, 2015, compared to 7.1% of total sales for the nine months ended September 30, 2014. The increase was attributable to an increase in payroll for additional management and design and marketing staff.
Income from Operations
Income from operations decreased 28.8% to $12.1 million for the nine months ended September 30, 2015 from $17.0 million for the nine months ended September 30, 2014.
Interest Expense
Interest expense was $2.1 million for the nine months ended September 30, 2015, a decrease of 13.9% compared to the same period in 2014. The decrease was due to the decreased bank loans.
Income Tax Expenses
Income tax expense for the nine months ended September 30, 2015 was $3.3 million, a decrease of 25.1% compared to the same period of 2014.
Net Income
Net income for the nine months ended September 30, 2015 was $8.6 million, a decrease of 33.8% compared to the same period in 2014. Our diluted earnings per share were $0.60 and $0.88 for the nine months ended September 30, 2015 and 2014, respectively.
Summary of Cash Flows
Net cash provided by operating activities was $12.6 million for the nine months ended September 30, 2015, compared with $0.6 million during the nine months ended September 30, 2014. The increase was mainly due to decreased accounts receivable.
Net cash used in investing activities was $10.9 million for the nine months ended September 30, 2015, compared with $8.2 million during the nine months ended September 30, 2014. The increase was mainly due to purchases of equipment and land use right.
Net cash used in financing activities was $7.9 million for the nine months ended September 30, 2015, compared with net cash provided by financing activities of $4.1 million during the nine months ended September 30, 2014. During the nine months ended September 30, 2015, we repaid $93.6 million of bank loans and received bank loan proceeds of $86.3 million. Also, under the counter-guarantee agreement, we advanced $3.1 million and received $2.4 million from the related party during the nine months ended September 30, 2015.
Liquidity and Capital Resources
As of September 30, 2015, we had cash and cash equivalents of $26.9 million, other current assets of $172.7 million and current liabilities of $149.4 million. We presently finance our operations primarily from cash flows from operations and bank loans and we anticipate that these will continue to be our primary sources of funds to finance our short-term cash needs.
Bank Loans
In June 2014, Goldenway entered into a line of credit agreement with Nanjing Bank, which allows the Company to borrow up to approximately $7.85 million (RMB50 million). These loans are guaranteed by Mr. Kang and Jiangsu Ever-Glory International Group Corp. (“Jiangsu Ever-Glory”), an entity controlled by Mr. Kang, the Company’s Chairman and Chief Executive Officer. These loans are also collateralized by the Company’s property and equipment. As of September 30, 2015, Goldenway had borrowed $3.14 million (RMB20 million) under this line of credit with an annual interest rate of 6.1% and due on various dates from Jan to March 2016. At September 30, 2015, approximately $4.71 million was unused and available under this line of credit.
27 |
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $9.41 million (RMB60 million) with Nanjing Bank and guaranteed by Jiangsu Ever-Glory, Mr. Kang and Goldenway. As of September 30, 2015, Ever-Glory Apparel had borrowed $3.14 million (RMB20 million) from Nanjing Bank with annual interest rates ranging from 5.5% to 6.1% and due on various dates from November to December 2015. Ever-Glory Apparel had also borrowed $6.10 million from Nanjing Bank with annual interest rate of 1.7% and due on various dates from October to December 2015, and collateralized by approximately $7.6 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $0.17 million was unused and available under this line of credit.
In July 2014, LA GO GO entered into a revolving line of credit agreement with Nanjing Bank, which allows the Company to borrow up to approximately $3.14 million (RMB20 million). The line of credit is guaranteed by Mr. Kang and Goldenway. As of September 30, 2015, LA GO GO had borrowed $1.57 million (RMB10 million) under this line of credit with an annual interest rate of 5.9% and due in January 2016. At September 30, 2015, approximately $1.57 million (RMB10 million) was unused and available under this line of credit.
In January 2014, Goldenway entered into a line of credit agreement with Industrial and Commercial Bank of China, which allows the Company to borrow up to approximately $9.41 million (RMB60 million). These loans are collateralized by the Company’s property and equipment. As of September 30, 2015, Goldenway had borrowed $6.28 million (RMB40 million) under this line of credit with an annual interest rates ranging from 5.5% - 5.8% and due on various dates from November 2015 to February 2016. At September 30, 2015, approximately $3.13 million was unused and available under this line of credit.
