STAK Inc. Announces First Half Of Fiscal Year 2025 Financial Results
| STAK INC. |
||||||||
| UNAUDITED CONSOLIDATED BALANCE SHEETS |
||||||||
| (Expressed in U.S. dollars, except for the number of shares) |
||||||||
| |
||||||||
| |
|
As of |
|
|||||
| |
|
December 31, |
|
|
June 30, 2024 |
|
||
| Assets |
|
|
|
|
|
|
|
|
| Current assets: |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
360,522 |
|
|
$ |
658,154 |
|
| Accounts receivable, net |
|
|
8,668,130 |
|
|
|
3,485,523 |
|
| Inventories |
|
|
13,389,498 |
|
|
|
8,282,243 |
|
| Advances to suppliers |
|
|
88,381 |
|
|
|
1,427,849 |
|
| Amounts due from a related party |
|
|
77,700 |
|
|
|
133,482 |
|
| Prepayments and other current assets, net |
|
|
447,022 |
|
|
|
680,496 |
|
| Deferred offering costs |
|
|
748,757 |
|
|
|
627,604 |
|
| Total current assets |
|
|
23,780,010 |
|
|
|
15,295,351 |
|
| |
|
|
|
|
|
|
|
|
| Non-current assets: |
|
|
|
|
|
|
|
|
| Property and equipment, net |
|
|
2,411,116 |
|
|
|
2,582,713 |
|
| Intangible asset, net |
|
|
59,473 |
|
|
|
62,241 |
|
| Right-of-use assets, net |
|
|
28,567 |
|
|
|
38,197 |
|
| Deferred tax assets |
|
|
627,498 |
|
|
|
506,523 |
|
| Other assets |
|
|
261,471 |
|
|
|
297,696 |
|
| Total non-current assets |
|
|
3,388,125 |
|
|
|
3,487,370 |
|
| |
|
|
|
|
|
|
|
|
| Total assets |
|
$ |
27,168,135 |
|
|
$ |
18,782,721 |
|
| |
|
|
|
|
|
|
|
|
| Liabilities and shareholder's equity |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Liabilities |
|
|
|
|
|
|
|
|
| Current liabilities: |
|
|
|
|
|
|
|
|
| Accounts payable |
|
$ |
6,678,474 |
|
|
$ |
746,134 |
|
| Amounts due to a related party |
|
|
52,697 |
|
|
|
42,487 |
|
| Accrued expenses and other current liabilities |
|
|
997,367 |
|
|
|
1,293,243 |
|
| Short-term borrowings |
|
|
4,986,780 |
|
|
|
4,334,544 |
|
| Income tax payable |
|
|
1,956,021 |
|
|
|
1,668,400 |
|
| Total current liabilities |
|
|
14,671,339 |
|
|
|
8,084,808 |
|
| |
|
|
|
|
|
|
|
|
| Non-Current liability: |
|
|
|
|
|
|
|
|
| Long-term borrowing |
|
|
- |
|
|
|
116,964 |
|
| Total non-current liability |
|
|
- |
|
|
|
116,964 |
|
| |
|
|
|
|
|
|
|
|
| Total liabilities |
|
$ |
14,671,339 |
|
|
$ |
8,201,772 |
|
| |
|
|
|
|
|
|
|
|
| Commitments and contingencies |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Shareholder's equity |
|
|
|
|
|
|
|
|
| Ordinary shares (par value of $0.001 per share; 50,000,000 shares |
|
|
10,000 |
|
|
|
10,000 |
|
| Additional paid in capital |
|
|
4,249,517 |
|
|
|
4,249,517 |
|
| Statutory reserve |
|
|
877,821 |
|
|
|
672,402 |
|
| Retained earnings |
|
|
7,831,517 |
|
|
|
6,037,573 |
|
| Accumulated other comprehensive loss |
|
|
(472,059) |
|
|
|
(388,543) |
|
| Total shareholders' equity |
|
|
12,496,796 |
|
|
|
10,580,949 |
|
| |
|
|
|
|
|
|
|
|
| Total liabilities and shareholder's equity |
|
$ |
27,168,135 |
|
|
$ |
18,782,721 |
|
* The shares and per share information are presented on a retroactive basis to reflect the reorganization and the shares surrender (Note 1).
The accompanying notes are an integral part of these unaudited consolidated financial statements.
