展示資料 99.1
タンテック・ホールディングスおよびその子会社
監査されていない要約連結財務諸表
目次
|
| ページ |
未監査 圧縮 連結財務諸表 |
|
|
2024年6月30日現在の圧縮された連結貸借対照表(未監査)および2023年12月31日 |
| F-2 |
2024年および2023年6月30日終了の六ヶ月間の未監査圧縮された連結取引種類および包括的損失 |
| F-3 |
2024年および2023年6月30日終了の六ヶ月間の未監査圧縮された連結株主資本の変動計算書 |
| F-4 |
2024年および2023年の6か月間の未監査の簡略化された連結キャッシュフロー計算書 |
| F-5 |
未監査の簡約合算財務諸表の注記 |
| F-6 - F-21 |
F-1 |
タンテック・ホールディングスおよびその子会社
圧縮連結貸借対照表
|
| 6月30日, |
|
| 2023年12月31日 |
| ||
|
| 2024 |
|
| 2023 |
| ||
|
| (未監査) |
|
|
| |||
資産 |
|
|
|
|
|
| ||
流動資産 |
|
|
|
|
|
| ||
現金及び現金同等物 |
| $ |
|
| $ |
| ||
制限付き現金 |
|
|
|
|
|
| ||
売掛金、純額 |
|
|
|
|
|
| ||
融資債権、純額 |
|
|
|
|
|
| ||
棚卸資産、純額 |
|
|
|
|
|
| ||
仕入先への前渡金、純額 |
|
|
|
|
|
| ||
前払税 |
|
|
|
|
|
| ||
前払費用及びその他の債権、純額 |
|
|
|
|
|
| ||
現在の総資産 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
非流動資産 |
|
|
|
|
|
|
|
|
不動産、プラント及び設備、純額 |
|
|
|
|
|
| ||
無形資産(純額) |
|
|
|
|
|
| ||
使用権資産 |
|
|
|
|
|
| ||
長期投資 |
|
|
|
|
|
| ||
固定資産合計 |
|
|
|
|
|
| ||
総資産 |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
負債と資本 |
|
|
|
|
|
|
|
|
流動負債 |
|
|
|
|
|
|
|
|
短期銀行ローン |
| $ |
|
| $ |
| ||
買掛金 |
|
|
|
|
|
| ||
関連当事者による |
|
|
|
|
|
| ||
顧客預金 |
|
|
|
|
|
| ||
支払う税金 |
|
|
|
|
|
| ||
サードパーティに対する借入金 |
|
|
|
|
|
| ||
リース負債-流動 |
|
|
|
|
|
| ||
転換社債 |
|
|
|
|
|
| ||
発生 liabilities とその他の支払義務 |
|
|
|
|
|
| ||
総流動負債 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
非流動負債 |
|
|
|
|
|
|
|
|
ワラント負債 |
|
|
|
|
|
| ||
非流動リース負債 |
|
|
|
|
|
| ||
合計非流動負債 |
|
|
|
|
|
| ||
負債合計 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
株主資本 |
|
|
|
|
|
|
|
|
発行可能株式に金額のない普通株式、無制限 |
|
| |
|
|
| |
|
追加払い込資本 |
|
|
|
|
|
| ||
法定準備金 |
|
|
|
|
|
| ||
留保利益 |
|
|
|
|
|
| ||
累積その他の包括的損失 |
|
| ( | ) |
|
| ( | ) |
タンテック・ホールディングスに帰属する株主資本合計 |
|
|
|
|
|
| ||
非支配株主持分 |
|
| ( | ) |
|
| ( | ) |
株主資本合計 |
|
|
|
|
|
| ||
総負債および株主資本 |
| $ |
|
| $ |
|
付随する注記は、これらの未監査の要約連結財務諸表の不可欠な部分です。
F-2 |
タンテック・ホールディングスおよびその子会社
監査されていない簡略化された連結財務諸表 取引種類 および包括的損失
|
| 6月30日までの6か月間 |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
|
|
|
|
|
| ||
収益 |
| $ |
|
| $ |
| ||
売上原価 |
|
|
|
|
|
| ||
粗利益 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
営業費用 |
|
|
|
|
|
|
|
|
販売費用 |
|
|
|
|
|
| ||
一般及び管理費用 |
|
|
|
|
|
| ||
研究開発費 |
|
|
|
|
|
| ||
総営業費用 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
営業利益 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
その他の収入(費用) |
|
|
|
|
|
|
|
|
転換社債の公正価値の変動 |
|
| ( | ) |
|
| ( | ) |
ワラント負債の公正価値の変動 |
|
| ( | ) |
|
|
| |
利息収入 |
|
|
|
|
|
| ||
利息費用 |
|
| ( | ) |
|
| ( | ) |
金融利息収入、純 |
|
|
|
|
|
| ||
関連当事者からの賃貸収入 |
|
|
|
|
|
| ||
子会社の処分による利益 |
|
|
|
|
|
| ||
補助金収入 |
|
| |
|
|
| |
|
その他の収入(費用)、純額 |
|
|
|
|
| ( | ) | |
総その他の収益 |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
法人税引当前の収益 |
|
|
|
|
|
| ||
法人税引当金 |
|
|
|
|
|
| ||
当期純利益 |
|
|
|
|
|
| ||
控除:非支配持分に起因する純損失 |
|
| ( | ) |
|
| ( | ) |
タンテック・ホールディングスの普通株主に帰属する当期純利益 |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
当期純利益 |
|
|
|
|
|
| ||
その他の包括的損失: |
|
|
|
|
|
|
|
|
外貨換算調整 |
|
| ( | ) |
|
| ( | ) |
包括損失 |
|
| ( | ) |
|
| ( | ) |
控除:非支配持分に起因する包括損失 |
|
| ( | ) |
|
| ( | ) |
タンテック・ホールディングスの普通株主に帰属する包括損失 |
| $ | ( | ) |
| $ | ( | ) |
|
|
|
|
|
|
|
|
|
1株当たりの利益 |
|
|
|
|
|
|
|
|
基本 |
| $ |
|
| $ |
| ||
希薄化後 |
| $ |
|
| $ |
| ||
希薄化後の平均発行済株式数 |
|
|
|
|
|
|
|
|
基本 |
|
|
|
|
|
| ||
希薄化後 |
|
|
|
|
|
|
添付の注記は、これらの未監査の要約連結財務諸表の不可欠な部分です。
F-3 |
タンテック・ホールディングスおよびその子会社
監査されていない凝縮された株主資本変動の連結計算書
|
|
|
|
|
|
|
|
|
| 累積 |
|
|
|
|
| |||||||||||||
|
| 一般的な情報 |
|
| 追加 |
|
|
|
|
|
| その他 |
|
| 非 |
|
|
| ||||||||||
|
| 株式 |
|
| 支払済み |
|
| 法定 |
|
| 留保 |
|
| 包括的 |
|
| 支配 |
|
| 合計 |
| |||||||
|
| 株式 |
|
| 資本 |
|
| 準備金 |
|
| 利益 |
|
| Loss |
|
| 期限満了日(以下で定義)において、加速、償還その他(それぞれ本契約の条件に従って)元本が支払期日が来た際に支払い、セクション2に記載された未払い元本に関して定期的に利息を支払うこと、および適用されるデフォルトレートに基づく利息(以下「 |
|
| 株主資本 |
| |||||||
2023年12月31日の残高 |
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ | ( | ) |
| $ | ( | ) |
| $ |
| |||||
普通株式の発行による収入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
前払いワラントの発行 |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
転換社債の転換 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
留保利益の法定準備金への充当 |
|
| - |
|
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