In September 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $18.83 million (RMB120 million) with Industrial and Commercial Bank of China and collateralized by assets of Jiangsu Ever-Glory’s equity investee, Nanjing Knitting, under a collateral agreement executed among the Company, Nanjing Knitting and the bank. As of September 30, 2015, Ever-Glory Apparel had borrowed $6.28 million (RMB 40 million) under this line of credit with an annual interest rates ranging from 5.1% - 5.4% and due on various dates from October to December 2015. At September 30, 2015, approximately $12.55 million was unused and available under this line of credit.
In January 2015, Ever-Glory Apparel and Goldenway collectively entered into a secured banking facility agreement for a combined revolving import facility, letter of credit, invoice financing facilities and a credit line for treasury products of up to $12.57 million with the Nanjing Branch of HSBC (China) Company Limited (“HSBC”). This agreement is guaranteed by the Company and Mr. Kang. As of September 30, 2015, Ever-Glory Apparel had borrowed $9.58 million from HSBC with an annual interest rate of 5.8%, due in December 2015, and collateralized by approximately $11.9 million of accounts receivable from wholesale customers. These bank loans are to be repaid upon receipt of payments from customers. At September 30, 2015, approximately $2.99 million was unused and available under this line of credit.
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $6.28 million (RMB40 million) with China Everbright Bank and guaranteed by Goldenway and Mr. Kang. These loans are also collateralized by Jiangsu Ever-Glory’s property. As of September 30, 2015, Ever-Glory Apparel had borrowed $6.03 million under this line of credit with an annual interest rates ranging from 4.0% - 4.8% and due on various dates from October 2015 to Jan 2016, and collateralized by approximately $7.5 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $0.25 million was unused and available under this line of credit.
In July 2015, Ever-Glory Apparel entered into a line of credit agreement for approximately $9.41 million (RMB60 million) with Ping An Bank. As of September 30, 2015, Ever-Glory Apparel had borrowed $3.24 million from Ping An Bank, with annual interest rates ranging from 4.83% to 5.6% and due on various dates from November 2015 to August 2016, and collateralized by approximately $3.33 million of accounts receivable from wholesale customers. At September 30, 2015, approximately $6.17 million was unused and available under this line of credit.
In July 2013, LA GO GO entered into a line of credit agreement for approximately $5.18 million (RMB33 million) with the Bank of Communications and guaranteed by Jiangsu Ever-Glory, Ever-Glory Apparel and Mr. Kang. As of September 30, 2015, LA GO GO had borrowed $3.14 million (RMB20 million) from the Bank of Communications with annual interest rate at 5.3% and due on various dates from June to August 2016. At September 30, 2015, approximately $2.04 million was unused and available under this line of credit.
In December 2014, LA GO GO entered into a line of credit agreement for approximately $5.65 million (RMB36 million) with the China Citic Bank and guaranteed by Jiangsu Ever-Glory, Ever-Glory Apparel and Mr. Kang. As of September 30, 2015, LA GO GO had borrowed $2.82 million (RMB 18.0 million) from the China Citic Bank with annual interest rate of 5.88% and due on various dates from December 2015 to September 2016. At September 30, 2015, approximately $2.83 million was unused and available under this line of credit.
All bank loans are used to fund our daily operations.
28 |
Amounts due from related party
In March 2012, in consideration of the guarantees and collateral provided by Jiangsu Ever-Glory and Nanjing Knitting, the Company agreed to provide Jiangsu Ever-Glory a counter guarantee in the form of cash of not less than 70% of the maximum aggregate lines of credit obtained by the Company. Jiangsu Ever-Glory is obligated to return the full amount of the counter-guarantee funds provided upon expiration or termination of the underlying lines of credit and is to pay annual interest at the rate of 6.0% of amounts provided. As of September 30, 2015 and December 31, 2014, Jiangsu Ever-Glory has provided guarantees for approximately $53.19 million (RMB 339 million) and $40.62 million (RMB 250 million) of lines of credit obtained by the Company. Jiangsu Ever-Glory and Nanjing Knitting have also provided their assets as collateral for certain of these lines of credit. The value of the collateral, as per appraisals obtained by the banks in connection with these lines of credit is approximately $23.3 million (RMB 148 million) and $22.3 million (RMB 136 million) as of September 30, 2015 and December 31, 2014. Mr. Kang has also provided a personal guarantee for $37.5 million (RMB 239 million).