| STAK INC. |
||||||||
| UNAUDITED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
||||||||
| (Expressed in U.S. dollars, except for number of shares) |
||||||||
| |
||||||||
| |
|
For the Six Months Ended |
|
|||||
| |
|
2024 |
|
|
2023 |
|
||
| |
|
|
|
|
|
|
||
| Revenues |
|
$ |
16,955,913 |
|
|
$ |
13,626,151 |
|
| Cost of revenues |
|
|
(11,759,741) |
|
|
|
(9,737,606) |
|
| Gross profit |
|
|
5,196,172 |
|
|
|
3,888,545 |
|
| |
|
|
|
|
|
|
|
|
| Operating expenses: |
|
|
|
|
|
|
|
|
| Selling and marketing expenses |
|
|
(599,471) |
|
|
|
(608,507) |
|
| General and administrative expenses |
|
|
(806,833) |
|
|
|
(420,700) |
|
| Research and development expenses |
|
|
(1,542,926) |
|
|
|
(1,010,394) |
|
| Total operating expenses |
|
|
(2,949,230) |
|
|
|
(2,039,601) |
|
| |
|
|
|
|
|
|
|
|
| Operating income |
|
|
2,246,942 |
|
|
|
1,848,944 |
|
| |
|
|
|
|
|
|
|
|
| Other (expense) income: |
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
(89,907) |
|
|
|
(45,082) |
|
| Government subsidies |
|
|
17,006 |
|
|
|
28,015 |
|
| Total other expense, net |
|
|
(72,901) |
|
|
|
(17,067) |
|
| |
|
|
|
|
|
|
|
|
| Income before income tax expense |
|
|
2,174,041 |
|
|
|
1,831,877 |
|
| Income tax expense |
|
|
(174,678) |
|
|
|
(216,960) |
|
| Net income |
|
|
1,999,363 |
|
|
|
1,614,917 |
|
| |
|
|
|
|
|
|
|
|
| Net income per ordinary share: |
|
|
|
|
|
|
|
|
| Earnings per share, basic and diluted * |
|
$ |
0.20 |
|
|
$ |
0.16 |
|
| |
|
|
|
|
|
|
|
|
| Weighted average number of shares outstanding, basic and diluted * |
|
|
10,000,000 |
|
|
|
10,000,000 |
|
| |
|
|
|
|
|
|
|
|
| Net income |
|
$ |
1,999,363 |
|
|
$ |
1,614,917 |
|
| Foreign currency translation adjustments |
|
|
(83,516) |
|
|
|
204,744 |
|
| Total comprehensive income |
|
$ |
1,915,847 |
|
|
$ |
1,819,661 |
|
* The shares and per share information are presented on a retroactive basis to reflect the reorganization and the share surrender (Note 1).
The accompanying notes are an integral part of these unaudited consolidated financial statements.
| STAK INC. |
||||||||
| UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
| (Expressed in U.S. dollars) |
||||||||
| |
||||||||
| |
|
For the Six Months Ended December 31, |
|
|||||
| |
|
2024 |
|
|
2023 |
|
||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Net income |
|
|
1,999,363 |
|
|
|
1,614,917 |
|
| Adjustments to reconcile net income to net cash used in operating |
|
|
|
|
|
|
|
|
| Provision for credit losses |
|
|
524,509 |
|
|
|
97,944 |
|
| Depreciation of property and equipment |
|
|
166,058 |
|
|
|
163,622 |
|
| Amortization of intangible asset |
|
|
2,538 |
|
|
|
2,518 |
|
| Amortization of operating lease right-of-use asset |
|
|
9,624 |
|
|
|
30,157 |
|
| Deferred income tax |
|
|
(125,305) |
|
|
|
(208,562) |
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
(5,791,039) |
|
|
|
(7,863,471) |
|
| Advance to suppliers |
|
|
1,355,963 |
|
|
|
184,254 |
|
| Inventories |
|
|
(5,231,547) |
|
|
|
(1,844,324) |
|
| Amounts due from/due to related parties |
|
|
66,712 |
|
|
|
946,203 |
|
| Prepaid expenses and other current asset |
|
|
73,201 |
|
|
|
(94,121) |
|
| Other assets |
|
|
35,512 |
|
|
|
(377,901) |
|
| Accounts payable |
|
|
6,037,020 |
|
|
|
5,611,525 |
|
| Deferred revenue |
|
|
- |
|
|
|
(385,413) |
|
| Income tax payable |
|
|
299,996 |
|
|
|
425,522 |
|
| Accrued expenses and other current liabilities |
|
|
(421,174) |
|
|
|
309,778 |
|
| Operating lease liabilities |
|
|
- |
|
|
|
(22,628) |
|
| Net cash used in operating activities |
|
|
(998,569) |
|
|
|
(1,409,980) |
|
| |
|
|
|
|
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Purchases of property and equipment |
|
|
(3,082) |
|
|
|
(17,403) |
|
| Loans to third parties |
|
|
(209,010) |
|
|
|
|
|
| Collection of loans to third parties |
|
|
350,022 |
|
|
|
297,455 |
|
| Net cash provided by investing activities |
|
|
137,930 |
|
|
|
280,052 |
|
| |
|
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
| Proceeds from short-term bank loans |
|
|
2,424,513 |
|
|
|
2,294,497 |
|
| Repayments of short-term bank loans |
|
|
(1,741,748) |
|
|
|
(1,188,715) |
|
| Repayments of long-term bank loans |
|
|
(118,439) |
|
|
|
- |
|
| Net cash provided by financing activities |
|
|
564,326 |
|
|
|
1,105,782 |
|
| |
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
(1,319) |
|
|
|
12,840 |
|
| |
|
|
|
|
|
|
|
|
| Net decrease in cash and cash equivalents |
|
|
(297,632) |
|
|
|
(11,306) |
|
| Cash and cash equivalents, at beginning of the period |
|
|
658,154 |
|
|
|
593,199 |
|
| Cash and cash equivalents, at end of the period |
|
$ |
360,522 |
|
|
$ |
581,893 |
|
| |
|
|
|
|
|
|
|
|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW |
|
|
|
|
|
|
|
|
| Interest paid |
|
$ |
90,523 |
|
|
$ |
- |
|
| |
|
|
|
|
|
|
|
|
| SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES: |
|
|
|
|
|
|
|
|
| Addition of right-of-use assets |
|
$ |
- |
|
|
$ |
105,760 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
SOURCE STAK Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE? 440k+Newsrooms &
Influencers 9k+
Digital Media
Outlets 270k+
Journalists
Opted In GET STARTED
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment