Nisun International Enterprise Development Group Co., Ltd Reports Full Year 2024 Financial Results
| NISUN INTERNATIONAL ENTERPRISE DEVELOPMENT GROUP CO., LTD AND SUBSIDIARIES |
||||||||
| CONSOLIDATED BALANCE SHEETS |
||||||||
| (EXPRESSED IN US DOLLARS) |
||||||||
| |
||||||||
| |
|
December 31, |
|
|
December 31, |
|
||
| |
|
|
|
|
|
|
||
| ASSETS |
|
|
|
|
|
|
||
| CURRENT ASSETS: |
|
|
|
|
|
|
||
| Cash and cash equivalents |
|
$ |
45,021,759 |
|
|
$ |
114,454,844 |
|
| Restricted cash |
|
|
- |
|
|
|
197,096 |
|
| Short-term investments |
|
|
6,882,714 |
|
|
|
12,788,629 |
|
| Accounts receivable, net |
|
|
54,444,438 |
|
|
|
21,120,795 |
|
| Derivative asset |
|
|
1,996,340 |
|
|
|
- |
|
| Advance to suppliers, net |
|
|
92,304,699 |
|
|
|
38,602,304 |
|
| Receivables from supply chain solutions |
|
|
23,978,130 |
|
|
|
59,167,029 |
|
| Inventories |
|
|
806,821 |
|
|
|
30,953,583 |
|
| Due from related party |
|
|
1,665 |
|
|
|
- |
|
| Prepaid expenses and other current assets |
|
|
25,892,681 |
|
|
|
16,018,778 |
|
| TOTAL CURRENT ASSETS |
|
|
251,329,247 |
|
|
|
293,303,058 |
|
| |
|
|
|
|
|
|
|
|
| NON-CURRENT ASSETS: |
|
|
|
|
|
|
|
|
| Property and equipment, net |
|
|
358,038 |
|
|
|
881,276 |
|
| Intangible assets, net |
|
|
205,032 |
|
|
|
882,828 |
|
| Right-of-use assets, net |
|
|
1,608,591 |
|
|
|
2,384,590 |
|
| Equity investments |
|
|
457,417 |
|
|
|
368,528 |
|
| Goodwill |
|
|
17,050,800 |
|
|
|
17,659,983 |
|
| Deferred tax assets, net |
|
|
412,161 |
|
|
|
418,571 |
|
| TOTAL NON-CURRENT ASSETS |
|
|
20,092,039 |
|
|
|
22,595,776 |
|
| TOTAL ASSETS |
|
$ |
271,421,286 |
|
|
$ |
315,898,834 |
|
| |
|
|
|
|
|
|
|
|
| LIABILITIES |
|
|
|
|
|
|
|
|
| CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
| Accounts payable |
|
$ |
34,630,781 |
|
|
$ |
45,463,753 |
|
| Short-term bank loans |
|
|
5,274,478 |
|
|
|
1,971,859 |
|
| Accrued expenses and other current liabilities |
|
|
2,930,782 |
|
|
|
7,245,358 |
|
| Operating lease liabilities - current |
|
|
948,561 |
|
|
|
861,087 |
|
| Payables to supply chain solutions |
|
|
4,229,793 |
|
|
|
12,947,708 |
|
| Advances from customers |
|
|
7,528,352 |
|
|
|
38,153,915 |
|
| Taxes payable |
|
|
3,642,427 |
|
|
|
4,145,920 |
|
| Liabilities of financial guarantee |
|
|
21,725 |
|
|
|
22,335 |
|
| Due to related parties - current |
|
|
267,149 |
|
|
|
274,652 |
|
| TOTAL CURRENT LIABILITIES |
|
|
59,474,048 |
|
|
|
111,086,587 |
|
| |
|
|
|
|
|
|
|
|
| NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
| Operating lease liabilities – non-current |
|
|
818,128 |
|
|
|
1,643,076 |
|
| Deferred tax liabilities |
|
|
- |
|
|
|
114,650 |
|
| TOTAL NON-CURRENT LIABILITIES |
|
|
818,128 |
|
|
|
1,757,726 |
|
| TOTAL LIABILITIES |
|
|
60,292,176 |
|
|
|
112,844,313 |
|
| |
|
|
|
|
|
|
|
|
| SHAREHOLDERS' EQUITY*: |
|
|
|
|
|
|
|
|
| Class A common stock, $0.01 par value, 30,000,000 and |
|
|
47,251 |
|
|
|
40,176 |
|
