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, 2024
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____________ to _________________
Commission
File No. 001 -41478
ADDENTAX
GROUP CORP.
(Exact
name of registrant as specified in its charter)
Nevada
35-2521028
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or formation)
Identification
Number)
Kingkey
100, Block A , Room 4805 ,
Luohu
District , Shenzhen City , China 518000
(Address
of principal executive offices)
+
(86) 755 86961 405
(Registrant’s
telephone number )
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock
ATXG
Nasdaq
Capital Markets
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 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 every Interactive Data File required to be submitted 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 such files).
☒
Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”
and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
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 14, 2024, there were 6,043,769 shares outstanding of the registrant’s common stock.
TABLE
OF CONTENTS
PART I – FINANCIAL INFORMATION
Item
1.
Financial Statements (Unaudited)
F-1
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
3
Item
3.
Quantitative and Qualitative Disclosures About Market Risk
18
Item
4.
Controls and Procedures
18
PART II – OTHER INFORMATION
Item
1.
Legal Proceedings
19
Item
1A.
Risk Factors
19
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
19
Item
3.
Defaults Upon Senior Securities
19
Item
4.
Mine Safety Disclosures
19
Item
5.
Other Information
19
Item
6.
Exhibits
19
2
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements and Supplementary Data
ADDENTAX
GROUP CORP.
FINANCIAL
STATEMENTS
For
the three and six months ended September 30, 2024 and 2023
TABLE
OF CONTENTS
Condensed Consolidated Balance sheets as of September 30, 2024 (unaudited) and March 31, 2024 (audited)
F-2
Condensed Consolidated Statements of Income and Comprehensive Income for the three and six months ended September 30, 2024 and 2023 (unaudited)
F-3
Condensed Consolidated Statements of Changes in Equity for the three and six months ended September 30, 2024 and 2023 (unaudited)
F-4
Condensed Consolidated Statements of Cash Flows for the six months ended September 30, 2024 and 2023 (unaudited)
F-5
Notes to Condensed Consolidated Financial Statements for the three and six months ended September 30, 2024 and 2023 (unaudited)
F-6
– F-15
F- 1
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(In
U.S. Dollars, except share data or otherwise stated)
(UNAUDITED)
September 30, 2024
March 31, 2024
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$ 810,545
$ 816,186
Restricted cash
2,750,000
2,750,000
Accounts receivables, net
1,207,409
2,106,451
Debt securities held-to-maturity
17,500,000
17,500,000
Inventories
191,708
63,505
Prepayments and other receivables
1,667,814
1,922,996
Advances to suppliers
320,964
1,009,362
Amount due from related party
3,840,154
3,012,892
Total current assets
28,288,594
29,181,392
NON-CURRENT ASSETS
Plant and equipment, net
491,706
568,854
Operating lease right of use asset
19,060,635
19,796,564
Long-term prepayments
291,027
291,938
Long-term receivables
2,500,000
2,500,000
Total non-current assets
22,343,368
23,157,356
TOTAL ASSETS
$ 50,631,962
$ 52,338,748
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Short-term loan
$ 465,067
$ 440,671
Accounts payable
79,364
359,488
Amount due to related parties
177,750
1,146,745
Advances from customers
243,717
202,567
Accrued expenses and other payables
417,273
1,372,962
Operating lease liability current portion
1,068,257
1,059,497
Total current liabilities
2,451,428
4,581,930
NON-CURRENT LIABILITIES
Convertible debts
3,214,514
2,684,697
Derivative liabilities
949,791
287,955
Operating lease liability
19,226,050
18,737,066
Total non-current liabilities
23,390,355
21,709,718
TOTAL LIABILITIES
$ 25,841,783
$ 26,291,648
EQUITY
Common stock ($ 0.001 par value, 250,000,000 shares authorized, 6,043,769 and 5,383,769 shares issued and outstanding at September 30 and March 31, 2024, respectively)
$ 6,044
$ 5,384
Additional paid-in capital
35,240,981
34,510,869
Accumulated Deficit
( 10,511,833 )
( 8,569,190 )
Statutory reserve
37,020
37,020
Accumulated other comprehensive loss
17,967
63,017
Total equity
24,790,179
26,047,100
TOTAL LIABILITIES AND EQUITY
$ 50,631,962
$ 52,338,748
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 2
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In
U.S. Dollars, except share data or otherwise stated)
Three months ended
September 30,
Six months ended
September 30,
2024
2023
2024
2023
REVENUES
$ 1,341,478
$ 1,335,314
$ 2,192,511
$ 2,387,820
COST OF REVENUES
( 1,012,837 )
( 932,427 )
( 1,661,275 )
( 1,748,024 )
GROSS PROFIT
328,641
402,887
531,236
639,796
OPERATING EXPENSES
Selling and marketing
( 22,351 )
( 37,212 )
( 161,711 )
( 37,212 )
General and administrative
( 551,356 )
( 670,607 )
( 1,119,607 )
( 1,168,465 )
Total operating expenses
( 573,707 )
( 707,819 )
( 1,281,318 )
( 1,205,677 )
INCOME (LOSS) FROM OPERATIONS
( 245,066 )
( 304,932 )
( 750,082 )
( 565,881 )
Fair value gain or loss
( 531,614 )
2,854,595
( 397,397 )
1,566,592
Interest income
342
1,693
710
3,417
Interest expenses
( 58,045 )
( 603,819 )
( 905,727 )
( 1,896,534 )
Other income, net
113,913
( 581,900 )
111,399
( 469,414 )
(LOSS) INCOME BEFORE INCOME TAX EXPENSE
( 720,470 )
1,365,637
( 1,941,097 )
( 1,361,820 )
INCOME TAX EXPENSE
( 1,062 )
( 3,237 )
( 1,546 )
( 4,501 )
NET (LOSS) INCOME
( 721,532 )
1,362,400
( 1,942,643 )
( 1,366,321 )
Foreign currency translation gain
( 59,460 )
2,302
( 45,050 )
89,752
TOTAL COMPREHENSIVE INCOME (LOSS)
$ ( 780,992 )
$ 1,364,702
$ ( 1,987,693 )
$ ( 1,276,569 )
EARNINGS PER SHARE
Basic and diluted
( 0.13 )
0.37
( 0.36 )
( 0.37 )
Weighted average number of shares outstanding – Basic and diluted
5,360,143
3,656,442
5,360,143
3,656,442
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 3
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(In
U.S. Dollars, except share data or otherwise stated)
Retained earnings
Accumulated
Additional
(accumulated deficit)
other
Common Stock
paid-in
Statutory
comprehensive
Total
Shares
Amount
capital
Unrestricted
reserve
loss
Equity
BALANCE AT JULY 1, 2023
3,739,581
$ 3,740
$ 32,406,317
$ ( 8,179,930 )
$ 28,457
$ 67,977
$ 24,326,561
Issuance of new shares
755,398
755
( 755 )
-
-
-
-
Additional paid-in capital from conversion of convertible debts
-
-
1,153,366
-
-
-
1,153,366
Foreign currency translation
-
-
-
-
-
2,302
2,302
Net income for the period
-
-
-
1,362,400
-
-
1,362,400
BALANCE AT SEPTEMBER 30, 2023
4,494,979
$ 4,495
$ 33,558,928
$ ( 6,817,530 )
$ 28,457
$ 70,279
$ 26,844,629
BALANCE AT JULY 1, 2024
6,043,769
$ 6,044
$ 35,157,009
$ ( 9,790,301 )
$ 37,020
$ 77,427
$ 25,487,199
Additional paid-in capital from conversion of convertible debts
-
-
83,972
-
-
-
83,972
Foreign currency translation
-
-
-
-
-
( 59,460 )
( 59,460 )
Net income for the period
-
-
-
( 721,532 )
-
-
( 721,532 )
BALANCE AT SEPTEMBER 30, 2024
6,043,769
$ 6,044
$ 35,240,981
$ ( 10,511,833 )
$ 37,020
$ 17,967
$ 24,790,179
BALANCE AT APRIL 1, 2023
35,454,670
$ 35,455
$ 29,528,564
$ ( 5,451,209 )
$ 28,457
$ ( 19,473 )
$ 24,121,794
Issuance of new shares before reversed split
1,940,750
1,941
( 1,941 )
-
-
-
-
Reverse stock split
( 33,655,878 )
( 33,656 )
33,656
-
-
-
-
New shares for round up of fragmental shares
39
0
0
-
-
-
-
Issuance of new shares after reversed split
755,398
755
( 755 )
-
-
-
-
Additional paid-in capital from conversion of convertible debts
-
-
3,999,404
-
-
-
3,999,404
Foreign currency translation
-
-
-
-
-
89,752
89,752
Net income for the period
-
-
-
( 1,366,321 )
-
-
( 1,366,321 )
BALANCE AT SEPTEMBER 30, 2023
4,494,979
$ 4,495
$ 33,558,928
$ ( 6,817,530 )
$ 28,457
$ 70,279
$ 26,844,629
BALANCE AT APRIL 1, 2024
5,383,769
$ 5,384
$ 34,510,869
$ ( 8,569,190 )
$ 37,020
$ 63,017
$ 26,047,100
Balance
5,383,769
$ 5,384
$ 34,510,869
$ ( 8,569,190 )
$ 37,020
$ 63,017
$ 26,047,100
Issuance of new shares
660,000
660
646,140
-
-
-
646,800
Additional paid-in capital from conversion of convertible debts
-
-
83,972
-
-
-
83,972
Foreign currency translation
-
-
-
-
-
( 45,050 )
( 45,050 )
Net income for the period
-
-
-
( 1,942,643 )
-
-
( 1,942,643 )
BALANCE AT SEPTEMBER 30, 2024
6,043,769
$ 6,044
$ 35,240,981
$ ( 10,511,833 )
$ 37,020
$ 17,967
$ 24,790,179
Balance
6,043,769
$ 6,044
$ 35,240,981
$ ( 10,511,833 )
$ 37,020
$ 17,967
$ 24,790,179
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 4
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
U.S. Dollars, except share data or otherwise stated)
Six Months Ended September 30
2024
2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 1,942,643 )
$ ( 1,366,321 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation
365,733
146,106
Non-cash financial cost
878,228
1,884,984
Investment income
330,000
( 218,750 )
Fair value gain or loss
397,398
( 1,566,592 )
Loss on debts extinguishment
-
697,318
Gain on bargain purchase
-
( 975 )
Loss from sale of property and equipment
43,081
-
Loss on disposal of subsidiary
334,135
-
Changes in operating assets and liabilities
Accounts receivable
489,599
( 202,150 )
Inventories
( 137,062 )
35,155
Advances to suppliers
( 50,236 )
( 816,464 )
Other receivables
( 74,993 )
( 76,100 )
Accounts payables
( 280,124 )
( 12,460 )
Accrued expenses and other payables
134,732
( 65,645 )
Advances from customers
41,150
( 17,592 )
Net cash provided by (used in) operating activities
$ 528,998
$ ( 1,579,486 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment and intangible assets
( 107,432 )
( 5,274 )
Cash decreased in disposal of subsidiary
( 8,219 )
-
Net cash used in investing activities
$ ( 115,651 )
$ ( 5,274 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from related party borrowings
151,574
1,960,902
Repayment of related party borrowings
( 273,632 )
( 3,112,467 )
Release of restricted cash
-
3,850,000
Proceeds from bank borrowings
695,343
-
Repayment of bank borrowings
( 683,638 )
-
Cash advance to related parties
( 2,962,753 )
-
Repayment from related parties
2,010,740
-
Proceeds from issue of ordinary shares
646,800
-
Net cash provided by (used in) financing activities
$ ( 415,566 )
$ 2,698,435
NET INCREASE (DECREASE) IN CASH AND RESTRICTED CASH
( 2,219 )
1,113,675
Effect of exchange rate changes on cash and cash equivalents
( 3,422 )
67,889
Cash and restricted cash, beginning of the period
816,186
562,711
CASH AND RESTRICTED CASH, END OF THE PERIOD
$ 810,545
$ 1,744,275
Supplemental disclosure of cash flow information:
Cash paid during the period for interest
$ 26,731
$ -
Cash paid during the period for income tax
$ 1,546
$ 4,501
Supplemental disclosure of non-cash investing and financing activities:
Right-of-use assets obtained in exchange for operating lease obligations
$ 1,233,672
$ 19,512,400
See
accompanying notes to the unaudited condensed consolidated financial statements.