外貨換算調整 |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
| ( | ) | ||||
当期純利益 |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| ||||
2024年6月30日の残高 |
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ | ( | ) |
| $ | ( | ) |
| $ |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
残高 2022年12月31日 |
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ | ( | ) |
| $ | ( | ) |
| $ |
| |||||
普通株式の発行により受け取った収入 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
留保利益の法定準備金への配分 |
|
| - |
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
|
|
|
|
| |||||
外貨換算調整 |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
|
|
| ( | ) | ||||
当期純利益 |
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ( | ) |
|
|
| |||||
2023年6月30日の残高 |
|
|
|
| $ |
|
| $ |
|
| $ |
|
| $ | ( | ) |
| $ | ( | ) |
| $ |
|
添付の注記は、これらの未監査の要約連結財務諸表の不可欠な部分です。
F-4 |
タンテック・ホールディングスおよびその子会社
未監査の簡易統合キャッシュフロー計算書
|
| For the Six Months Ended June 30, |
| |||||
|
| 2024 |
|
| 2023 |
| ||
Cash flows from operating activities |
|
|
|
|
|
| ||
Net income |
| $ |
|
| $ |
| ||
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation expense |
|
|
|
|
|
| ||
Amortization of intangible asset |
|
|
|
|
|
| ||
Provision for (recovery of) credit losses |
|
|
|
|
| ( | ) | |
Inventory reserve |
|
|
|
|
|
| ||
Provision for credit losses -financing receivable |
|
|
|
|
|
| ||
Amortization of right of use assets |
|
|
|
|
|
| ||
Change in fair value of convertible note |
|
|
|
|
|
| ||
Change in fair value of warrant liabilities |
|
|
|
|
|
| ||
Accrued compensation on convertible note |
|
|
|
|
|
| ||
Gain on disposal of a subsidiary |
|
| ( | ) |
|
|
| |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| ( | ) |
|
| ( | ) |
Advances to suppliers |
|
|
|
|
|
| ||
Inventory |
|
|
|
|
| ( | ) | |
Prepaid expenses and other receivables |
|
| ( | ) |
|
|
| |
Accounts payable |
|
|
|
|
|
| ||
Accrued liabilities and other payables |
|
| ( | ) |
|
| ( | ) |
Customer deposits |
|
| ( | ) |
|
| ( | ) |
Taxes payable, net of prepaid taxes |
|
|
|
|
|
| ||
Lease liabilities |
|
| ( | ) |
|
| ( | ) |
Net cash provided by (used in) operating activities |
|
|
|
|
| ( | ) | |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Acquisition of property, plant and equipment |
|
| ( | ) |
|
| ( | ) |
Financing receivable |
|
| ( | ) |
|
| ( | ) |
Net proceeds from disposition subsidiaries |
|
| ( | ) |
|
|
| |
Net cash used in investing activities |
|
| ( | ) |
|
| ( | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Net proceeds from equity financing |
|
|
|
|
|
| ||
Proceeds of loan payable to third parties |
|
|
|
|
|
| ||
Repayment of bank loans |
|
|
|
|
| ( | ) | |
Proceeds of loans from related parties |
|
|
|
|
|
| ||
(Repayment of) proceeds from convertible note |
|
| ( | ) |
|
|
| |
Net cash provided by financing activities |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
|
|
| ( | ) | |
Net increase in cash, cash equivalents and restricted cash |
|
|
|
|
|
| ||
Cash, cash equivalents and restricted cash, beginning of period |
|
|
|
|
|
| ||
Cash, cash equivalents and restricted cash, end of period |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
Supplemental disclosure information: |
|
|
|
|
|
|
|
|
Income taxes paid |
| $ |
|
| $ |
| ||
Interest paid |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
Non-cash transaction in investing and financing activities: |
|
|
|
|
|
|
|
|
Disposal consideration offset with accounts payable |
| $ |
|
| $ |
| ||
Conversion of convertible note |
| $ |
|
| $ |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
F-5 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Organization and Nature of Business
Tantech Holdings Ltd (“Tantech BVI” or “the Company”) is a holding company established under the laws of the British Virgin Islands on November 9, 2010. Tantech BVI, through its subsidiaries (together as the “Group”) engages in research, development, production and distribution of various products made from bamboo, manufacture and selling electric and non-electric vehicles, as well as investment in mining exploration.
As of June 30, 2024, details of the subsidiaries of the Group and their principal business activities are set out below:
Name of Entity |
| Date of Incorporation |
| Place of Incorporation |
| % of Ownership |
| Principal Activities |
Tantech Holdings Ltd (“the Company” or “Tantech BVI”) |
|
| BVI |
| Parent |
| Holding Company | |
USCNHK Group Limited (“USCNHK”) |
|
| Hong Kong |
|
| Holding Company | ||
EAG International Vantage Capitals Limited (“Euroasia”) |
|
| Hong Kong |
|
| Holding Company | ||
Tantech Holdings (Lishui) Co. Ltd. (“Lishui Tantech”) |
|
| Lishui, Zhejiang Province, China |
|
| Holding Company | ||
Euroasia New Energy Automotive (Jiangsu) Co. Ltd. (“Euroasia New Energy”) |
|
| Zhangjia Gang, Jiangsu Province, China |
|
| Holding Company | ||
Shanghai Jiamu Investment Management Co., Ltd (“Jiamu”) |
|
| Shanghai, China |
|
| Holding Company | ||
Hangzhou Wangbo Investment Management Co., Ltd (“Wangbo”) |
|
| Hangzhou, Zhejiang Province, China |
|
| Holding Company | ||
Hangzhou Jiyi Investment Management Co., Ltd (“Jiyi”) |
|
| Hangzhou, Zhejiang Province, China |
|
| Holding Company | ||
Shangchi Automobile Co., Ltd. (“Shangchi Automobile”) |
| Acquired on |
| Zhangjia Gang, Jiangsu Province, China |
|
| Manufacturing and sale of specialty electric and non-electric vehicles and power batteries | |
Shenzhen Yimao New Energy Sales Co., Ltd. (“Shenzhen Yimao”) |
|
| Shenzhen, Guangdong Province, China |
|
| Electric vehicles sales | ||
Lishui Xincai Industrial Co., Ltd. (“Lishui Xincai”) |
|
| Lishui, Zhejiang Province, China |
|
| Holding Company | ||
Hangzhou Tanbo Tech Co., Ltd. (“Tanbo Tech”) |
|
| Hangzhou, Zhejiang Province, China |
|
| Exploring business opportunities outside Lishui area | ||
Zhejiang Zhugu Xingqi Technology Co., Ltd. (“Zhugu Xingqi”) |
|
| Lishui, Zhejiang Province, China |
|
| Manufacturing, selling and trading various products made from bamboo and charcoal | ||
Zhejiang Shangnilai Technology Co., Ltd. (“Shangnilai”) (i) |
|
| Lishui, Zhejiang Province, China |
|
| Manufacturing, selling and trading various products made from bamboo and charcoal | ||
Lishui Smart New Energy Automobile Co., Ltd. (“Lishui Smart”) |
|
| Lishui, Zhejiang Province, China |
|
| Research, development and manufacturing new energy automobiles | ||
Gangyu Trading (Jiangsu) Co., Ltd. (“Gangyu Trading”) |
|
| Zhangjiagang Jiangsu Province, China |
|
| Marketing and selling electric vehicles | ||
Shangchi (Zhejiang) Intelligent Equipment Co., Ltd. (“Shangchi Intelligent Equipment”) |
|
| Pinghu Zhejiang Province, China |
|
| Manufacturing and sales company focusing on new energy vehicles | ||
Shanghai Wangju Industrial Group Co., Ltd. (“Shanghai Wangju”) |
|
| Shanghai, China |
|
| Investing in the factoring industry | ||
Eurasia Holdings (Zhejiang) Co., Ltd. (“Eurasia Holdings”) |
|
| Hangzhou Zhejiang province, China |
|
| Marketing and selling electric vehicles | ||
Hangzhou Eurasia Supply Chain Co., Ltd. (“Eurasia Supply”) |
|
| Hangzhou Zhejiang province, China |
|
| Supply chain business | ||
Zhejiang Shangchi Medical Equipment Co., Ltd. (“Shangchi Medical”) |
|
| Pinghu Zhejiang Province, China |
|
| Manufacturing and sales company focusing on new energy vehicles | ||
Shenzhen Shangdong Trading Co., Ltd. (“Shenzhen Shangdong”) |
|
| Shenzhen Guangdong Province, China |
|
| Investing in the factoring industry | ||
China East Trade Co., Ltd. (“China East”) |
|
| Hong Kong |
|
| Investing in the factoring industry | ||
First International Commercial Factoring (Shenzhen) Co., Ltd. (“First International”) |
|
| Shenzhen Guangdong Province, China |
|
| Investing in the factoring industry |
(i) On January 31, 2024, Zhejiang Shangchi New Energy Automobile Co., Ltd (“Zhejiang Shangchi”) changed its name to Zhejiang Shangnilai Technology Co., Ltd (“Shangnilai”).
F-6 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies
Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities Exchange Commission (“SEC”).
In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, 2024 and 2023 are not necessarily indicative of the results that may be expected for the full year. The information included in this interim report should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes thereto included in the Group’s annual financial statements for the year ended December 31, 2023 filed with the SEC on June 11, 2024.
Principal of Consolidation
The unaudited condensed consolidated financial statements include the financial statements of Tantech BVI and its subsidiaries (collectively, the “Group”). All significant inter-company balances and transactions are eliminated upon consolidation.
Non-controlling interest
Non-controlling interest represents
Use of Estimates
In preparing the unaudited condensed consolidated financial statements in conformity with US GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the unaudited condensed consolidated financial statements, as well as the reported amounts of revenues and expenses during the reporting year. Significant accounting estimates required to be made by management include, but are not limited to provision for credit losses, impairment of long-lived assets and impairment of long-term investments.
Fair Value of Financial Instruments
ASC 825-10 requires certain disclosures regarding the fair value of financial instruments. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:
Level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
Level 3 - inputs to the valuation methodology are unobservable.
F-7 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Fair Value of Financial Instruments (continued)
Unless otherwise disclosed, the fair value of the Group’s financial instruments including cash and cash equivalents, restricted cash, accounts receivable, financing receivable, advances to suppliers, prepaid expenses and other receivables, accounts payable, customer deposits, accrued liabilities and other payables and short-term bank loans approximates their recorded values due to their short-term maturities.
Assets and Liabilities Measured or Disclosed at Fair Value on a recurring basis
The following tables represent the fair value hierarchy of the Group’s financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2024 and December 31, 2023:
|
| As of June 30, 2024 |
| |||||||||||||
|
| Fair Value Measurement at the Reporting Date using |
| |||||||||||||
|
| Quoted price in active markets for identical assets Level 1 |
|
| Significant other observable inputs Level 2 |
|
| Significant unobservable inputs Level 3 |
|
| Total |
| ||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Convertible note(i) |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Warrants liabilities (ii) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
|
|
| As of December 31, 2023 |
| |||||||||||||
|
| Fair Value Measurement at the Reporting Date using |
| |||||||||||||
|
| Quoted price in active markets for identical assets Level 1 |
|
| Significant other observable inputs Level 2 |
|
| Significant unobservable inputs Level 3 |
|
| Total |
| ||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Convertible note (i) |
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||
Total |
| $ |
|
| $ |
|
| $ |
|
| $ |
|
F-8 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Fair Value of Financial Instruments (continued)
(i) | The Group has elected to recognize the convertible note at fair value and therefore there was no further evaluation of embedded features for bifurcation. The Group engaged third party valuation firm to perform the valuation of convertible note. The fair value of the convertible note is calculated using the Scenario-based Discounted Cash Flows with Monte Carlo Simulation Model (the "Monte Carlo Model”). The following is a reconciliation of the beginning and ending balances for convertible note measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the six months ended June 30, 2024 and for the year ended December 31, 2023: |
|
| For the six months ended |
|
| For the year ended |
| ||
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Opening balance |
| $ |
|
| $ |
| ||
New convertible note issued |
|
| - |
|
|
|
| |
Change in fair value of convertible note |
|
|
|
|
|
| ||
Forbearance and other fee |
|
|
|
|
|
| ||
Conversion of convertible notes |
|
| ( | ) |
|
| ( | ) |
Cash repaid |
|
| ( | ) |
|
|
| |
Ending balance |
| $ |
|
| $ |
|
(ii) | The freestanding warrants issued in connection with the April 2024 Private Placement were determined to be derivatives that were accounted for as warrant liabilities measured at fair value on recurring basis (Note 11). The Group engaged third party valuation firm to perform the valuation of warrant liabilities using Monte Carlo Model with significant unobservable inputs to measure the fair value of the warrant liability (Level 3). The following is a reconciliation of the beginning and ending balances for warrants liabilities measured at fair value for the six months ended June 30, 2024: |
|
| For the six months ended |
| |
|
| June 30, |
| |
|
| 2024 |
| |
Opening balance |
| $ |
| |
Warrants issued in connection with the April 2024 Private Placement |
|
|
| |
Change in fair value |
|
|
| |
Ending balance |
| $ |
|
Concentrations of credit risk
Financial instruments which potentially subject the Group to concentrations of credit risk consist principally of cash, cash equivalents and restricted cash, accounts receivable and financing receivable. All of the Group’s cash is maintained with banks within the People’s Republic of China, where there is a RMB
F-9 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Cash and cash equivalents
For purposes of the statements of cash flows, the Group considers all highly liquid instruments purchased with an original maturity of three months or less and money market accounts to be cash equivalents. All cash balances are in bank accounts in PRC and are not insured by the Federal Deposit Insurance Corporation or other programs. The Group maintains most of its bank accounts in the mainland of China. Cash balances in bank accounts in mainland China are insured by the People’s Bank of China Financial Stability Department (“FSD”) while there is a RMB
Accounts receivable, net
Accounts receivable is presented at invoiced amount net of an allowance for credit losses. The Group usually determines the adequacy of reserves for credit losses based on individual account analysis and historical collection trends. In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments — Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments,” which requires the Group to measure and recognize expected credit losses for financial assets held and not accounted for at fair value through net income. The Group adopted this guidance effective January 1, 2023. The Group establishes a provision for credit losses based on management’s best estimates of specific losses on individual exposures, as well as a provision on historical trends of collections. The provision is recorded against accounts receivables balances, with a corresponding charge recorded in the consolidated statements of income and comprehensive income. Delinquent account balances are written-off against the allowance for credit losses after management has determined that the likelihood of collection is not probable.
Financing receivable, net
Financing receivables represent receivables arising from the Group’s factoring business. Financing receivables are measured at amortized cost and reported on the consolidated balance sheets based on the outstanding principal adjusted for any write-off, and the allowance. Amortized cost of a financing receivables is equal to the unpaid principal balance plus interest receivable. The Group recognizes financial interest income over the terms of the financing receivables using the effective interest rate method.
Impairment of long-lived assets
The Group evaluates its long-lived assets for impairment whenever events or changes in circumstances, such as a significant adverse change to market conditions that will impact the future use of the assets, indicate that the carrying amount of an asset may not be fully recoverable. When these events occur, the Group evaluates the recoverability of long-lived assets by comparing the carrying amount of the assets to the future undiscounted cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Group recognizes an impairment loss based on the excess of the carrying amount of the assets over their fair value. Fair value is generally determined by discounting the cash flows expected to be generated by the assets, when the market prices are not readily available.
Leases
In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-02, Leases (Topic 842). The standard requires lessees to recognize lease assets and lease liabilities on the balance sheet and requires expanded disclosures about leasing arrangements. The new standard establishes a right-of-use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months.
The Group adopted ASC 842 on January 1, 2019 on a modified retrospective basis and elected the practical expedients permitted under the transition guidance, which allows the Group to carryforward the historical lease classification, the assessment on whether a contract is or contains a lease, and the initial direct costs for any leases that exist prior to adoption of the new standard. Leases with an initial term of 12 months or less are not recognized on the balance sheet and the associated lease payments are included in the consolidated statements of comprehensive income (loss) on a straight-line basis over the lease term. The standard did not materially impact our consolidated net earnings and cash flows.
F-10 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Revenue Recognition
The Group adopted ASC Topic 606 Revenue from Contracts with Customers (“ASC 606”) on January 1, 2018 using the modified retrospective approach. There is no adjustment to the opening balance of retained earnings at January 1, 2018 since there was no change to the timing and pattern of revenue recognition upon adoption of ASC 606. Under ASC 606, revenue is recognized when control of promised goods or services is transferred to the Group’s customers in an amount of consideration to which an entity expects to be entitled to in exchange for those goods or services. The Group’s revenues are primarily derived from the following sources:
Sales of products: The Group recognizes sales revenue, net of sales taxes and estimated sales returns, at the time the product is delivered to the customer and control is transferred (point of sale).
For the Group’s electric vehicles sales contracts, the Group provides a warranty for 12 months from the products are delivered. The Group determines such product warranty is an assurance-type warranty and is not a separated performance obligation in revenue recognition, because the nature of warranty is to provide assurance that a product will function as expected and in accordance with customer’s specification. The Group estimates the warranty costs when the promised good is delivered to the customer and accrues as warranty liabilities.
Commission income: The Group acts as an agent without assuming the risks and rewards of ownership of the goods and reports the revenue on a net basis. Revenue is recognized based on the completion of the contracted service.
Revenue is reported net of all value added taxes. The Group does not routinely permit customers to return products and historically, customer returns have been immaterial.
Foreign Currency Translation
The Group’s financial information is presented in U.S. dollars. The functional currency of the Group’s subsidiaries in the PRC is the RMB, the currency of the PRC. Any subsidiary transactions, which are denominated in currencies other than RMB, are translated into RMB at the exchange rate quoted by the Federal Reserve Board prevailing at the dates of the transactions, and exchange gains and losses are included in the statements of comprehensive income (loss) as foreign currency transaction gain or loss. The unaudited condensed consolidated financial statements of the Group have been translated into U.S. dollars in accordance with ASC 830, “Foreign Currency Matters”. The financial information is first prepared in RMB and then is translated into U.S. dollars at period-end exchange rates for assets and liabilities and average exchange rates for revenue and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred. The effects of foreign currency translation adjustments are included as a component of accumulated other comprehensive income in stockholders’ equity. Cash flows from the Group’s operations are calculated based upon the local currencies using the average translation rate. As a result, amounts related to assets and liabilities reported on the statements of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheets.
The following table outlines the currency exchange rates that were used in creating the unaudited condensed consolidated financial statements in this report:
|
| June 30, 2024 |
|
| June 30, 2023 |
|
| December 31, 2023 |
| |||||||||
US$: RMB exchange rate |
| Period End |
| $ |
|
| Period End |
| $ |
|
| Period End |
| $ |
| |||
|
| Average |
| $ |
|
| Average |
| $ |
|
| Average |
| $ |
|
F-11 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Income Taxes
The Group’s subsidiaries in China are subject to the income tax laws of the PRC. No taxable income was generated outside the PRC as of June 30, 2024. The Group accounts for income taxes in accordance with ASC 740, “Income Taxes”. ASC 740 requires an asset and liability approach for financial accounting and reporting for income taxes and allows recognition and measurement of deferred tax assets based upon the likelihood of realization of tax benefits in future years. Under the asset and liability approach, deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Group is able to realize their benefits, or future deductibility is uncertain.
ASC 740‑10‑25 prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken (or expected to be taken) in a tax return. It also provides guidance on the recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, years open for tax examination, accounting for income taxes in interim periods and income tax disclosures. The statute of limitation on the PRC tax authority’s audit or examination of previously filed tax returns expires three years from the date they were filed. There were no material uncertain tax positions as of June 30, 2024 and December 31, 2023.
Earnings (loss) per Share (“EPS”)
Earnings (loss) per common share is calculated in accordance with ASC 260, Earnings per Share. Basic earnings (loss) per common share is computed by dividing the net income (loss) attributable to shareholders of the Company by the weighted average number of common shares outstanding during the year. Diluted earnings (loss) per share is computed using the weighted average number of common shares and potential common shares outstanding during the period. Potential common shares include common shares issuable upon the exercise of outstanding share options by using the treasury stock method and common shares issuable upon the conversion of convertible instruments using the if-converted method. Potential common shares are not included in the denominator of the diluted net (loss)/earnings per share calculation when inclusion of such shares would be anti-dilutive.
Risks and Uncertainties
Financial instruments that potentially subject the Group to significant concentrations of credit risk consist primarily of cash and restricted cash. As of June 30, 2024 and December 31, 2023, approximately $
The operations of the Group are located in the PRC. Accordingly, the Group’s business, financial condition, and results of operations may be influenced by the political, economic, and legal environments in the PRC, in addition to the general state of the PRC economy. The Group’s operating 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 and remittance abroad, and rates and methods of taxation, among other things.
F-12 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Risks and Uncertainties (continued)
The Group’s sales, purchases and expense transactions are denominated in RMB, and primarily all of the Group’s assets and liabilities are also denominated in RMB. The RMB is not freely convertible into foreign currencies under the current law. In China, foreign exchange transactions are required by law to be transacted only by authorized financial institutions at exchange rates set by the People’s Bank of China, the central bank of China. Remittances in currencies other than RMB may require certain supporting documentation in order to affect the remittance.
The Group does not carry any business interruption insurance, products liability insurance or any other insurance policy except for a limited property insurance policy. As a result, the Group may incur uninsured losses, increasing the possibility that investors would lose their entire investment in the Group.
The Group had certain customers whose revenue individually represented 10% or more of the Group’s total revenue, or whose accounts receivable balances individually represented 10% or more of the Group’s total accounts receivable, as follows:
For the six months ended June 30, 2024, three major customers accounted for approximately
As of June 30, 2024, three customers accounted for approximately
As of December 31, 2023, three customers accounted for approximately
The Group also had certain major suppliers whose purchases individually represented 10% or more of the Group’s total purchases. For the six months ended June 30, 2024, two major suppliers accounted for approximately
F-13 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Summary of Significant Accounting Policies (continued)
Recent accounting pronouncements
The Group considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued.
In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures (Topic 740). The ASU requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. The ASU is effective on a prospective basis for annual periods beginning after December 15, 2025. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. Once adopted, this ASU will result in additional disclosures. The Group is currently assessing the potential impact of the rule on our disclosures.
In November 2023, FASB issued ASU 2023-07, Improvements to Reportable Segment Disclosures (Topic 280). This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of a segment’s profit or loss. This ASU also requires disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU is effective for annual periods beginning after December 15, 2024, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is also permitted. This ASU will result in additional required disclosures when adopted, where applicable. The Group is currently assessing the potential impact of the rule on our disclosures.
In March 2024, the FASB issued ASU 2024-01, “Compensation - Stock Compensation (Topic 718) - Scope Application of Profits Interest and Similar Awards” (“ASU 2024-01”), which intends to improve clarity and operability without changing the existing guidance. ASU 2024-01 provides an illustrative example intended to demonstrate how entities that account for profits interest and similar awards would determine whether a profits interest award should be accounted for in accordance with Topic 718. Entities can apply the guidance either retrospectively to all prior periods presented in the financial statements or prospectively to profits interest and similar awards granted or modified on or after the date of adoption. ASU 2024-01 is effective for annual periods beginning after December 15, 2024, and interim periods within those annual periods. Early adoption is permitted for both interim and annual financial statements that have not yet been issued or made available for issuance. The Group is currently evaluating the potential impact of adopting this guidance on Financial Statements.
In March 2024, the FASB issued ASU 2024-02, “Codification Improvements – Amendments to Remove References to the Concept Statements” (“ASU 2024-02”). ASU 2024-02 contains amendments to the FASB Accounting Standards Codification that remove references to various FASB Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references were used in prior Statements to provide guidance in certain topical areas. ASU 2024-02 is effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Group is currently evaluating the potential impact of adopting this guidance on Financial Statements.
Except for the above-mentioned pronouncements, there are no new recent issued accounting standards that will have material impact on the unaudited condensed consolidated financial statements.
Note 3 - Divestitures
On March 16, 2024, the Group signed a share transfer agreement with a third party to sell its
F-14 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 4 - Accounts Receivable, net
Accounts receivable consisted of the following:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Accounts receivable |
| $ |
|
| $ |
| ||
Allowance for credit losses |
|
| ( | ) |
|
| ( | ) |
Accounts receivable, net |
| $ |
|
| $ |
|
The movement of allowance for credit losses are as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Balance at beginning of year |
| $ |
|
| $ |
| ||
Change of allowance for credit losses |
|
|
|
|
|
| ||
Write off |
|
| ( | ) |
|
|
| |
Translation adjustments |
|
| ( | ) |
|
| ( | ) |
Balance at end of year |
| $ |
|
| $ |
|
Note 5 – Inventory, net
Inventory consisted of the following:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Raw materials |
| $ |
|
| $ |
| ||
Finished products |
|
|
|
|
|
| ||
Work in process |
|
|
|
|
|
| ||
Total Inventory |
| $ |
|
| $ |
|
For the six months ended June 30, 2024 and 2023, the Group recorded inventory markdown in the amounts of $nil and $
Note 6 – Advances to Suppliers, net
Advances to suppliers consisted of the following:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Advances to suppliers |
| $ |
|
| $ |
| ||
Allowance for doubtful accounts |
|
| ( | ) |
|
| ( | ) |
Advances to suppliers, net |
| $ |
|
| $ |
|
The movement of allowance for credit losses are as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Balance at beginning of period |
| $ |
|
| $ |
| ||
Change of allowance for credit losses |
|
| ( | ) |
|
| ( |
|
Write off |
|
|
|
|
|
| ||
Translation adjustments |
|
| ( | ) |
|
| ( | ) |
Balance at end of period |
| $ |
|
| $ |
|
Note 7 - Financing Receivable, net
Starting from June 2022, the Group provided factoring financing service. The financing receivable is secured by pledged accounts receivable with stated-owned entities and reputable companies, which has carrying value of $
Financing receivable consisted of the following:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Financing receivable |
| $ |
|
| $ |
| ||
Allowance for credit losses |
|
| ( | ) |
|
| ( | ) |
Financing s receivable, net |
| $ |
|
| $ |
|
The movement of allowance for credit losses are as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Balance at beginning of year |
| $ |
|
| $ |
| ||
Change of allowance for credit losses |
|
|
|
|
|
| ||
Translation adjustments |
|
| ( | ) |
|
| ( | ) |
Balance at end of year |
| $ |
|
| $ |
|
F-15 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 8 - Leases
The Group has several operating leases for factory facilities and offices. The Group’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The rental expense for the six months ended June 30, 2024 and 2023 was $
Supplemental balance sheet information related to operating leases was as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Right-of-use assets, net |
| $ |
|
| $ |
| ||
|
|
|
|
|
|
|
|
|
Operating lease liabilities - current |
|
|
|
|
|
| ||
Operating lease liabilities - non-current |
|
|
|
|
|
| ||
Total operating lease liabilities |
| $ |
|
| $ |
|
The weighted average remaining lease terms and discount rates for all of operating leases were as follows as of as of June 30, 2024:
Remaining lease term and discount rate: |
|
|
| |
Weighted average remaining lease term (years) |
|
|
| |
Weighted average discount rate |
|
| % |
The following is a schedule of maturities of lease liabilities as of June 30, 2024:
Twelve months ending June 30, |
|
|
| |
2025 |
| $ |
| |
2026 |
|
| |
|
Total future minimum lease payments |
|
|
| |
Less: imputed interest |
|
|
| |
Total |
| $ |
|
Note 9 - Short-term Bank Loans
The Group’s short-term bank loans consist of the following:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Loan payable to Bank of China Lishui Branch |
| $ |
|
| $ |
| ||
Total |
| $ |
|
| $ |
|
On December 22, 2022, Tantech Charcoal entered into a short-term loan agreement with Bank of China (Lishui Branch) to borrow approximately $
For the six months ended June 30, 2024 and 2023, the interest expense related to bank loans was $
F-16 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 10 – Convertible note
On June 29, 2023, the Company entered into a securities purchase agreement with Streeterville Capital, LLC (“Streeterville”), pursuant to which the Company issued the Investor an unsecured promissory note on June 29, 2023 in the original principal amount of $
The Company has elected to recognize the June 2023 Note at fair value and therefore there was no further evaluation of embedded features for bifurcation. The Group engaged third party valuation firm to perform the valuation of convertible note. The fair value of the convertible note is calculated using the Scenario-based Discounted Cash Flows with Monte Carlo Simulation Model (the "Monte Carlo Model”).
For the year ended December 31, 2023, the June 2023 Note were partially converted into
Due to the significant drop in the Company’s share price, Streeterville and the Company reached into a consensus, pursuant to which, the Streetrville was entitle to a compensation of $
Subsequently on September 5, 2024, the Company entered into an exchange agreement (the “Exchange Agreement”) with Streeterville, pursuant to which the Company issued a promissory note (the “September 2024 Exchange Note”) in exchange for the cancellation of the June 2023 Note. The principal amount of the September 2024 Exchange Note was $
F-17 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 11 - Related Party Balances and Transactions
The relationship of related parties is summarized as follow:
Name of Related Party |
| Relationship to the Group |
Zhengyu Wang (i) |
| Chairman of Board of Directors |
Yefang Zhang (i) |
| Director |
Wangfeng Yan |
| Chief Executive Officer |
Aihong Wang |
| A relative of Zhengyu Wang |
LiShui JiuAnJu Commercial Trade Co., Ltd. (“LJC”) |
| A company controlled by Wangfeng Yan |
Forasen Group |
| A company controlled by Zhengyu Wang |
Zhejiang Farmmi Food Co., Ltd. (“Farmmi Food”) |
| A company controlled by Yefang Zhang |
Zhejiang Farmmi Biotechnology Co., Ltd. (“Farmmi Biotechnology”) |
| A company controlled by Yefang Zhang |
(i) Effective on December 19, 2024, Mr. Zhengyu Wang resigned as Chairman of the Board of Directors and Ms. Yefang Zhang serve as Chairwoman. Mr. Zhengyu Wang remains a controlling shareholder of the Group after his resignation.
Due to related parties
The balances due to related parties were as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Mr. Zhengyu Wang and his affiliates |
| $ |
|
| $ |
| ||
Mr. Wangfeng Yan, and his affiliates |
|
|
|
|
|
| ||
Total |
| $ |
|
| $ |
|
As of June 30, 2024 and December 31, 2023, the Group borrowed $
Mr. Wangfeng Yan, and his affiliates, also made advances to the Group. The balance due to Mr. Wangfeng Yan and his affiliates was $
All balances of due to the related parties were unsecured, interest-free and due upon demand.
Lease arrangement with related party
On July 13, 2021, Tantech Bamboo signed a lease agreement with Zhejiang Farmmi Food Co., Ltd. (“Farmmi Food”) to lease part of its production facilities of approximately
On July 13, 2021, Tantech Bamboo signed a lease agreement with Zhejiang Farmmi Biotechnology Co., Ltd. (“Farmmi Biotechnology”) to lease part of its production facilities of approximately
Guaranty provided by related parties
Mr. Zhengyu Wang, Ms. Yefang Zhang and Ms. Aihong Wang, Forasen Group and LJC provided guarantees to the Group’s bank loans (See Note 7).
F-18 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 12 - Commitments and Contingencies
Contingencies
On March 23, 2021, Mr. Hengwei Chen filed a lawsuit against Shangchi Automobile and the Group for a debt dispute of approximately $
Note 13 - Stockholders’ Equity
Common shares
On February 24, 2022, the Company’s Board approved a share consolidation of the Company’s common shares at the ratio of
On October 28, 2022, the Company’s Board approved a share consolidation of the Company’s common shares at the ratio of
On May 26, 2023, the Company’s Board approved to change the authorized number of common shares from
Private placements
On February 21, 2023, the Company entered into a securities purchase agreement with nine individual purchasers, pursuant to which the Company agreed to sell an aggregate of
On June 26, 2023, the Company entered into a securities purchase agreement with six individual purchasers, pursuant to which the Company agreed to sell an aggregate of
On April 22, 2024, the Company entered into a private placement (the “April 2024 Private Placement”) and issued an aggregate of
F-19 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 13 - Stockholders’ Equity (continued)
Private placements (continued)
The Pre-Funded Warrants is immediately exercisable at an exercise price of $
Warrants
(i) | November 2020 Warrants |
On November 24, 2020, the Company completed an offering and issued registered warrants to investors to purchase up to
(ii) | Warrants issued in connection with April 2024 Private Placement |
In connection with the April 2024 Private Placement, the Company issued
Management determined that the 2024 April warrants were derivatives that were accounted for as warrant liabilities measured at fair value on recurring basis. The Group engaged third party valuation firm to perform the valuation of warrant liabilities using Monte Carlo Model with significant unobservable inputs to measure the fair value of the warrant liability (Level 3). The major assumptions used in the Monte Carlo Model are as follows:
|
| April 22, 2024 |
|
| June 30, 2024 |
| ||
Risk-free interest rate |
|
| % |
|
| % | ||
Expected life |
|
|
|
| ||||
Share price |
| $ |
|
| $ |
| ||
Volatility |
|
| % |
|
| % |
As of June 30, 2024, the fair value of warrant liabilities related to the April 2024 warrants amounted to $
F-20 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 13 - Stockholders’ Equity (continued)
Warrants (continued)
The following table summarized the Company’s warrants activity:
|
| Number of warrants |
|
| Weighted average exercise price per share $ per share |
|
| Weighted average life Years |
| |||
|
|
|
|
|
|
|
|
|
| |||
Balance of warrants outstanding as of December 31, 2022 |
|
|
|
|
|
|
|
|
| |||
Granted |
|
| - |
|
|
|
|
|
| - |
| |
Forfeited |
|
| ( | ) |
|
|
|
|
| - |
| |
Balance of warrants outstanding as of December 31, 2023 |
|
|
|
|
|
|
|
|
| |||
Granted* |
|
|
|
|
|
|
|
| - |
| ||
Forfeited |
|
| - |
|
|
|
|
|
| - |
| |
Balance of warrants exercisable as of June 30, 2024 |
|
|
|
| |
|
|
|
*Which represents
Conversion of convertible note
In connection with the June 2023 Note, the Company issued an aggregate of 339,183 common shares to Streeterville with conversion prices ranging from $1.2-$1.848 during the year ended December 31, 2023, the fair value of the convertible note immediately prior to conversion was assessed at $438,000. The Company issued an aggregate of 796,666 common shares to Streeterville with conversion prices at $
Note 14 - Non-controlling Interests
A reconciliation of non-controlling interest as of June 30, 2024 and December 31, 2023 is as follows:
|
| June 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Beginning Balance |
| $ | ( | ) |
| $ | ( | ) |
Proportionate shares of net loss |
|
| ( | ) |
|
| ( | ) |
Foreign currency translation adjustment |
|
|
|
|
|
| ||
Total |
| $ | ( | ) |
| $ | ( | ) |
As of June 30, 2024 and December 31, 2023, the non-controlling interest balances represented the noncontrolling shareholder’s
F-21 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 15 - Segment Information
All of the Group’s long-lived assets are located in the PRC. Geographic information about the revenues, which are classified based on customers, is set out as follows:
|
| For the six months ended June 30, |
| |||||
|
| 2024 |
|
| 2023 |
| ||
Revenue from China |
| $ |
|
| $ |
| ||
Revenue directly from foreign countries |
|
|
|
|
|
| ||
Total Revenue |
| $ |
|
| $ |
|
The Group uses the “management approach” in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Group’s chief operating decision maker for making operating decisions and assessing performance as the source for determining the Group’s reportable segments. Effective in fiscal 2023, the Group combined biodegradable packaging business into consumer products segment. This business segment change is consistent with internal management structure and reporting changes effective for fiscal 2023. Prior periods were revised to reflect retrospective application of this segment realignment. As a result, the Group has determined that it has two operating segments as defined by ASC 280, “Segment Reporting”: consumer products and electric vehicles (“EV”). Consumer products segment manufactures, sell and trade Charcoal Doctor branded products and BBQ charcoal in China well as biodegradable packaging business. The EV segment manufactures and sell electric vehicles. Management, including the chief operating decision maker, reviews operation results of consumer products and EV segments separately.
Adjustments and eliminations of inter-company transactions were not included in determining segment (loss) profit, as they are not used by the chief operating decision maker. The following table presents summary information by segment for the six months ended June 30, 2024 and 2023, respectively.
|
| Consumer Products |
|
| EV |
|
| Total |
| |||||||||||||||
|
| Six months |
|
| Six months |
|
| Six months |
|
| Six months |
|
| Six months |
|
| Six months |
| ||||||
|
| ended |
|
| ended |
|
| ended |
|
| ended |
|
| ended |
|
| ended |
| ||||||
|
| June 30, 2024 |
|
| June 30, 2023 |
|
| June 30, 2024 |
|
| June 30, 2023 |
|
| June 30, 2024 |
|
| June 30, 2023 |
| ||||||
Revenue from external customers |
| $ |
|
| $ |
|
| $ |
|
| $ |
|
| $ |
|
| $ |
| ||||||
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Depreciation & amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Capital expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment profit |
| $ |
|
| $ |
|
| $ | ( | ) |
| $ | ( | ) |
| $ |
|
| $ |
|
F-22 |
TANTECH HOLDINGS LTD AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 16 - Subsequent Events
Promissory note
August 1, 2024, the Company entered into a promissory note agreement with a creditor, pursuant to which the Company issued the investor an unsecured promissory note with original principal amount of $
F-23 |