| Class B common stock, $0.01 par value, 1,000,000 shares |
|
|
- |
|
|
|
- |
|
| Treasury shares |
|
|
(1,253,012) |
|
|
|
(261,592) |
|
| Additional paid-in capital |
|
|
139,712,207 |
|
|
|
130,535,082 |
|
| Retained earnings |
|
|
72,517,990 |
|
|
|
68,395,637 |
|
| Statutory reserves |
|
|
13,229,313 |
|
|
|
11,564,250 |
|
| Accumulated other comprehensive loss |
|
|
(17,491,069) |
|
|
|
(11,474,682) |
|
| COMMON SHAREHOLDERS' EQUITY |
|
|
206,762,680 |
|
|
|
198,798,871 |
|
| Non-controlling interests |
|
|
4,366,430 |
|
|
|
4,255,650 |
|
| TOTAL SHAREHOLDERS' EQUITY |
|
|
211,129,110 |
|
|
|
203,054,521 |
|
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
271,421,286 |
|
|
$ |
315,898,834 |
|
| * |
The financial statements give retroactive effect to the May 18, 2023 one-for-ten reverse share split. |
| NISUN INTERNATIONAL ENTERPRISE DEVELOPMENT GROUP CO., LTD AND SUBSIDIARIES |
||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME |
||||||||||||
| (EXPRESSED IN US DOLLARS) |
||||||||||||
| |
||||||||||||
| |
|
For the Year Ended December 31, |
|
|||||||||
| |
|
2024 |
|
|
2023 |
|
|
2022 |
|
|||
| |
|
|
|
|
|
|
|
|
|
|||
| REVENUES: |
|
|
|
|
|
|
|
|
|
|||
| Revenue generated from services: |
|
|
|
|
|
|
|
|
|
|||
| Small and Medium Enterprise financing |
|
$ |
84,320,613 |
|
|
$ |
101,823,899 |
|
|
$ |
87,269,959 |
|
| Supply Chain financing solutions |
|
|
5,712,543 |
|
|
|
6,153,645 |
|
|
|
3,542,592 |
|
| Total revenue generated from services |
|
|
90,033,156 |
|
|
|
107,977,544 |
|
|
|
90,812,551 |
|
| Revenue generated from sales: |
|
|
|
|
|
|
|
|
|
|
|
|
| Supply chain trading business |
|
|
250,186,390 |
|
|
|
278,693,355 |
|
|
|
143,361,714 |
|
| Total revenues |
|
|
340,219,546 |
|
|
|
386,670,899 |
|
|
|
234,174,265 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| COST OF REVENUE: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of revenue - services |
|
|
(58,819,396) |
|
|
|
(68,154,833) |
|
|
|
(55,472,076) |
|
| Cost of revenue - sales |
|
|
(249,887,524) |
|
|
|
(278,002,800) |
|
|
|
(140,880,063) |
|
| Business and sales related taxes |
|
|
(600,605) |
|
|
|
(527,336) |
|
|
|
(772,830) |
|
| Total cost of revenue |
|
|
(309,307,525) |
|
|
|
(346,684,969) |
|
|
|
(197,124,969) |
|
| GROSS PROFIT |
|
|
30,912,021 |
|
|
|
39,985,930 |
|
|
|
37,049,296 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
| Selling expenses |
|
|
(1,504,002) |
|
|
|
(1,525,692) |
|
|
|
(1,977,617) |
|
| General and administrative expenses |
|
|
(19,247,560) |
|
|
|
(10,859,011) |
|
|
|
(10,511,542) |
|
| Research and development expenses |
|
|
(1,414,437) |
|
|
|
(1,093,457) |
|
|
|
(1,563,718) |
|
| Bad debt expense |
|
|
(5,037,951) |
|
|
|
(2,215,016) |
|
|
|
(4,509,634) |
|
| Goodwill Impairment Loss |
|
|
(128,577) |
|
|
|
(5,488,816) |
|
|
|
(777,329) |
|
| Total operating expenses |
|
|
(27,332,527) |
|
|
|
(21,181,992) |
|
|
|
(19,339,840) |
|
| INCOME FROM OPERATIONS |