F- 5
ADDENTAX
GROUP CORP. AND SUBSIDIARIES
NOTES
TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1.
ORGANIZATION AND BUSINESS ACQUISITIONS
ATXG
and its subsidiaries (the “Company”) are engaged in the business of garments manufacturing, providing logistic services,
property leasing and management service in the People’s Republic of China (“PRC” or “China”).
2.
BASIS OF PRESENTATION
In
the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments of a normal recurring nature
that are necessary for a fair presentation of the results for the interim periods presented. All significant intercompany transactions
and balances are eliminated in consolidation. However, the results of operations included in such financial statements may not necessarily
be indicative of annual results.
The
Company uses the same accounting policies in preparing quarterly and annual financial statements. Certain information and footnote disclosures
normally included in the annual consolidated financial statements prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) have been condensed or omitted. These unaudited condensed consolidated financial
statements should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included
in the Company’s Annual Report on Form 10-K for the year ended March 31, 2024 filed with the Securities and Exchange Commission
(“SEC”) on July 15, 2024 (“2023 Form 10-K”).
3.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses during the reporting periods. Management makes these estimates
using the best information available at the time the estimates are made; however actual results could differ materially from those estimates.
There
is no change in the accounting policies for the six months ended September 30, 2024.
Recently
issued accounting pronouncements
Accounting
for Convertible Instruments: In August 2020, FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (ASU 2020-06), as part of its overall simplification initiative to reduce costs and complexity of applying accounting standards
while maintaining or improving the usefulness of the information provided to users of financial statements. Among other changes, the
new guidance removes from GAAP separation models for convertible debt that require the convertible debt to be separated into a debt and
equity component, unless the conversion feature is required to be bifurcated and accounted for as a derivative or the debt is issued
at a substantial premium. As a result, after adopting the guidance, entities will no longer separately present such embedded conversion
features in equity and will instead account for the convertible debt wholly as debt. The new guidance also requires use of the “if-converted”
method when calculating the dilutive impact of convertible debt on earnings per share, which is consistent with the Company’s current
accounting treatment under the current guidance. The guidance is effective for financial statements issued for fiscal years beginning
after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, but only at the beginning of the
fiscal year.
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 consolidated financial statements.
F- 6
4. DISPOSITION OF SUBSIDIARIES
The
Company disposed of its subsidiary Shantou Yi Bai Yi Garment Co., Ltd, a PRC Company (“YBY”), a manufacturing company in garment manufacturing segment at end of August 2024 to the local management
of YBY. After disposition, YBY became third party to the Company. The Company will not have any businesses with YBY. The Company will
carry on the garment manufacturing segment business through other subsidiaries. The disposition of YBY did not qualify as discontinued
operations.
Financial
position of the entities at disposal date and gain or loss on disposal:
Garment
Manufacturing Segment
SCHEDULE OF FINANCIAL POSITION OF ENTITIES AND GAIN OR LOSS ON DISPOSAL
Financial position of YBY
August 31, 2024,
date of disposal
Current assets
$ 1,165,329
Noncurrent assets
134
Current liabilities
( 863,205 )
Net assets
$ 302,258
The
consideration was Nil , with the reversal of related foreign currency translation reserve brought forward, resulting in a loss of $ 334,135
recognized on the disposal.
5. RELATED PARTY TRANSACTIONS
SCHEDULE
OF RELATED PARTIES RELATIONSHIP WITH COMPANY
Name of Related Parties
Relationship with the Company
Zhida Hong
President, CEO, and a director of the Company
Hongye Financial Consulting (Shenzhen) Co., Ltd.
A company controlled by CEO, Mr. Zhida Hong
Bihua Yang
A legal representative of XKJ
Dewu Huang
A legal representative of YBY, ceased to be related party at August 31, 2024 when YBY was disposed.
Jinlong Huang
Management of HSW
The
Company leases Shenzhen XKJ office rent-free from Bihua Yang.
Hongye
Financial Consulting (Shenzhen) Co., Ltd. provided guarantee to the consideration receivable of transfer of a debt security to a third
party.
The
Company had the following related party balances as of September 30, 2024 and March 31, 2024:
SCHEDULE
OF AMOUNT DUE FROM RELATED PARTY
Amount due from related party
September 30, 2024
March 31, 2024
Zhida Hong (1)
$ 2,847,417
$ 2,154,759
Bihua Yang (2)
992,737
858,133
Amount due from related
party
$ 3,840,154
$ 3,012,892
(1)
The
increase of related party from Hong Zhida was short term loan to Hong Zhida, which is interest free and would be repaid in one year.
(2)
The
increase of related party debt from Yang Bihua was mainly due to the cash paid in advance to Yang Bihua. During the quarter ended
September 30, 2024, the Company provided a short term loan of approximately $0.31 million to Yang Bihua and received repayment of
approximately $0.30 million from him.
SCHEDULE
OF RELATED PARTIES BORROWINGS
Related party borrowings
September 30, 2024
March 31, 2024
Hongye Financial Consulting (Shenzhen) Co., Ltd.
40,527
170,967
Dewu Huang (3)
-
864,599
Jinlong Huang
137,223
111,179
Related party borrowings
$ 177,750
$ 1,146,745
(1)
The
increase of related party debt from Hong Zhida was short term loan to Hong Zhida, which is interest free and to be repaid in one
year.
(2)
The
increase of related party debt from Yang Bihua was mainly due to the cash paid in advance to Yang Bihua. During the quarter ended
September 30, 2024, the Company provided a short term loan of approximately $ 0.31 million to Yang Bihua and received repayment of
approximately $ 0.3 million from him.
(3)
The
Company received financial support from Huang Dewu to fund company’s daily operation. The decrease is because YBY was disposed
of in August 2024.
The
borrowing balances with related parties are unsecured, non-interest bearing and repayable on demand.
F- 7
6. DEBT SECURITIES HELD-TO-MATURITY
SCHEDULE
OF DEBT SECURITIES HELD TO MATURITY
September 30, 2024
March 31, 2024
Debt securities held-to-maturity
$ 17,500,000
$ 17,500,000
The
Company purchased a note issued by a third-party investment company on August 24, 2022. The principal amount of the note is $ 17,500,000 .
The note is renewable with one-year tenor on August 23, 2023 and 2.5 %
p.a. coupon. On August 23, 2023, the Company entered into an agreement to transfer the principal and coupon receivable to a third party.
During the quarter ended September 30, 2024, the Company received interest payment of $ 545,000 .
As of September 30, and March 31, 2024, the coupon receivable was $ 330,000
and $ 437,500 .
The debt is guaranteed by Hongye Financial Consulting (Shenzhen) Co., Ltd., the company controlled by our CEO, Mr. Hong Zhida.
7. INVENTORIES
Inventories
consist of the following as of September 30, 2024 and March 31, 2024:
SCHEDULE
OF INVENTORIES
September 30, 2024
March 31, 2024
Raw materials
$ 9,939
$ 20,947
Work in progress
6,836
-
Finished goods
174,933
42,558
Total inventories
$ 191,708
$ 63,505
8. ADVANCES TO SUPPLIERS
The
Company has made advances to third-party suppliers in advance of receiving inventory parts. These advances are generally made to expedite
the delivery of required inventory when needed and to help to ensure priority and preferential pricing on such inventory. The amounts
advanced to suppliers are fully refundable on demand.
The
Company reviews a supplier’s credit history and background information before advancing a payment. If the financial condition of
its suppliers were to deteriorate, resulting in an impairment of their ability to deliver goods or provide services, the Company would
recognize bad debt expense in the period they are considered unlikely to be collected.
9. PREPAYMENTS AND OTHER RECEIVABLES
Prepayments
and other receivables consist of the following as of September 30 and March 31, 2024:
SCHEDULE
OF PREPAYMENTS AND OTHER RECEIVABLES
September 30, 2024
March 31, 2024
Prepayment
29,091
34,693
Deposit
755,345
741,465
Receivable of consideration on disposal of subsidiaries
-
152,882
Receivable of interest income from debt security
330,000
437,500
Other receivables
553,378
556,456
Prepayments
and other receivables
$ 1,667,814
$ 1,922,996
10. PROPERTY, PLANT AND EQUIPMENT
Property,
plant and equipment consists of the following as of September 30 and March 31, 2024:
SCHEDULE
OF PROPERTY PLANT AND EQUIPMENT
September 30, 2024
March 31, 2024
Production plant
$ 106,809
$ 105,738
Motor vehicles
846,852
1,047,121
Office equipment
53,997
52,486
Property, plant and equipment gross
1,007,659
1,205,345
Less: accumulated depreciation
( 515,953 )
( 636,491 )
Plant and equipment, net
$ 491,706
$ 568,854
Depreciation
expense for the three and six months ended September 30, 2024 and 2023 was $ 26,942 and $ 23,019 , $ 75,919 and $ 57,002 , respectively.
F- 8
11. LONG-TERM RECEIVABLES
The
Company entered into a long-term loan agreement with an independent third party in September 2022. The principal to the borrower is $ 2.5
million. The loan is interest free and will expire in August 2025.
12. SHORT-TERM BANK LOAN
In
August 2019, HSW entered into a facility agreement with Agricultural Bank of China and obtained a line of credit, which allows the Company
to borrow up to approximately $ 153,172 (RMB 1,000,000 ) for daily operations. The loans are guaranteed at no cost by the legal representative
of HSW. As of September 30, 2024, the Company has borrowed $ 134,545 (RMB 944,255 ) (March 31, 2024: $ 130,779 ) under this line of credit
with various annual interest rates from 4.34 % to 4.9 %. The outstanding loan balance was due on September 30, 2021. The Company was not
able to renew the loan facility with the bank. The Company is negotiating with the bank on repayment schedule of the loan balance and
interest payable.