During the nine months ended September 30, 2015, an additional US$3.01 million (RMB19.2 million) was provided to and repayment of $2.35 million (RMB 15 million) was received from Jiangsu Ever-Glory under the counter-guarantee. As of September 30, 2015, the amount of the counter-guarantee was $17.4 million (RMB 111.0 million) (the difference represents currency exchange adjustment of $0.62 million), which was 37.1% of the aggregate amount of lines of credit. This amount plus accrued interest of $2.72 million have been classified as a reduction of equity, consistent with the guidance of SEC Staff Accounting Bulletins 4E and 4G.
Capital Commitments
We have a continuing program for improving our manufacturing facilities and increasing our retail stores. We anticipate that cash flows from operations and borrowings from banks will be adequate to pay for these capital commitments.
Uses of Liquidity
Our cash requirements for the next twelve months will be primarily to fund daily operations and the growth of our business.
Sources of Liquidity
Our primary sources of liquidity for our short-term cash needs are expected to be from cash flows generated from operations, and cash equivalents currently on hand. We believe that we will be able to borrow additional funds if necessary.
We believe our cash flows from operations together with our cash and cash equivalents currently on hand and our unused credit facilities will be sufficient to meet our needs for working capital, capital expenditure and other commitments for the next twelve months. No assurance can be made that additional financing will be available to us if required, and adequate funds may not be available on terms acceptable to us. If funding is insufficient at any time in the future, we will develop or enhance our products or services and expand our business through our own cash flows from operations.
As of September 30, 2015, we had access to approximately $87.7 million in lines of credit, of which approximately $36.4 million was unused and available. These credit facilities do not include any covenants. We have agreed to provide Jiangsu Ever-Glory a counter-guarantee of not less than 50% of the maximum aggregate lines of credit and borrowings guaranteed by Jiangsu Ever-Glory and collateralized by the assets of Jiangsu Ever-Glory under agreements executed between the Company, Jiangsu Ever-Glory and the banks. The maximum aggregate lines of credit and available borrowings was approximately $53.19 million (RMB 339 million) and approximately $17.4 (RMB111 million) was provided to Jiangsu Ever-Glory as the counter guarantee as of September 30, 2015.
Foreign Currency Translation Risk
Our operations are, for the most part, located in the PRC, which may give rise to significant foreign currency risks from fluctuations and the degree of volatility of foreign exchange rates between the United States dollar and the Chinese RMB. Most of our sales are in United States (U.S.) dollars. During 2003 and 2004 the exchange rate of RMB to the U.S. dollar remained constant at 8.26 RMB to the dollar. On July 21, 2005, the Chinese government adjusted the exchange rate from 8.26 to 8.09 RMB to the U.S. dollar. From that time, the RMB continued to appreciate against the U.S. dollar. As of September 30, 2015, the foreign exchange rate had increased to 6.37 RMB to one U.S. dollar. We are continuously negotiating price adjustments with most of our customers based on the daily market foreign exchange rates, which we believe will reduce our exposure to exchange rate fluctuations in the future, and we will pass some of the increased cost to our customers.
In addition, the financial statements of Goldenway, New-Tailun, Catch-Luck, Ever-Glory Apparel, Taixin, He Meida, Huirui, Shanghai LA GO GO, Shanghai Yalan, Shanghai Yiduo, Tianjin LA GO GO and Jiangsu LA GO GO (whose functional currency is RMB) are translated into US dollars using the closing rate method. The balance sheet items are translated into US dollars using the exchange rates at the respective balance sheet dates. The capital and various reserves are translated at historical exchange rates prevailing at the time of the transactions while income and expenses items are translated at the average exchange rate for the period. All translation adjustments are included in accumulated other comprehensive income in the statement of equity. The foreign currency translation gain (loss) for the three and nine months ended September 30, 2015 and 2014 was ($3,265,584), ($2,936,691), ($121,307) and ($464,689), respectively.
29 |
OFF-BALANCE SHEET ARRANGEMENTS
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our investors.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We do not use derivative financial instruments in our investment portfolio and have no foreign exchange contracts. Our financial instruments consist of cash and cash equivalents, trade accounts receivable, accounts payable and bank loans. We consider investments in highly-liquid instruments purchased with a remaining maturity of 90 days or less from the date of purchase to be cash equivalents.
Interest Rates: Our exposure to market risk for changes in interest rates relates primarily to our short-term investments and short-term obligations; thus, fluctuations in interest rates would not have a material impact on the fair value of these securities. On September 30, 2015, we had $26.9 million in cash and cash equivalents. A hypothetical 5% increase or decrease in either the short term or long term interest rates would not have any material impact on our earnings or loss, or the fair market value or cash flows of these instruments.
Foreign Exchange Rates: We pay our suppliers and employees in Chinese RMB, however, most of our wholesale customers are located in the U.S., Japan and Europe and we generate sales from them in U.S. Dollars, Euros and British Pounds. Accordingly, our business has substantial exposure to changes in exchange rates between and among the Chinese RMB, the U.S. Dollar, the Euro and the British Pound. In the last decade, the RMB was initially pegged at 8.26 RMB to one U.S. Dollar. On July 21, 2005 it was revalued to 8.09 per U.S. Dollar. Following the removal of the peg to the U.S. Dollar and pressure from the United States, the People’s Bank of China also announced that the RMB would be pegged to a basket of foreign currencies, rather than being strictly tied to the U.S. Dollar, and would be allowed to float trade within a narrow 0.3% daily band against this basket of currencies. The PRC government has stated that the basket is dominated by the U.S. Dollar, Euro, Japanese Yen and South Korean Won, with a smaller proportion made up of the British Pound, Thai Baht, Russian Ruble, Australian Dollar, Canadian Dollar and Singapore Dollar. There can be no assurance that the relationship between the RMB and these currencies will remain stable over time, especially in light of the significant political pressure on the Chinese government to permit the free flotation of the RMB, which could result in greater and more frequent fluctuations in the exchange rate between the RMB, the U.S. Dollar and the Euro. On September 30, 2015, the exchange rate between the RMB and U.S. Dollar was 6.37RMB to one U.S. Dollar. For additional discussion regarding our foreign currency risk, see the section titled Risk Factors in the Annual Report on Form 10-K for our fiscal year ended December 31, 2014. Fluctuation in the value of Chinese RMB relative to other currencies may have a material adverse effect on our business and/or an investment in our shares.
ITEM 4. CONTROLS AND PROCEDURES
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended ( the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Evaluation of Disclosure Controls and Procedures. As of September 30, 2015, the end of the fiscal quarter covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not operating effectively as of September 30, 2015. Our disclosure controls and procedures were not effective because of certain “material weaknesses” described in the “Management’s Annual Report on Internal Control over Financial Reporting” section in Item 9 of our annual report for fiscal year ended December 31, 2014. As of September 30, 2015, we had not completed the remediation of these material weaknesses.
30 |
Limitations on the Effectiveness of Disclosure Controls. Readers are cautioned that our management does not expect that our disclosure controls and procedures or our internal control over financial reporting will necessarily prevent all fraud and material error. An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any control design will succeed in achieving its stated goals under all potential future conditions.
Changes in Internal Control over Financial Reporting
Our management has worked, and will continue to work to improve our internal controls over financial reporting. During the nine months ended September 30, 2015, there were no other changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We know of no pending legal proceedings to which we are a party which are material or potentially material, either individually or in the aggregate. We are from time to time, during the normal course of our business operations, subject to various litigation claims and legal disputes. We do not believe that the ultimate disposition of any of these matters will have a material adverse effect on our financial position, results of operations or liquidity.
ITEM 1A. RISK FACTORS
There has been no material change in the information provided in Item 1A of Form 10-K Annual Report for the year ended December 31, 2014 filed with the SEC on March 31, 2015.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
31 |
ITEM 6. EXHIBITS
The following exhibits are filed herewith:
Exhibit No. | Description | |
31.1 | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
32 |
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
November 13, 2015 | EVER-GLORY INTERNATIONAL GROUP, INC. | |
By: | /s/ Edward Yihua Kang | |
Edward Yihua Kang | ||
Chief Executive Officer | ||
(Principal Executive Officer) | ||
By: | /s/ Jiansong Wang | |
Jiansong Wang | ||
Chief Financial Officer | ||
(Principal Financial and Accounting Officer) |
33