|
|
3,579,494 |
|
|
|
18,803,938 |
|
|
|
17,709,456 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
| Interest and investment income |
|
|
1,662,646 |
|
|
|
2,557,588 |
|
|
|
2,790,768 |
|
| Other income , net |
|
|
320,955 |
|
|
|
2,159,301 |
|
|
|
2,021,688 |
|
| Total other income, net |
|
|
1,983,601 |
|
|
|
4,716,889 |
|
|
|
4,812,456 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| INCOME BEFORE PROVISION FOR INCOME |
|
|
5,563,095 |
|
|
|
23,520,827 |
|
|
|
22,521,912 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| PROVISION FOR INCOME TAXES |
|
|
(4,527,081) |
|
|
|
(5,817,147) |
|
|
|
(4,741,854) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| NET INCOME FROM CONTINUING |
|
|
1,036,014 |
|
|
|
17,703,680 |
|
|
|
17,780,058 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| DISCONTINUED OPERATIONS: |
|
|
|
|
|
|
|
|
|
|
|
|
| GAIN FROM DISCONTINUED OPERATIONS |
|
|
4,863,777 |
|
|
|
- |
|
|
|
- |
|
| NET (LOSS) FROM DISPOSAL OF |
|
|
4,863,777 |
|
|
|
- |
|
|
|
- |
|
| NET INCOME |
|
|
5,899,791 |
|
|
|
17,703,680 |
|
|
|
17,780,058 |
|
| Net income attributable to non-controlling interests |
|
|
(112,375) |
|
|
|
(125,942) |
|
|
|
(159,246) |
|
| NET INCOME - Nisun International's |
|
$ |
5,787,416 |
|
|
$ |
17,577,738 |
|
|
$ |
17,620,812 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| OTHER COMPREHENSIVE INCOME (LOSS) |
|
|
|
|
|
|
|
|
|
|
|
|
| Foreign currency translation loss |
|
|
(6,017,982) |
|
|
|
(4,536,797) |
|
|
|
(12,576,380) |
|
| COMPREHENSIVE (LOSS) INCOME |
|
|
(230,566) |
|
|
|
13,040,941 |
|
|
|
5,044,432 |
|
| Comprehensive loss attributable to non-controlling |
|
|
1,595 |
|
|
|
65 |
|
|
|
6,231 |
|
| COMPREHENSIVE (LOSS) INCOME |
|
$ |
(228,971) |
|
|
$ |
13,041,006 |
|
|
$ |
5,050,663 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| BASIC AND DILUTED EARNINGS PER |
|
|
|
|
|
|
|
|
|
|
|
|
| NET EARNINGS PER COMMON SHARE |
|
$ |
1.43 |
|
|
$ |
4.46 |
|
|
$ |
4.42 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average number of shares outstanding- |
|
|
4,053,108 |
|
|
|
3,943,793 |
|
|
|
3,986,359 |
|
| * |
The financial statements give retroactive effect to the May 18, 2023 one-for-ten reverse share split. |
| NISUN INTERNATIONAL ENTERPRISE DEVELOPMENT GROUP CO., LTD AND SUBSIDIARIES |
||||||||||||
| CONDENSED STATEMENTS OF CASH FLOWS |
||||||||||||
| FOR THE YEARS ENDED DECEMBER 31, 2024, 2023 and 2022 |
||||||||||||
| (EXPRESSED IN US DOLLARS) |
||||||||||||
| |
||||||||||||
| |
|
2024 |
|
|
2023 |
|
|
2022 |
|
|||
| |
|
|
|
|
|
|
|
|
|
|||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|||
| Net income |
|
$ |
5,899,791 |
|
|
$ |
17,703,680 |
|
|
$ |
17,780,058 |
|
| Adjustments to reconcile net income to net cash |
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
|
1,719,709 |
|
|
|
2,238,222 |
|
|
|
2,113,732 |
|
| Stock-based compensation |
|
|
- |
|
|
|
- |
|
|
|
125,630 |
|