In
February 2023, XKJ entered into a facility agreement with China Construction Bank and obtained a line of revolving credit, which allows
the Company to borrow up to approximately $ 1,268,118 (RMB 9,000,000 ) for daily operations, with Loan Prime Rate of the day prior to the
draw down day. The loans are guaranteed by the legal representative of XKJ at no cost. The first drawdown was in October 2023. Before
that, the company did not exercise the agreement. As of September 30, 2024, the Company has borrowed $ 163,862 (RMB 1,150,000 ) (March 31,
2024: $ 110,799 ) under this line of credit with annual interest rate of 3.9 %. The revolving credit facility will be expired on February
1, 2026 .
In
December 2023, PF entered into a facility agreement with Sichuan Xinwang Bank Co., Ltd. and obtained a line of credit, which allows the
Company to borrow up to approximately $ 68,800 (RMB 500,000 ) for daily operations. As of September 30, 2024, the Company has borrowed $ 44,527
(RMB 312,500 ) (March 31, 2024: $ 60,593 ) under this line of credit with annual interest rate of 16.2 %. The loan facility will be expired
on December 26, 2025 .
In
March 2024, PF entered into a new facility agreement with WeBank Co., Ltd. and obtained a line of credit, which allows the Company to
borrow up to approximately $ 137,602 (RMB 1,000,000 ) for daily operations. As of September 30, 2024, the Company has borrowed $ 122,133
(RMB 857,143 ) (March 31, 2024: $ 138,500 ) under this line of credit with annual interest rate of 8.244 %. The loan facility will expire
on March 22, 2026 .
13. TAXATION
(a)
Enterprise
Income Tax (“EIT”)
The
Company operates in the PRC and files tax returns in the PRC jurisdictions.
Yingxi
Industrial Chain Group Co., Ltd was incorporated in the Republic of Seychelles and, under the current laws of the British Virgin Islands,
is not subject to income taxes. It is a wholly owned subsidiary of Addentax Group Corp.
Yingxi
HK (Yingxi Industrial Chain Investment Co., Ltd.) was incorporated in Hong Kong which is indirectly wholly owned by Addentax Group Corp.,
and is subject to Hong Kong income tax at a progressive rate of 16.5 %. No provision for income taxes in Hong Kong has been made as Yingxi
HK had no taxable income for the three months ended September 30, 2024 and 2023.
YX,
our wholly owned subsidiary, was incorporated in the PRC and is subject to the EIT tax rate of 25 %. No provision for income taxes in
the PRC has been made as YX had no taxable income for the three months ended September 30, 2024 and 2023.
The
Company is governed by the Income Tax Laws of the PRC. All Yingxi’s operating companies were subject to progressive EIT rates from
5 % to 15 % in 2024 and 2023. The preferential tax rate will be expired at end of year 2024 and the EIT rate will be 25% from year 2025.
The
Company’s parent entity, Addentax Group Corp. is a U.S entity and is subject to the United States federal income tax. No provision
for income taxes in the United States has been made as Addentax Group Corp. had no United States taxable income for the three months
ended September 30, 2024 and 2023.
F- 9
The
reconciliation of income taxes computed at the PRC statutory tax rate applicable to the PRC, to income tax expenses are as follows:
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION
Three months ended
Six months ended
September 30,
September 30,
2024
2023
2024
2023
PRC statutory tax rate
25 %
25 %
25 %
25 %
Computed expected benefits
( 180,118 )
341,409
( 485,275 )
( 340,456 )
Temporary differences
( 30,436 )
( 30,918 )
( 6,245 )
( 24,768 )
Permanent difference
( 78,809 )
( 75,814 )
( 46,196 )
6,312
Changes in valuation allowance
290,425
( 231,440 )
539,262
363,413
Income tax expense
$ 1,062
$ 3,237
1,546
4,501
Deferred
tax assets had not been recognized in respect of any potential tax benefit that may be derived from non-capital loss carry forward and
property and equipment due to past negative evidence of previous cumulative net losses and uncertainty upon restructuring. The management
will continue to assess at each reporting period to determine the realizability of deferred tax assets.
(b)
Value
Added Tax (“VAT”)
In
accordance with the relevant taxation laws in the PRC, the normal VAT rate for domestic sales is 13 %, which is levied on the invoiced
value of sales and is payable by the purchaser. The subsidiaries HSW, YBY, AOT, ZHJ and YS enjoyed preferential VAT rate of 13 %. The
companies are required to remit the VAT they collect to the tax authority. A credit is available whereby VAT paid on purchases can be
used to offset the VAT due on sales.
For
services, the applicable VAT rate is 9 % under the relevant tax category for logistic company, except the branch of YXPF enjoyed the preferential
VAT rate of 3 % in 2024 and 2023. The Company is required to pay the full amount of VAT calculated at the applicable VAT rate of the invoiced
value of sales as required. A credit is available whereby VAT paid on gasoline and toll charges can be used to offset the VAT due on
service income.
14. CONSOLIDATED SEGMENT DATA
Segment
information is consistent with how chief operating decision maker reviews the businesses, makes investing and resource allocation decisions
and assesses operating performance. The segment data presented reflects this segment structure. The Company reports financial and operating
information in the following four segments:
(a)
Garment
manufacturing . Including manufacturing and distribution of garments;
(b)
Logistics
services . Providing logistic services; and
(c)
Property
management and subleasing. Providing shops subleasing and property management services for garment wholesalers and retailers
in garment market.
The
Company also provides general corporate services to its segments and these costs are reported as “Corporate and others”.
F- 10
Selected
information in the segment structure is presented in the following tables:
Revenues
by segment for the three and six months ended September 30, 2024 and 2023 are as follows:
SCHEDULE
OF SEGMENT REPORTING FOR REVENUE
Three months ended
Six months ended
September 30,
September 30,
Revenues from external customers
2024
2023
2024
2023
Garments manufacturing segment
148,470
91,218
235,072
145,091
Logistics services segment
964,429
1,186,033
1,450,936
2,184,666
Property management and subleasing
228,579
58,063
506,503
58,063
Total of reportable segments and consolidated revenue
$ 1,341,478
$ 1,335,314
$ 2,192,511
$ 2,387,820
Intersegment revenue
Garments manufacturing segment
-
-
-
-
Loss
from operations by segment for the three and six ended September 30, 2024 and 2023 are as follows:
SCHEDULE OF SEGMENT REPORTING FOR LOSS FROM OPERATION
Three months ended
Six months ended
September 30,
September 30,
2024
2023
2024
2023
Garments manufacturing segment
1,622
( 18,988 )
( 62,023 )
( 41,143 )
Logistics services segment
229,558
172,295
250,437
174,229
Property management and subleasing
( 201,865 )
( 13,360 )
( 406,298 )
( 13,360 )
Total of reportable segments
$ 29,315
$ 139,947
$ ( 217,884 )
$ 119,726
Corporate and other
( 274,381 )
( 444,879 )
( 532,198 )
( 685,607 )
Total consolidated income (loss) from operations
( 245,066 )
( 304,932 )
( 750,082 )
( 565,881 )
Total
assets by segment as of September 30 and March 31, 2024 are as follows:
SCHEDULE OF SEGMENT REPORTING FOR ASSETS
Total assets
September 30, 2024
March 31, 2024
Garment manufacturing segment
$ 249,407
$ 1,357,761
Logistics services segment
3,277,551
3,231,492
Property management and subleasing
20,249,178
20,931,431
Total of reportable segments
23,776,136
25,520,684
Corporate and other
26,855,826
26,818,064
Consolidated total assets
$ 50,631,962
$ 52,338,748
Geographical
Information
The
Company operates predominantly in China. In presenting information on the basis of geographical location, revenue is based on the geographical
location of customers and long-lived assets are based on the geographical location of the assets.
Geographic
Information
SCHEDULE OF GEOGRAPHICAL INFORMATION
Three months ended
September 30,
Six months ended
September 30,
2024
2023
2024
2023
Revenues
China
1,341,478
1,335,314
2,192,511
2,387,820
September 30, 2024
March 31, 2024
Long-Lived Assets
China
22,343,368
23,157,356
F- 11
15. FINANCIAL INSTRUMENTS
On
January 4, 2023, the Company entered into a series of agreements with certain accredited investors, pursuant to which the Company received
a net proceed of $ 15,000,000 in consideration of the issuance of:
●
senior
secured convertible notes in the aggregate original principal amount of approximately $ 16.7 million with interest rate of 5 % per
annum (the “Convertible Notes”); The Convertible Notes shall be matured on July 4, 2024 . The conversion price is $ 1.25 ,
subject to adjustment under several conditions.
●
warrants
to purchase up to approximately 16.1 million shares of common stock of the Company (the “Common Stock”) until on or prior
to 11:59 p.m. (New York time) on the five-year anniversary of the closing date at an exercise price of $ 1.25 per share, also subject
to adjustment under several conditions.
The
Warrant is considered a freestanding instrument issued together with the Convertible Note and measured at its issuance date fair value.
Proceeds received were first allocated to the Warrant based on its initial fair value. The initial fair value of the Warrant was $ 3.9
million. The Warrant were marked to the market with the changes in the fair value of warrant recorded in the consolidated statements
of operations and comprehensive loss. As of September 30, 2024, the balance of the Warrant was approximately $ 0.3 million (March 31,
2024: $ 0.25 million).
The
Convertible Note is classified as a liability and is subsequently stated at amortized cost with any difference between the initial carrying
value and the repayment amount as interest expenses using the effective interest method over the period from the issuance date to the
maturity date. The embedded conversion feature should be bifurcated and separately accounted for using fair value, as this embedded feature
is considered not clearly and closely related to the debt host. The bifurcated conversion feature was recorded at fair value with the
changes recorded in the consolidated statements of operations and comprehensive loss. The initial fair value of the embedded conversion
feature was $ 1.2 million. As of September 30, 2024, the fair value of the conversion option was $ 0.6 million (March 31, 2024: $ 0.04 million).
The
Company determined that the other embedded features do not require bifurcation as they either are clearly and closely related to the
Convertible Note or do not meet the definition of a derivative.
The
total proceeds of the Convertible Note and the Warrants, net of issuance cost, of $ 15.0 million was received by the Company in January
2023, and allocated to each of the financial instruments as following:
SCHEDULE
OF FINANCIAL INSTRUMENTS
As of January 4, 2023
Derivative liabilities – Fair value of the Warrants
$ 3,858,521
Derivative liabilities – Embedded conversion feature
1,247,500
Convertible Note
9,893,979
$ 15,000,000
In
January 2023, the Company also granted to the placement agent a warrant as partial of agent fee to purchase 0.7 million shares of common
stock of the Company. The warrant is matured in five years with exercise price of $ 1.25 subject to adjustments under different conditions.
The warrant was recognized as derivative liability and the initial fair value was $ 0.168 million.
In July 2024, the Company entered into agreement with the holder of the convertible notes to extend the maturity
date to July 4, 2025. Other than the extension of the maturity date, there is no other amendment to the original note. The original note
continued in full force and effect.
The
Company’s convertible notes obligations were as the following for the three and six months ended September 30, 2024 and 2023:
SCHEDULE
OF CONVERTIBLE NOTES OBLIGATION
Three months ended
Six months ended
September 30,
September 30,
2024
2023
2024
2023
Carrying value – beginning balance
$ 3,518,999
$ 8,510,226
$ 2,684,697
$ 11,219,519
Converted to ordinary shares
( 82,642 )
( 813,366 )
( 82,642 )
( 3,695,810 )
Redemption
-
( 5,687,056 )
-
( 5,687,056 )
Amortization of debt discount
-
423,215
682,648
1,337,412
Deferred debt discount and cost of issuance
( 264,186 )
( 20,645 )
( 263,925 )
( 1,138,313 )
Interest charge
44,187
170,950
195,580
547,572
Carrying value – ending balance
$ 3,216,358
$ 2,583,324
$ 3,216,358
$ 2,583,324
During
the three and six months ended September 30, 2024, approximately $ 82,642 of the convertible note was converted into approximately 132,994
ordinary shares, with average effective conversion price of $ 0.6214 per share. During the three and six months ended September 30, 2023,
approximately $ 0.8 million and $ 3.7 million of the convertible notes was converted into approximately 0.4 and 3.1 million ordinary shares,
with average effective conversion price of $ 2.264 and $ 3.1442 per share.
The
Company’s derivative liabilities were as the following for the three and six months ended September 30, 2024 and 2023:
SCHEDULE
OF DERIVATIVE LIABILITIES
Three months ended
Six months ended
September 30,
September 30,
2024
2023
2024
2023
Derivative liabilities –Warrants
$
$
$
$
Beginning balance
117,440
2,818,563
251,657
2,013,261
Marked to the market
184,549
( 2,550,128 )
50,332
( 1,744,826 )
Ending fair value
301,989
268,435
301,989
268,435
Derivative liabilities – Embedded conversion feature
Beginning balance
36,036
1,763,997
36,298
277,222
Converted to ordinary shares
( 1,330 )
( 339,999 )
( 1,330 )
( 453,594 )
Remeasurement on change of convertible price
264,186
20,645
263,925
1,138,314
Redemption
-
( 1,115,627 )
-
( 1,115,627 )
Marked to the market
347,065
( 304,467 )
347,064
178,234
Ending fair value
645,957
24,549
645,957
24,549
Total Derivative fair value at end of period
$ 947,946
$ 292,984
$ 947,946
$ 292,984
F- 12
16. LEASE
As a lessee
Right-of-use
asset and lease liabilities
The
Company recognized right-of-use asset as well as lease liability according to the ASC 842, Leases (with the exception of short-term leases).
Lease liabilities are measured at present value of the sum of remaining rental payments as of September 30, 2024, with discounted rate
of 4.9 %. A single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease
cost are classified within operating activities in the statement of cash flows.
The
Company leases its head office. The lease period is 5 years with an option to extend the lease. The Company leases its plant and dormitory
for 4.5 years with an option to extend the lease. The Company leased several floors in a commercial building for its sublease and property
management services business for 16 years with an option to extend the lease.
The
following table summarizes the components of lease expense:
SCHEDULE OF LEASE EXPENSES
Three months ended
September 30,
Six months ended
September 30,
2024
2023
2024
2023
Operating lease cost
265,894
31,363
524,976
74,801
Short-term lease cost
32,408
34,493
68,871
58,050
Lease
Cost
$ 298,302
$ 65,856
$ 593,847
$ 132,851
The
following table summarizes supplemental information related to leases:
SCHEDULE OF SUPPLEMENTAL INFORMATION RELATED TO LEASES
Three months ended
September 30,
Six months ended
September 30,
2024
2023
2024
2023
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flow from operating leases
$ 298,302
$ 65,856
593,847
132,851
Right-of-use assets obtained in exchange for new operating leases liabilities
1,096,683
19,511,181
1,233,672
19,512,400
Weighted average remaining lease term - Operating leases (years)
13.9
14.9
13.9
14.9
Weighted average discount rate - Operating leases
4.90 %
4.90 %
4.90 %
4.90 %
The
following table summarizes the maturity of operating lease liabilities:
SCHEDULE OF MATURITY OF OPERATING LEASE
LIABILITY
Years ending September 30
Lease cost
2025
$ 1,120,463
2026
1,023,446
2027
1,023,446
2028
2,029,793
2029 and there after
24,796,599
Total lease payments
29,993,747
Less: Interest
( 9,699,440 )
Total
$ 20,294,307
As
a lessor
The
Company subleased its leased commercial building by entering into operating leases to third party garment wholesalers and retailers.
These leases are negotiated for terms ranging from one to five years . All leases include the term to enable upward revision of the rental
charge on an annual basis according to prevailing market conditions.
Rental
income from subleasing is disclosed in Note 14 segment data.
The
future minimum rental receivable under non-cancellable operating leases contracted for the reporting period are as follows:
SCHEDULE
OF FUTURE MINIMUM RENT RECEIVABLE
Years ending September 30
Lease income
2025
$ 216,211
2026
286,740
2027
334,559
2028
89,745
2029 and there after
-
Total
$ 927,255
F- 13
17. SHARE CAPITAL
The
Company effected the amendment and combination to the outstanding shares of our common stock into a lesser number of outstanding shares
(the “Reverse Stock Split Amendment”) on a ratio of one-for-ten, with effected date on June 26, 2023.
On
April 29, 2024, the Company entered into two Private Placement Agreements (the “Agreement”) with certain individual investors
(the “Investors”) who are independent third parties, pursuant to which the Company issued to each of the investor 330,000
shares of its common stock, par value $ 0.001 per share, at a price of $ 0.98 per share (the “Common Stock”), resulting in
aggregate gross proceeds to the Company of $ 646,800 , which closed on the same day. Pursuant to the Agreement, the Company issued an aggregate
of 660,000 unregistered shares of common stock to the Investors.
There
are 6,043,769 and 5,383,769 ordinary shares issued and outstanding at September 30, 2024 and March 31, 2024, respectively.
18. RISKS AND UNCERTAINTIES
(a)
Economic
and Political Risks
The
Company’s operations are conducted in the PRC. Accordingly, the Company’s business, financial condition and results of operations
may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC economy.
The
Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies
in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment
and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions
in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion,
remittances abroad, and rates and methods of taxation.
(b)
Foreign
Currency Translation
The
Company’s reporting currency is the U.S. dollar. The functional currency of the parent company is the U.S. dollar and the functional
currency of the Company’s operating subsidiaries is the Chinese Renminbi (“RMB”). For the subsidiaries whose functional
currencies are the RMB, all assets and liabilities are translated at exchange rates at the balance sheet date, which was 7.02 and 7.22
as of September 30, 2024 and March 31, 2024, respectively. Revenue and expenses are translated at the average yearly exchange rates,
which was 7.16 and 7.004 , 7.20 and 7.12 for the three and six months ended September 30, 2024 and 2023, respectively. Equity is translated
at historical exchange rates. Any translation adjustments resulting are not included in determining net income but are included in foreign
exchange adjustments to other comprehensive loss, a component of equity.
F- 14
(c)
Concentration
Risks
The
followings are the percentages of accounts receivable balance of the top customers over accounts receivable for each segment as of September
30, 2024 and March 31, 2024.
Garment
manufacturing segment
SCHEDULE
OF CONCENTRATION RISKS
September 30, 2024
March 31, 2024
Customer A
65.2 %
Nil %
Customer B
34.8 %
3.3 %
The
high concentration as of September 30, 2024 was mainly due to business development of a large distributor of garments.
Logistics
services segment
September 30, 2024
March 31, 2024
Customer A
19.7 %
1 3.9 %
Customer B
19.4 %
8.2 %
Customer C
1 4.7 %
2 1.6 %
Customer D
6.9 %
9 .9 %
Customer E
5.5 %
2.5 %
Property
management and subleasing segment
There
is no account receivable for Property management and subleasing segment as for September 30, and March 31, 2024.
Concentration
on customers
For
the three months ended September 30, 2024, two customers from Logistics services segment provided more than 10 %
of total revenue of the Company, representing 31.4 %
of total revenue of the Company for the three months. For the six months ended September 30, 2024, two customers from Logistics
services segment provided more than 10% of total revenue of the Company, representing 28.1 % of total revenue of the Company for the six
months.
For
the three months ended September 30, 2023, one customer from Logistics services segment provided more than 10 %
of total revenue of the Company, representing 11.0 %
of total revenue of the Company for the three months. For the six months ended September 30, 2023, two customers from Logistics
services segment provided more than 10% of total revenue of the Company, representing 23.9 % of total revenue of the Company for the six
months.
Concentration
on suppliers
The
following tables summarized the purchases from five largest suppliers of each of the reportable segments for the three months ended September
30, 2024 and 2023.
SCHEDULE
OF PURCHASES FROM SUPPLIERS
Three months ended
Six months ended
September 30,
September 30,
2024
2023
2024
2023
Garment manufacturing segment
60.6 %
Nil %
41.8 %
Nil %
Logistics services segment
100 %
100.0 %
100 %
100.0 %
Property management and subleasing
100.0 %
100.0 %
100.0 %
100.0 %
(d)
Interest
Rate Risk
The
Company’s exposure to interest rate risk primarily relates to the interest expenses on our outstanding bank borrowings and the
interest income generated by cash invested in cash deposits and liquid investments. As of September 30, 2024, the total outstanding borrowings
amounted to $ 465,067 (RMB 3,263,898 ) with various interest rate from 4.34 % to 16.2 % p.a. (Note 12)
F- 15
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 months ended September 30, 2024
and 2023 should be read in conjunction with the Financial Statements and corresponding notes included in this 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
(Addentax Group Corp.) are a Nevada holding company with no material operations of our own. We conduct substantially all of our operations
through our operating companies established in the People’s Republic of China, or the PRC, primarily Shenzhen Qianhai Yingxi Industrial
Chain Service Co., Ltd. (“YX”), our wholly owned subsidiary and its subsidiaries. We are not a Chinese operating company.
We are a holding company and do not directly own any substantive business operations in China. Our holding company structure involves
unique risks to investors. Chinese regulatory authorities could disallow our operating structure, which would likely result in a material
change in our operations and/or the value of our common stock, including that it could cause the value of such securities to significantly
decline or become worthless. Our holding company, Addentax Group Corp., is listed on the Nasdaq Capital Market under the symbol of “ATXG”.
We classify our businesses into three main segments: garment manufacturing, logistics services, and property management and subleasing.
The Company previously engaged in the provision of epidemic prevention supplies, which included manufacturing, distribution and trading
of epidemic prevention supplies. As the COVID-19 pandemic is near an endemic, the Company ceased to operate in this business in the first
quarter of 2023. The remaining assets of this business segment were reclassified into the “Corporate and others” segment.
The corresponding items of segment information for the earlier periods were restated to reflect the change of the new segment structure.
Unless
the context otherwise requires, all references in this annual report to “ Addentax ” refer to Addentax Group Corp.,
a holding company, and references to “ we, ” “ us, ” “ our, ” the “ Registrant ”,
the “ Company, ” or “ our company ” refer to Addentax and/or its consolidated subsidiaries. Addentax
Group Corp., our Nevada holding company, is the entity in which our investors are investing.
Our
subsidiaries include (i) Yingxi Industrial Chain Group
Co., Ltd., a Republic of Seychelles company; (ii) Yingxi Industrial Chain Investment Co., Ltd., a Hong Kong company (“Yingxi HK”);
(iii) Qianhai Yingxi Textile & Garments Co., Ltd., a PRC company; (iv) Shenzhen Qianhai Yingxi Industrial Chain Services Co., Ltd,
a PRC company (“YX”), (v) Dongguan Heng Sheng Wei Garments Co., Ltd, a PRC company (“HSW”), (vi) Dongguan Yushang
Clothing Co., Ltd, a PRC company (“YS”), (vii) Shenzhen Yingxi Peng Fa Logistic Co., Ltd., a PRC company (“PF”);
(viii) Shenzhen Xin Kuai Jie Transportation Co., Ltd, a PRC company (“XKJ”), (ix) Zhuang Hao Jia (Dongguan) Decoration Engineering
Co.,Ltd, a PRC company (“ZHJ”), (x) Dongguan Au Te Si Garments Co., Ltd., a PRC company (“AOT”), (xi) Dongguan
Hongxiang Commercial Co., Ltd., a PRC company (“HX”).
“ PRC
Subsidiaries ” refer to, collectively, (i) Qianhai Yingxi Textile & Garments Co., Ltd.; (ii) Shenzhen Qianhai Yingxi Industrial
Chain Services Co., Ltd (“YX”), (iii) Dongguan Heng Sheng Wei Garments Co., Ltd (“HSW”), (iv) Dongguan Yushang
Clothing Co., Ltd (“YS”); (v) Shenzhen Yingxi Peng Fa Logistic Co., Ltd., a PRC company (“PF”); (vi) Shenzhen
Xin Kuai Jie Transportation Co., Ltd, a PRC company (“XKJ”), (vii) Zhuang Hao Jia (Dongguan) Decoration Engineering Co.,Ltd,
a PRC company (“ZHJ”), and (viii) Dongguan Aotesi Garments Co., Ltd.,, a PRC company (“AOT”), (ix) Dongguan Hongxiang
Commercial Co., Ltd., a PRC company (“HX”).
“ WFOE ”
refers to Qianhai Yingxi Textile & Garments Co., Ltd, a wholly foreign owned enterprise in China, which is indirectly wholly owned
by Addentax Group Corp.
Our
garment manufacturing business consists of sales made principally to wholesaler located in the PRC. We have our own manufacturing facilities,
with sufficient production capacity and skilled workers on production lines to ensure that we meet our high quality control standards
and timely meet the delivery requirements for our customers. We conduct our garment manufacturing operations through five wholly owned
subsidiaries, namely Dongguan Heng Sheng Wei Garments Co., Ltd (“HSW”), Dongguan Yushang Clothing Co., Ltd (“YS”),
Zhuang Hao Jia (Dongguan) Decoration Engineering Co.,Ltd (“ZHJ”), and Dongguan Aotesi
Garments Co., Ltd., (“AOT”) , which are located in the Guangdong province, China.
Our
logistics business consists of delivery and courier services covering 44 cities in 10 provinces and 2 municipalities in China. Although
we have our own motor vehicles and drivers, we currently outsource some of the business to our contractors. We believe outsourcing allows
us to maximize our capacity and maintain flexibility while reducing capital expenditures and the costs of keeping drivers during slow
seasons. We conduct our logistic operations through two wholly owned subsidiaries, namely Shenzhen Xin Kuai Jie Transportation Co., Ltd
(“XKJ”) and Shenzhen Yingxi Peng Fa Logistic Co., Ltd (“PF”), which are located in the Guangdong province, China.
Our
property management and subleasing business provides shops subleasing and property management services for garment wholesalers and retailers
in the garment market. We currently have an aggregate of 56,238 square meters floor space and provide approximately 1,300 shop space
to clients. We conduct our property management and subleasing operation through a wholly owned subsidiary acquired in September 2023,
namely Dongguan Hongxiang Commercial Co., Ltd., a PRC company (“HX”), which is located in the Guangdong province, China.
To
focus on the core businesses of the Group, the Company dissolved one of its subsidiaries, Shenzhen Yingxi Tongda Logistic Co., Ltd, in
April 2024 and received approval from RPC authorities.
As
at the date of this report, the Company is in the process of dissolving another subsidiary, ZHJ.
3
Business
Objectives
Garment
Manufacturing Business
We
believe the strength of our garment manufacturing business is mainly due to our consistent emphasis on exceptional quality and timely
delivery of our products. The primary business objective for our garment manufacturing segment is to expand our customer base and improve
our profit.
Logistics
Services Business
The
business objective and future plan for our logistics services segment is to establish an efficient logistic system and to build a nationwide
delivery and courier network in China. As of September 30, 2024, we provide logistics services to over 44 cities in approximately 10
provinces and 2 municipalities. We expect to develop 20 additional logistics routes in existing serving cities and improve the Company’s
profit for the remainder of 2024.
Property
Management and Subleasing Business
The
business objective of our property management and subleasing segment is to integrate resources in shopping mall, develop e-commerce bases
and the Internet celebrity economy together to drive to increase the value of the stores in the area. The Company conduct the business
through a wholly owned subsidiary acquired in September 2023, namely Dongguan Hongxiang Commercial Co., Ltd., a PRC company (“HX”).
Seasonality
of Business
Garment
Manufacturing Business
We
generally receive more purchase orders during our second and third quarters and fewer manufacture orders during May and June.
Logistics
Services Business
We
generally receive more delivery orders in our third and fourth quarters and are more vulnerable to shipping delays in the PRC during
Chinese New Year due to traffic and port congestion, border crossing delays and customs clearance issues.
Property
Management and Subleasing Business
There
is no significant seasonality in our business.
Collection
Policy
Garment
manufacturing business
For
our new customers, we generally require orders placed to be backed by advances or deposits. For our long-term and established customers
with good payment track records, we generally provide payment terms between 30 to 180 days following their acknowledgement of receipt
of goods.
Logistics
services business
For
logistics services, we generally receive payments from the customers between 30 to 90 days following the date of the registration of
our receipt of packages.
Property
management and subleasing business
For
property management and subleasing business, we generally collect rental and management fees of the following month each month in advance.
4
Economic
Uncertainty
Our
business is dependent on consumer demand for our products and services. We believe that the significant uncertainty in the economy in
China has increased our clients’ sensitivity to the cost of our products and services. We have experienced continued pricing pressure.
If the economic environment becomes weak, the economic conditions could have a negative impact on our sales growth and operating margins,
cash position and collection of accounts receivable. Additionally, business credit and liquidity have tightened in China. 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 economy in China, 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.
Estimates
and Assumptions
We
regularly evaluate the accounting estimates that we use to prepare our financial statements. In general, management’s estimates
are based on historical experience, on information from third party professionals, and on various other assumptions that are believed
to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.
Revenue
Recognition
Revenue
is generated through sale of goods and delivery services. Revenue is recognized when a customer obtains control of promised goods or
services and is recognized in an amount that reflects the consideration that the Company expects to receive in exchange for those goods
or services. In addition, the standard requires disclosure of the nature, amount, timing, and uncertainty of revenue and cash flows arising
from contracts with customers. The amount of revenue that is recorded reflects the consideration that the Company expects to receive
in exchange for those goods and services. The Company applies the following five-step model in order to determine this amount:
(i)
identification
of the promised goods and services in the contract;
(ii)
determination
of whether the promised goods and services are performance obligations, including whether they are distinct in the context of the
contract;
(iii)
measurement
of the transaction price, including the constraint on variable consideration;
(iv)
allocation
of the transaction price to the performance obligations; and
(v)
recognition
of revenue when (or as) the Company satisfies each performance obligation.
5
The
Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled
to in exchange for the goods or services it transfers to the customer. Once a contract is determined to be within the scope of ASC 606
at contract inception, the Company reviews the contract to determine which performance obligations the Company must deliver and which
of these performance obligations are distinct. The Company recognizes as revenues the amount of the transaction price that is allocated
to the respective performance obligation when the performance obligation is satisfied or as it is satisfied. Generally, the Company’s
performance obligations are transferred to customers at a point in time, typically upon delivery.
For
all reporting periods, the Company has not disclosed the value of unsatisfied performance obligations for all product and service revenue
contracts with an original expected length of one year or less, which is an optional exemption that is permitted under the adopted rules.
Leases
Lessee
The
Company determines if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”)
assets, other current liabilities, and operating lease liabilities in our consolidated balance sheets. Finance leases are included in
property and equipment, other current liabilities, and other long-term liabilities in the consolidated balance sheets.
ROU
assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease
payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present
value of lease payments over the lease term. As most of the leases do not provide an implicit rate, The Company generally use the incremental
borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement
date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Lease expense for lease payments
is recognized on a straight-line basis over the lease term.
Lessor
As
a lessor, the Company’s leases are classified as operating leases under ASC 842. Leases, in which the Company is the lessor, are
substantially all accounted for as operating leases and the lease components and non-lease components are accounted for separately. Rental
income from operating leases is recognized on a straight line basis over the term of the relevant lease. Initial direct costs incurred
in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight line
basis over the lease term.
Accounts
receivable, net
Accounts
receivable, net are stated at the historical carrying amount net of allowance for doubtful accounts.
Account
receivables are classified as financial assets subsequently measured at amortized cost. Account receivables are recognized when the Company
becomes a party to the contractual provisions of the receivables. They are measured, at initial recognition, at fair value plus transaction
costs, if any and are subsequently measured at amortized cost. The amortized cost is the amount recognized on the receivable initially,
minus principal repayments, plus cumulative amortization (interest) using the effective interest method of any difference between the
initial amount and the maturity amount, adjusted for any loss allowance.
A
loss allowance for expected credit losses is recognized on account receivables and is updated at each reporting date. The Company determines
the expected credit losses provisions based on ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of
Credit Losses on Financial Instruments (‘‘ASC 326’’) using a modified retrospective approach which did not have
a material impact on the opening balance of accumulated deficit. To determine expected credit losses on account receivables, the Company
will consider the historic credit loss experience, adjusted for factors that are specific to the debtors, general economic conditions,
and an assessment of both the current and forecasted direction of conditions at the reporting date, including the time value of money,
where appropriate.
The
loss allowance is calculated on a collective basis for all trade and other receivables in totality. An impairment gain or loss is recognized
in profit or loss with a corresponding adjustment to the carrying amount of account receivables, through use of a loss allowance account.
The impairment loss is included in operating expenses as a movement in credit loss allowance.
Receivables
are written off when there is information indicating that the counterparty is in severe financial difficulty and there is no realistic
prospect of recovery, e.g., when the counterparty has been placed under liquidation or has entered into bankruptcy proceedings. Receivables
written off may still be subject to enforcement activities under the Company’s recovery procedures, considering legal advice where
appropriate. Any recoveries made are recognized in profit or loss.
6
Recently
issued accounting pronouncements
Accounting
for Convertible Instruments: In August 2020, FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity (ASU 2020-06), as part of its overall simplification initiative to reduce costs and complexity of applying accounting standards
while maintaining or improving the usefulness of the information provided to users of financial statements. Among other changes, the
new guidance removes from GAAP separation models for convertible debt that require the convertible debt to be separated into a debt and
equity component, unless the conversion feature is required to be bifurcated and accounted for as a derivative or the debt is issued
at a substantial premium. As a result, after adopting the guidance, entities will no longer separately present such embedded conversion
features in equity and will instead account for the convertible debt wholly as debt. The new guidance also requires use of the “if-converted”
method when calculating the dilutive impact of convertible debt on earnings per share, which is consistent with the Company’s current
accounting treatment under the current guidance. The guidance is effective for financial statements issued for fiscal years beginning
after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, but only at the beginning of the
fiscal year.
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 consolidated financial statements.
Results
of Operations for the three months ended September 30, 2024 and 2023
The
following table summarize our results of operations for the three months ended September 30, 2024 and 2023. The table and the discussion
below should be read in conjunction with our consolidated financial statements and the notes thereto appearing elsewhere in this report.
Three Months Ended September 30,
Changes in 2024
2024
2023
compared to 2023
(In U.S. dollars, except for percentages)
Revenue
$ 1,341,478
100.0 %
$ 1,335,314
100 %
$ 6,164
0.5 %
Cost of revenues
(1,012,837 )
(75.5 )%
(932,427 )
(69.8 )%
(80,410 )
8.6 %
Gross profit
328,641
24.5 %
402,887
30.2 %
(74,246 )
(18.4 )%
Operating expenses
(573,707 )
(42.8 )%
(707,819 )
(53.0 )%
134,112
(18.9 )%
Loss from operations
(245,066 )
(18.3 )%
(304,932 )
(22.8 )%
59,866
(19.6 )%
Other income, net
113,913
8.5 %
(581,900 )
(43.6 %
695,813
(119.6 )%
Fair value gain or loss
(531,614 )
(39.6 )%
2,854,595
213.8
(3,386,209 )
(118.6 )%
Net finance cost
(57,703 )
(4.3 )%
(602,126 )
(45.1 )%
544,423
(90.4 )%
Income tax expense
(1,062 )
(0.1 )%
(3,237 )
(0.2 )%
2,175
(67.2 )%
Net loss
$ (721,532 )
(53.8 )%
$ 1,362,400
102.0 )%
$ (2,083,932 )
(153.0 )%
Revenue
Total
revenue for the three months ended September 30, 2024 was nearly the same as compared with the three months ended September 30, 2023.
Revenue
generated from our garment manufacturing business contributed approximately $0.1 million, or 11.1%, of our total revenue for the three
months ended September 30, 2024. Revenue generated from garment manufacturing business contributed approximately $0.1 million or 6.8%
of our total revenue for the three months ended September 30, 2023, respectively. The low level of sales was mainly due to factory facilities
renewal and repairs, and the remaining factories cannot provide the same capacity as previously. We estimate the capacity will recover
at the fiscal year ending 2025.
7
Revenue
generated from our logistics services business contributed approximately $1.0 million, or 71.9%, of our total revenue for the three months
ended September 30, 2024. Revenue generated from our logistic business contributed approximately $1.2 million or 88.8% of our total revenue
for the three months ended September 30, 2023.
Revenue
generated from our property management and subleasing business was 0.2 million, or 17.0%, of our total revenue for the three months ended
September 30, 2024. The revenue from this business segment was $0.06 million or 4.3% of our total revenue for the three months ended
September 30, 2023.
Cost
of revenue
Three months ended September 30,
Increase (decrease) in
2024
2023
2024 compared to 2023
(In U.S. dollars, except for percentages)
Net revenue for garment manufacturing
$ 148,470
100.0 %
$ 91,218
100 %
$ 57,252
62.8 %
Raw materials
87,273
58.8 %
26,377
28.9 %
60,896
230.9 %
Labor
36,428
24.5 %
46,404
50.9 %
(9,976 )
(21.5 )%
Other and Overhead
7,094
4.8 %
2,670
2.9 %
4,424
165.7 %
Total cost of revenue for garment manufacturing
130,795
88.1 %
75,451
82.7 %
55,344
73.4 %
Gross profit for garment manufacturing
17,675
11.9 %
15,767
17.3 %
1,908
12.1 %
Net revenue for logistics services
964,429
100.0 %
1,186,033
100.0 %
(221,604 )
(18.7 )%
Fuel, toll and other cost of logistics services
511,023
53.0 %
513,789
43.3 %
(2,766 )
(0.5 )%
Subcontracting fees
- %
338,577
28.6 %
(338,577 )
(100.0 )%
Total cost of revenue for logistics services
511,023
53.0 %
852,366
71.9 %
(341,343 )
(40.0 )%
Gross Profit for logistics services
453,406
47.0 %
333,667
28.1 %
119,739
35.9 %
Net revenue for property management and subleasing
228,579
100.0 %
58,063
100.0 %
170,516
293.7
Total cost of revenue for property management and subleasing
371,019
162.3 %
4,610
7.9 %
366,409
7,948.1
Gross Profit for property management and subleasing
(142,440 )
(62.3 )%
53,453
92.1 %
(195,893 )
(366.5 )%
Total cost of revenue
$ 1,012,837
75.5 %
$ 932,427
69.8 %
$ 80,410
8.6 %
Gross profit
$ 328,641
24.5 %
$ 402,887
30.2 %
$ (74,246 )
(18.4 )%
8
For
our garment manufacturing business, we purchase the majority of our raw materials directly from numerous local fabric and accessories
suppliers.
Raw
material costs for our garment manufacturing business were approximately 58.8% of our total garment manufacturing business revenue for
the three months ended September 30, 2024, as compared with 28.9% for the three months ended September 30, 2023. The increase in percentage
was mainly due to increased orders received.
Labor
costs for our garment manufacturing business was approximately 24.5% of our total garment manufacturing business revenue for the three
months ended September 30, 2024, as compared with 50.9% for the three months ended September 30, 2023. We maintained a sustainable level
in wages, the decrease in portion of labor cost was mainly due to the increased in revenue.
Overhead
and other expenses for our garment manufacturing business accounted for approximately 4.8% of our total garment business revenue for
the three months ended September 30, 2024, as compared with 2.9% of total garment business revenue for the three months ended September
30, 2023.
For
our logistic business, we outsourced some of the business to our contractors. We relied on a few subcontractors, of which the
subcontracting fees to our largest contractor represented approximately nil% and 35.1% of total cost of revenues for our service
segment for the three months ended September 30, 2024 and 2023, respectively. The decrease was attributed to an increase in usage of
our own logistics as compared to the subcontractor. We have not experienced any disputes with our subcontractors and we believe we
maintain good relationships with our contract logistics services providers.
Fuel,
toll and other costs for our service business for the three months ended September 30, 2024 were approximately $0.5 million as compared
with $0.5 million for the three months ended September 30, 2023. Fuel, toll and other costs for our service business accounted for approximately
53.0% of our total service revenue for the three months ended September 30, 2024, as compared with 43.3% for the three months ended September
30, 2023. The increase was primarily attributable to a decrease of usage of subcontractors during the quarter.
Subcontracting
fees for our service business for the three months ended September 30, 2024 decreased approximately 100.0% to $nil from $0.3 million
for the three months ended September 30, 2023. Subcontracting fees accounted for nil% and 28.6% of our total service business revenue
in the three months ended September 30, 2024 and 2023, respectively. The decrease was primarily attributable to a decrease of usage of
subcontractors during the quarter.
9
For
property management and subleasing business, the cost of revenue was mainly the amortization of operating lease assets for the subleasing
business. The cost of revenue for property management and subleasing business for the three months ended September 30, 2024 was $371,019,
approximately 162.3% of our total property management and subleasing business revenue, as compared with $4,610, or 7.9% of the total
property management and subleasing business revenue for the three months ended September 30, 2023.
Gross
profit
Garment
manufacturing business gross profit for the three months ended September 30, 2024 was $17,679, as compared with $15,767 for the three
months ended September 30, 2023. Gross profit accounted for 11.9% of our total garment manufacturing business revenue for the three months
ended September 30, 2024, as compared to 17.3% for the three months ended September 30, 2023. The decrease of gross profit ratio was
mainly due to the increased raw material costs.
Gross
profit in our logistics services business for the three months ended September 30, 2024 was approximately $453,406 and gross margin was
47.0%. Gross profit in our logistics services business for the three months ended September 30, 2023 was approximately $333,667 and gross
margin was 28.1%. The increase of gross profit ratio was mainly because the Company re-allocated the orders received and reduced fuel
cost.
Gross
loss in our property management and subleasing business for the three months ended September 30, 2024 was $142,440. Gross profit was
$53,453 for the three months ended September 30, 2023. Gross loss accounted for (62.3)% of our total property management and subleasing
business revenue for the three months ended September 30, 2024, as compared to 92.1% for the three months ended September 30, 2023. The
decrease of gross profit ratio was mainly because the property management and subleasing business are still in preliminary stage.
Three months ended September 30,
Increase (decrease) in
2024
2023
2024 compared to 2023
(In U.S. dollars, except for percentages)
Gross profit
$ 328,641
100 %
$ 402,887
100 %
(74,246 )
(18.4 )%
Operating expenses:
Selling expenses
(22,351 )
(6.8 )%
(37,212 )
(9.2 )%
14,861
(39.9 )%
General and administrative expenses
(551,356 )
(167.8 )%
(670,607 )
(166.5 )%
119,251
(17.8 )%
Total
$ (573,707 )
(174.6 )%
$ (707,819 )
(175.7 )%
134,112
(18.9 )%
(Loss) Income from operations
$ (245,066 )
(74.6 )%
$ (304,932 )
(75.7 )%
59,866
(19.6 )%
Selling,
General and administrative expenses
Our
selling expenses for our garment manufacturing business for the three months ended September 30, 2024 and 2023 was approximately $13,400
and nil, respectively. The selling expenses for property management and subleasing business for the three months ended September 30,
2024 and 2023 was approximately $8,952 and $37,200, respectively. Selling expenses consisted primarily of advertisement, local transportation,
unloading charges and product inspection charges.
Our
general and administrative expenses in our garment manufacturing business segment for the three months ended September 30, 2024 and 2023
was approximately $2,653 and $34,400, respectively. Our general and administrative expenses in our logistics services segment for the
three months ended September 30, 2024 and 2023 was approximately $223,375 and $160,700, respectively. The general and administrative
expenses in our property management and subleasing business was approximately $50,473 and nil for the three months ended September 30,
2024 and 2023, respectively. Our general and administrative expenses in our corporate office for the three months ended September 30,
2024 and 2023 was approximately $274,855 and $475,600, respectively. General and administrative expenses consisted primarily of 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.
10
Total
general and administrative expenses for the three months ended September 30, 2024 decreased by approximately 4.2% to $1.1 million from
$1.2 million for the three months ended September 30, 2023.
Loss
from operations
Loss
from operations for the three months ended September 30, 2024 and 2023 was approximately $245,066 and $304,932, respectively. Income
from operations of approximately $1,622 and loss from operation of $19,000 for the three months ended September 30, 2024 and 2023, respectively,
which was attributed from our garment manufacturing segment. Income from operations of approximately $229,558 and $172,300 was attributed
from our logistics services segment for the three months ended September 30, 2024 and 2023, respectively. Loss from operations of approximately
$201,865 and $13,400for the three months ended September 30, 2024 and 2023, respectively, which was attributed from our property management
and subleasing business. We incurred expenses from operations in corporate office of approximately $274,381 and $444,900 for the three
months ended September 30, 2024 and 2023, respectively.
Income
Tax Expenses
Income
tax expense for the three months ended September 30, 2024 and 2023 was approximately $1,062 and $3,237, respectively. Yingxi primarily
operates in the PRC and files tax returns in the PRC jurisdictions.
Yingxi
Industrial Chain Group Co., Ltd was incorporated in the Republic of Seychelles and, under the current laws of the British Virgin Islands,
is not subject to income taxes.
Yingxi
HK was incorporated in Hong Kong and is subject to Hong Kong income tax at a progressive tax rate of 16.5%. No provision for income taxes
in Hong Kong has been made as Yingxi HK had no taxable income for the three months ended September 30, 2024 and 2023.
QYTG
and YX were incorporated in the PRC and is subject to the PRC Enterprise Income Tax (EIT) rate is 25%. No provision for income taxes
in the PRC has been made as QYTG and YX had no taxable income for the three months ended September 30, 2024 and 2023.
The
majority of our subsidiaries are governed by the Income Tax Laws of the PRC. All Yingxi’s operating companies are subject to progressive
EIT rates from 5% to 15% in 2024. The preferential tax rates will be expired at end of year 2025.
Addentax
Group Corp. is a U.S. entity and is subject to the United States federal income tax. No provision for income taxes in the United States
has been made as Addentax Group Corp. had no United States taxable income for the three months ended September 30, 2024 and 2023.
Net
Loss
We
incurred net loss of approximately $0.7 million and net income of $1.4 million for the three months ended September 30, 2024 and 2023,
respectively. Our basic and diluted earnings per share were ($0.13) and $0.837 for the three months ended September 30, 2024 and 2023,
respectively.
11
Results
of Operations for the six months ended September 30, 2024 and 2023
The
following table summarize our results of operations for the six months ended September 30, 2024 and 2023. The table and the discussion
below should be read in conjunction with our consolidated financial statements and the notes thereto appearing elsewhere in this report.
Six Months Ended September 30,
Changes in 2024
2024
2023
compared to 2023
(In U.S. dollars, except for percentages)
Revenue
$ 2,192,511
100.0 %
$ 2,387,820
100 %
$ (195,309 )
(8.2 )%
Cost of revenues
(1,661,275 )
(75.8 )%
(1,748,024 )
(73.2 )%
86,749
(5.0 )%
Gross profit
531,236
24.2 %
639,796
26.8 %
(108,560 )
(17.0 )%
Operating expenses
(1,281,318 )
(58.4 )%
(1,205,677 )
(50.5 )%
(75,641 )
6.3 %
Loss from operations
(750,082 )
(34.2 )%
(565,881 )
(23.7 )%
(184,201 )
32.6 %
Other income, net
111,399
5.1 %
(469,414 )
(19.7 )%
580,813
(123.7 )%
Fair value gain or loss
(397,397 )
(18.1 )%
1,566,592
65.6 %
(1,963,988 )
(125.4 )%
Net finance cost
(905,018 )
(41.3 )%
(1,893,117 )
(79.3 )%
988,099
(52.2 )%
Income tax expense
(1,546 )
(0.1 )%
(4,501 )
(0.2 )%
2,955
(65.7 )%
Net loss
$ (1,942,643 )
(88.6 )%
$ (1,366,321 )
(57.2 )%
$ (576,322 )
42.2 %
Revenue
Total
revenue for the six months ended September 30, 2024 decreased by approximately $0.2 million, or 8.2%, as compared with the six months
ended September 30, 2023. The decrease was mainly due to the decrease of $0.7 million in logistics services, increase of $0.1 million
in garment manufacturing business and increase of $0.4 million in property management and subleasing business.
Revenue
generated from our garment manufacturing business contributed approximately $0.2 million, or 10.7%, of our total revenue for the six
months ended September 30, 2024. Revenue generated from garment manufacturing business contributed approximately $0.1 million or 6.1%
of our total revenue for the six months ended September 30, 2023, respectively. The low level of sales was mainly due to factory facilities
renewal and repairs, and the remaining factories cannot provide the same capacity as previously. We estimate the capacity will recover
at the fiscal year ending 2025.
12
Revenue
generated from our logistics services business contributed approximately $1.5 million, or 66.2%, of our total revenue for the six months
ended September 30, 2024. Revenue generated from our logistic business contributed approximately $2.2 million or 91.5% of our total revenue
for the six months ended September 30, 2023.
Revenue
generated from our property management and subleasing business was 0.5 million, or 23.1%, of our total revenue for the six months ended
September 30, 2024. The revenue from this business segment was $0.06 million for the six months ended September 30, 2023.
Cost
of revenue
Six months ended September 30,
Increase (decrease) in
2024
2023
2024 compared to 2023
(In U.S. dollars, except for percentages)
Net revenue for garment manufacturing
$ 235,072
100.0 %
$ 145,091
100.0 %
$ 89,981
62.0 %
Raw materials
124,959
53.2 %
25,950
17.9 %
99,009
381.5 %
Labor
54,524
23.2 %
93,140
64.2 %
(38,616 )
(41.5 )%
Other and Overhead
10,648
4.5 %
2,681
1.8 %
7,967
297.2 %
Total cost of revenue for garment manufacturing
190,131
80.9 %
121,771
83.9 %
68,360
56.1 %
Gross profit for garment manufacturing
44,941
19.1 %
23,320
16.1 %
21,621
92.7 %
Net revenue for logistics services
1,450,936
100.0 %
2,184,666
100.0 %
(733,730 )
(33.6 )%
Fuel, toll and other cost of logistics services
760,319
52.4 %
1,001,219
45.8 %
(240,900 )
(24.1 )%
Subcontracting fees
-
- %
620,424
28.4 %
(620,424 )
(100.0 )%
Total cost of revenue for logistics services
760,319
52.4 %
1,621,643
74.2 %
(861,324 )
(53.1 )%
Gross Profit for logistics services
690,617
47.6 %
563,023
25.8 %
127,594
22.7 %
Net revenue for property management and subleasing
506,503
100.0 %
58,063
100.0 %
448,440
772.3
Total cost of revenue for property management and subleasing
710,825
140.3 )%
4,610
7.9 %
706,215
15,319.2
Gross Profit for property management and subleasing
(204,322 )
(40.3 )%
53,453
92.1 %
(257,775 )
(482.2 )%
Total cost of revenue
$ 1,661,275
75.8 %
$ 1,748,024
73.2 %
$ (86,749 )
(5.0 )%
Gross profit
$ 531,236
24.2 %
$ 639,796
26.8 %
$ (108,560 )
(17.0 )%
13
For
our garment manufacturing business, we purchase the majority of our raw materials directly from numerous local fabric and accessories
suppliers.
Raw
material costs for our garment manufacturing business were approximately 53.2% of our total garment manufacturing business revenue for
the six months ended September 30, 2024, as compared with 17.9% for the six months ended September 30, 2023. The increase in percentage
was mainly due to the increased order received.
Labor
costs for our garment manufacturing business was approximately 23.2% of our total garment manufacturing business revenue for the six
months ended September 30, 2024, as compared with 64.2% for the six months ended September 30, 2023. We maintained a sustainable level
in wages, the decrease in portion of labor cost was mainly due to the increased in revenue.
Overhead
and other expenses for our garment manufacturing business accounted for approximately 4.5% of our total garment business revenue for
the six months ended September 30, 2024, as compared with 1.8% of total garment business revenue for the six months ended September 30,
2023.
For
our logistic business, we outsourced some of the business to our contractors. We relied on a few subcontractors, which the
subcontracting fees to our largest contractor represented approximately nil% and 36.1% of total cost of revenues for our service
segment for the six months ended September 30, 2024 and 2023, respectively. The decrease was attributed to an increase in usage of
our own logistics as compared to the subcontractor. We have not experienced any disputes with our subcontractors and we believe we
maintain good relationships with our contract logistics services providers.
Fuel,
toll and other costs for our service business for the six months ended September 30, 2024 were approximately $0.8 million as compared
with $1.0 million for the six months ended September 30, 2023. Fuel, toll and other costs for our service business accounted for approximately
52.4% of our total service revenue for the six months ended September 30, 2024, as compared with 45.8% for the six months ended September
30, 2023. The increase was primarily attributable to a decrease of usage of subcontractors during the quarter.
Subcontracting
fees for our service business for the six months ended September 30, 2024 decreased approximately 100.0% to $nil from $0.6 million for
the six months ended September 30, 2023. Subcontracting fees accounted for nil% and 28.4% of our total service business revenue in the
six months ended September 30, 2024 and 2023, respectively. The decrease was primarily attributable to a decrease of usage of subcontractors
during the quarter.
14
For
property management and subleasing business, the cost of revenue was mainly the amortization of operating lease assets for the subleasing
business. The cost of revenue for property management and subleasing business for the six months ended September 30, 2024 was $0.7 million,
approximately 140.3% of our total property management and subleasing business revenue, as compared with $$4,610 for the six months ended
September 30, 2023.
Gross
profit
Garment
manufacturing business gross profit for the six months ended September 30, 2024 was $44,942, as compared with $23,300 for the six months
ended September 30, 2023. Gross profit accounted for 19.1% of our total garment manufacturing business revenue for the six months ended
September 30, 2024, as compared to 16.1% for the six months ended September 30, 2023. The increase of gross profit ratio was mainly due
to increased sales.
Gross
profit in our logistics services business for the six months ended September 30, 2024 was approximately $690,617 and gross margin was
47.6%. Gross profit in our logistics services business for the six months ended September 30, 2023 was approximately $563,000 and gross
margin was 25.8%. The increase of gross profit ratio was mainly because the Company re-allocated the orders received and reduced fuel
cost.
Gross
loss in our property management and subleasing business for the six months ended September 30, 2024 was $204,323. Gross profit was
$53,500 for the six months ended September 30, 2023. Gross loss accounted for (40.3)% of our total property management and
subleasing business revenue for the six months ended September 30, 2024, as compared to gross profit of 16.7% for the six months
ended September 30, 2023. The decrease of gross profit ratio was mainly because the property management and subleasing business are
still in preliminary stage.
Six months ended September 30,
Increase (decrease) in
2024
2023
2024 compared to 2023
(In U.S. dollars, except for percentages)
Gross profit
$ 531,236
100 %
$ 639,796
100 %
(108,560 )
(17.0 )%
Operating expenses:
Selling expenses
(161,711 )
(30.4 )%
(37,212 )
(5.8 )%
(124,499 )
334.6 %
General and administrative expenses
(1,119,607 )
(210.8 )%
(1,168,465 )
(182.6 )%
48,858
(4.2 )%
Total
$ (1,281,318 )
(241.2 )%
$ (1,205,677 )
(188.4 )%
(75,641 )
6.3 %
(Loss) Income from operations
$ (750,082 )
(141.2 )%
$ (565,881 )
(88.4 )%
(184,201 )
32.6 %
Selling,
General and administrative expenses
Our
selling expenses for our garment manufacturing business for the six months ended September 30, 2024 and 2023 was approximately $96,002
and nil, respectively. The selling expenses for property management and subleasing business for the six months ended September 30, 2024
and 2023 was approximately $65,709 and $37,200, respectively. Selling expenses consisted primarily of advertisement, local transportation,
unloading charges and product inspection charges.
Our
general and administrative expenses in our garment manufacturing business segment for the six months ended September 30, 2024 and 2023
was approximately $10,963 and $64,100, respectively. Our general and administrative expenses in our logistics services segment for the
six months ended September 30, 2024 and 2023 was approximately $439,625 and $388,100, respectively. The general and administrative expenses
in our property management and subleasing business was approximately $136,266 and nil for the six months ended September 30, 2024 and
2023, respectively. Our general and administrative expenses in our corporate office for the six months ended September 30, 2024 and 2023
was approximately $532,753 and $716,300, respectively. General and administrative expenses consisted primarily of 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.
15
Total
general and administrative expenses for the six months ended September 30, 2024 decreased by approximately 4.2% to $1.1 million from
$1.2 million for the six months ended September 30, 2023.
Loss
from operations
Loss
from operations for the six months ended September 30, 2024 and 2023 was approximately $750,082 and $565,881, respectively. Loss from
operations of approximately $62,023 and $41,100 for the six months ended September 30, 2024 and 2023, respectively, which was attributed
from our garment manufacturing segment. Income from operations of approximately $250,437 and $174,200 was attributed from our logistics
services segment for the six months ended September 30, 2024 and 2023, respectively. Loss from operations of approximately $406,298 and
$13,400 for the six months ended September 30, 2024 and 2023, respectively, which was attributed from our property management and subleasing
business. We incurred expenses from operations in corporate office of approximately $532,198 and $685,600 for the six months ended September
30, 2024 and 2023, respectively.
Income
Tax Expenses
Income
tax expense for the six months ended September 30, 2024 and 2023 was approximately $1,546 and $4,501, respectively. Yingxi primarily
operates in the PRC and files tax returns in the PRC jurisdictions.
Yingxi
Industrial Chain Group Co., Ltd was incorporated in the Republic of Seychelles and, under the current laws of the British Virgin Islands,
is not subject to income taxes.
Yingxi
HK was incorporated in Hong Kong and is subject to Hong Kong income tax at a progressive tax rate of 16.5%. No provision for income taxes
in Hong Kong has been made as Yingxi HK had no taxable income for the six months ended September 30, 2024 and 2023.
QYTG
and YX were incorporated in the PRC and is subject to the PRC Enterprise Income Tax (EIT) rate is 25%. No provision for income taxes
in the PRC has been made as QYTG and YX had no taxable income for the six months ended September 30, 2024 and 2023.
The
majority of our subsidiaries are governed by the Income Tax Laws of the PRC. All Yingxi’s operating companies are subject to progressive
EIT rates from 5% to 15% in 2024. The preferential tax rates will be expired at end of year 2025.
Addentax
Group Corp. is a U.S. entity and is subject to the United States federal income tax. No provision for income taxes in the United States
has been made as Addentax Group Corp. had no United States taxable income for the six months ended September 30, 2024 and 2023.
Net
Loss
We
incurred net loss of approximately $1.9 million and $1.4 million for the six months ended September 30, 2024 and 2023, respectively.
Our basic and diluted earnings per share were ($0.36) and ($0.37) for the six months ended September 30, 2024 and 2023, respectively.
Summary
of cash flows
Summary
cash flows information for the three months ended September 30, 2024 and 2023 is as follow:
Six months ended
September 30,
2024
2023
(In U.S. dollars)
Net cash provided by (used in) operating activities
$ 528,998
$ (1,579,486 )
Net cash used in investing activities
(115,651 )
(5,274 )
Net cash (used in) provided by financing activities
$ (415,566 )
$ 2,698,435
16
Net
cash provided by operating activities in the six months ended September 30, 2024 was approximately $0.5 million as compared to net cash
used in operating activities of $1.6 million in the six months ended September 30, 2023, which was approximately $2.1 million more than
that of the six months ended September 30, 2023. The increase was mainly due to (i) net loss adjusted to operating cash flow for the
six months ended September 30, 2024 was $0.8 million less than that of the six months ended September 30, 2023; (ii) the movement of
operating assets and liabilities of the three months ended September 30, 2024 resulted in cash inflow of approximately $0.1 million,
which was $1.2 million more than that of 2023;.
Net
cash used in investing activities for the six months ended September 30, 2024 was approximately $0.1 million, which was mainly due to
purchase of property, plant and equipment.
Net
cash used in financing activities for the three months ended September 30, 2024 was approximately $0.4 million as compared to $1.0 million
in the three months ended September 30, 2023, which was approximately $2.7 million net cash provided by financing activities in the six
months ended September 30, 2023. In the six months ended September 30, 2024, the Company received proceeds of $0.7 million from a private
placement and paid $1.0 million cash advance to related parties, while the Company had release of restricted cash of $3.85 million in
the six months ended September 30, 2023.
Financial
Condition, Liquidity and Capital Resources
As
of September 30, 2024, we had cash on hand of approximately $0.8 million, total current assets of approximately $28.3 million and current
liabilities of approximately $2.5 million. We currently finance our operations from revenue, fund raising from public offering
and private placement proceeds and capital contributions from our chief executive officer, Mr. Hong Zhida (the “CEO”).
In
the event that the Company requires additional funding to finance the growth of the Company’s current and expected future
operations as well as to achieve our strategic objectives, the CEO has indicated the intent and ability to provide additional debt
or equity financing.
Foreign
Currency Translation Risk
Our
operations are located in China, which may give rise to significant foreign currency risks from fluctuations and the degree of volatility
in foreign exchange rates between the U.S. dollar and the Chinese Renminbi (“RMB”). All of our sales are in RMB. In the past
years, RMB continued to appreciate against the U.S. dollar. As of September 30, 2024, the market foreign exchange rate was RMB 7.02 to
one U.S. dollar. Our financial statements are translated into U.S. dollars using the closing rate method. The balance sheet items are
translated into U.S. 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 six months ended September 30, 2024 and 2023 was approximately $(0.05) million
and $0.09 million, respectively.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements (as that term is defined in Item 303(a)(4)(ii) of Regulation S-K) as of September 30, 2024 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.
17
Item
3. Quantitative and Qualitative Disclosures About Market Risk
Not
applicable to smaller reporting companies.
Item
4. Controls and Procedures
Disclosure
Controls and Procedures
We
maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the
“Exchange Act”), that are designed to ensure that information required to be disclosed by us in the reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities
and Exchange Commission’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.
We
carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of September 30, 2024. Based on the evaluation
of these disclosure controls and procedures, and in light of the material weaknesses found in our internal controls over financial reporting,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective.
Management’s
Remediation Initiatives
In
an effort to remediate the identified material weaknesses and other deficiencies and enhance our internal controls, we plan to initiate
the following series of measures to further strengthen the Company’s internal controls going forward:
1.
hire a reporting manager (“Internal Finance Manager”) who has the requisite relevant U.S. GAAP and SEC reporting experience
and qualifications;
2.
make an overall assessment on the current finance and accounting resources and hire additional accounting members with appropriate levels
of accounting knowledge and experience;
3.
streamline our accounting department structure and enhance our staff’s U.S. GAAP and SEC reporting requirements on a continuous
basis through internal training provided by the Internal Finance manager;
4.
participate in trainings and seminars provided by professional services firms on a regular basis to gain knowledge on regular U.S. GAAP
/SEC reporting requirements updates; and
5.
engage an external “Sarbanes-Oxley 404” consulting firm to help us implement Sarbanes-Oxley 404 internal controls compliance
together with the establishment of our internal audit function.
We
anticipate that these initiatives will be at least partially, if not fully, implemented by the end of fiscal year 2024.
Changes
in Internal Controls over Financial Reporting
There
was no change in the Company’s internal control over financial reporting period covered by this report that has materially affected,
or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
18
PART II - OTHER INFORMATION
Item
1. Legal Proceedings
From
time to time, we may become involved in legal proceedings or be subject to claims arising in the ordinary course of our business. We
are not presently a party to any legal proceedings that in the opinion of our management, if determined adversely to us, would individually
or taken together have a material adverse effect on our business, operating results, financial condition, or cash flows.
Item
1A. Risk Factors
As
a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act), we are not required to provide the information called for
by this Item 1A.
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
There
is no other information required to be disclosed under this item, which was not previously disclosed.
Item
6. Exhibits
Exhibit
Number
Description
(31)
Rule
13a-14 (d)/15d-14d) Certifications
31.1*
Section 302 Certification by the Principal Executive Officer
31.2*
Section 302 Certification by the Principal Financial Officer and Principal Accounting Officer
(32)
Section
1350 Certifications
32.1*
Section 906 Certification by the Principal Executive Officer
32.2*
Section 906 Certification by the Principal Financial Officer and Principal Accounting Officer
101 *
Interactive
Data File
101.INS
Inline
XBRL Instance Document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
*Filed
herewith.
19
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
Addentax
Group Corp.
Date:
November 14, 2024
By:
/s/
Hong Zhida
Hong
Zhida
President,
Chief Executive Officer and Director,
(Principal
Executive Officer)
Date:
November 14, 2024
By:
/s/
Huang Chao
Huang
Chao
Chief
Financial Officer and Treasurer
(Principal
Financial and Accounting Officer)
20
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.