| Shares issued for compensation |
|
|
9,184,200 |
|
|
|
31,808 |
|
|
|
185,000 |
|
| Bad debt expense |
|
|
5,037,951 |
|
|
|
2,215,016 |
|
|
|
4,509,634 |
|
| Impairment of goodwill |
|
|
128,577 |
|
|
|
5,488,816 |
|
|
|
777,329 |
|
| Loss on disposition of property and equipment |
|
|
217,351 |
|
|
|
- |
|
|
|
1,385 |
|
| Income from investments |
|
|
(36,604) |
|
|
|
(365,359) |
|
|
|
(541,578) |
|
| Deferred tax (benefit) expense |
|
|
(118,220) |
|
|
|
(710,672) |
|
|
|
271,907 |
|
| Derivative asset |
|
|
(182,232) |
|
|
|
- |
|
|
|
- |
|
| Repurchase Treasury shares |
|
|
64,080 |
|
|
|
- |
|
|
|
- |
|
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable |
|
|
(34,574,649) |
|
|
|
(3,086,600) |
|
|
|
(2,075,274) |
|
| Advance to suppliers, net |
|
|
(56,157,685) |
|
|
|
7,282,068 |
|
|
|
(39,859,386) |
|
| Prepaid expenses and other current assets |
|
|
(8,653,076) |
|
|
|
(5,511,142) |
|
|
|
(4,734,501) |
|
| Receivables from supply chain solutions |
|
|
33,997,219 |
|
|
|
(18,651,357) |
|
|
|
11,372,841 |
|
| Inventories |
|
|
29,767,783 |
|
|
|
(246,818) |
|
|
|
(25,530,993) |
|
| Accounts payable |
|
|
(11,218,937) |
|
|
|
5,722,300 |
|
|
|
7,693,011 |
|
| Advance from customers |
|
|
(35,241,476) |
|
|
|
16,986,750 |
|
|
|
19,085,377 |
|
| Taxes payable |
|
|
(395,174) |
|
|
|
1,478,316 |
|
|
|
(5,574,048) |
|
| Other payables |
|
|
(5,604,548) |
|
|
|
3,232,387 |
|
|
|
- |
|
| Payable to supply chain solutions |
|
|
(9,165,567) |
|
|
|
4,096,141 |
|
|
|
(15,198,883) |
|
| Operating lease liabilities |
|
|
(730,895) |
|
|
|
(834,381) |
|
|
|
(855,242) |
|
| Accrued expenses and other current liabilities |
|
|
374,477 |
|
|
|
(1,569,395) |
|
|
|
1,501,078 |
|
| NET CASH (USED IN) PROVIDED BY |
|
|
(75,687,925) |
|
|
|
35,499,780 |
|
|
|
(28,952,923) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
| Acquisition of property and equipment |
|
|
(26,677) |
|
|
|
(503,957) |
|
|
|
(652,585) |
|
| Purchase of intangible assets |
|
|
(4,326) |
|
|
|
(44,029) |
|
|
|
(74,710) |
|
| Cash paid in connection with acquisition, net of |
|
|
- |
|
|
|
- |
|
|
|
(530,322) |
|
| Proceeds from sale of short-term investments |
|
|
44,830,237 |
|
|
|
103,458,984 |
|
|
|
78,595,280 |
|
| Proceeds from sale of Derivative asset |
|
|
487,609 |
|
|
|
- |
|
|
|
- |
|
| Proceeds from sale of Long-term investment |
|
|
- |
|
|
|
7,061,233 |
|
|
|
- |
|
| Proceeds from investment in debt securities |
|
|
- |
|
|
|
14,366,013 |
|
|
|
- |
|
| Proceeds from disposal of property and equipment |
|
|
159,086 |
|
|
|
- |
|
|
|
- |
|
| Purchase of short-term investments |
|
|
(39,050,962) |
|
|
|
(104,365,028) |
|
|
|
(51,567,746) |
|
| Purchase of Derivative asset |
|
|
(1,735,531) |
|
|
|
- |
|
|
|
- |
|
| Purchase of Long-term investments |
|
|
- |
|
|
|
- |
|
|
|
(7,430,511) |
|
| Purchase of equity investees |
|
|
(125,074) |
|
|
|
- |
|
|
|
- |
|
| Sale of a business, net of cash and cash equivalents |
|
|
434,174 |
|
|
|
71,514 |
|
|
|
- |
|
| Repayments from loans to third parties |
|
|
2,516,772 |
|
|
|
- |
|
|
|
- |
|
| Loans to third parties |
|
|
(1,474,264) |
|
|
|
(229,161) |
|
|
|
(501,905) |
|
| NET CASH PROVIDED BY INVESTING |
|
|
6,011,044 |
|
|
|
19,815,569 |
|
|
|
17,837,501 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from short-term bank loans |
|
|
5,350,399 |
|
|
|
1,553,471 |
|
|
|
445,831 |
|
| Proceeds from third-party loans |
|
|
- |
|
|
|
1,977,145 |
|
|
|
36,770,626 |
|
| Repayment of short-term bank loans |
|
|
(2,116,345) |
|
|
|
(29,961) |
|
|
|
(1,239,983) |
|
| Repayment of third-party loans |
|
|
(2,918,399) |
|
|
|
(2,277,954) |
|
|
|
(41,491,973) |
|
| Proceeds from related parties |
|
|
- |
|
|
|
- |
|
|
|
(10,097) |
|
| Repayment of loan from related parties |
|
|
- |
|
|
|
(8,028,965) |
|
|
|
(2,500,000) |
|
| Purchase of treasury shares |
|
|
(1,055,500) |
|
|
|
94,252 |
|
|
|
(355,844) |
|
| Capital contribution from non-controlling interest |
|
|
- |
|
|
|
(35,290) |
|
|
|
37,116 |
|
| NET CASH USED IN FINANCING ACTIVITIES |
|
|
(739,845) |
|
|
|
(6,747,302) |
|
|
|
(8,344,324) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| EFFECT OF EXCHANGE RATE CHANGE ON |
|
|
786,545 |
|
|
|
(1,234,680) |
|
|
|
(4,848,722) |
|
| NET (DECREASE) INCREASE IN CASH AND |
|
|
(69,630,181) |
|
|
|
47,333,367 |
|
|
|
(24,308,468) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS AND |
|
|
114,651,940 |
|
|
|
67,318,573 |
|
|
|
91,627,041 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS AND |
|
$ |
45,021,759 |
|
|
$ |
114,651,940 |
|
|
$ |
67,318,573 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| SUPPLEMENTAL CASH FLOW DISCLOSURES: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash paid for income taxes |
|
$ |
5,673,350 |
|
|
$ |
4,530,963 |
|
|
$ |
10,385,495 |
|
| Cash paid for interest |
|
$ |
170,745 |
|
|
$ |
29,961 |
|
|
$ |
496,932 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| SUPPLEMENTAL DISCLOSURE OF NON-CASH |
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment payable for business disposition |
|
|
- |
|
|
|
279,037 |
|
|
|
- |
|
| Receivable from disposal of subsidiary |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
289,973 |
|
| Lease liabilities arising from obtaining right- |
|
|
402,209 |
|
|
|
295,220 |
|
|
|
4,070,163 |
|
| Issuance of shares for share-based compensation |
|
$ |
700,000 |
|
|
$ |
- |
|
|
$ |
- |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| CASH AND CASH EQUIVALENTS FROM |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
45,021,759 |
|
|
$ |
114,454,844 |
|
|
$ |
63,901,329 |
|
| Restricted cash |
|
|
- |
|
|
|
197,096 |
|
|
|
3,417,244 |
|
| Total cash, cash equivalents and restricted cash |
|
$ |
45,021,759 |
|
|
$ |
114,651,940 |
|
|
$ |
67,318,573 |
|
SOURCE Nisun International Enterprise Development Group Co., Ltd
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