XI'AN, China, Feb. 2, 2022 /PRNewswire/ -- Bon Natural
Life Limited (Nasdaq: BON) ("BON" or the "Company"), one of the
leading bio-ingredient solutions providers in the natural, health
and personal care industries, today announced its 2021 annual
financial results for the fiscal year ended September 30, 2021.
FY 2021 Financial Highlights
- Total net revenues were US$25.5
million, representing a 39.9% increase from US$18.2 million for the same period in 2020.
- Gross profit increased by 36.7% to US$7.1 million from US$5.2
million for the same period in 2020.
- General and administrative expenses decreased by $43,344, or 3.2%, from $1.4 million in fiscal year 2020 to $1.3 million in fiscal year 2021.
- Government subsidies received in the form of a grant and
recognized as other operating income totaled $449,972 and $362,187 for the years ended September 30, 2021 and 2020, respectively.
- Net income increased by 48.8% to US$4.6 million in FY2021 from US$3.1 million for the same period in 2020.
- Adjusted EBITDA* increased by 46.5% to $6.1 million in
FY2021 from $4.2 million for the same period in 2020.
- Diluted earnings per share ("EPS") was $0.68, compared to $0.58 for the same period in 2020.
- Sales volumes of fragrance compounds and health supplemental
powder drinks increased by 7.9% and 51.7% for in FY2021 as compared
to the same period of 2020 while sales volume of bioactive food
ingredients decreased slightly by 5.7%.
*Schedule at the end of this release contain reconciliations
of reported GAAP to non-GAAP metrics. See use of non-GAAP financial
measures for explanations of our non-GAAP metrics.
Management Commentary
"We are pleased by the strong demand
trends we've seen in our business and proud that we achieved
double-digit sales growth and record revenue. These results speak
volumes about our refined product portfolio, commitment to
innovation and our position as an essential partner to our
customers." Commented Richard (Yongwei) Hu, BON's Chairman &
CEO, "In the short-term, we face unprecedented global supply-chain
challenges and inflation-related increases in raw material
procurement and logistics due to the protracted global pandemic,
changes in trade relations and macroeconomic policies. We are
confident in our team's ability to navigate through these
conditions and fully offset pressures over time as we shift our
product mix towards higher end and higher margin products to
increase our pricing power, improve gross margin, improve
productivity, and continue to exert strong cost discipline. In
addition, we are very excited about the inroad we have made to end
user market with the successful rollout of our all natural human
microbiome product - FeatherPure and upcoming introduction of other
consumer products such as Stachyose probiotic powder to address the
growing demand from natural health-conscious consumers. Last but
not least, we believe that with the commissioning of our
Yumen Plant later this year with
150% increase of revenue growth potential on an annualized basis,
we will be able to better serve our customers both at home and
abroad more efficiently, accelerate our global business expansion
and create lasting long-term value for our
investors."
FY 2021 Product Categories Summary: Growth vs. Prior
Year
|
Revenues
increase
(decrease)
|
Gross Profits
increase
(decrease)
|
Fragrance
Compounds
|
61.7%
|
82.3%
|
Health Supplements
(Powder Drinks)
|
71.2%
|
81.8%
|
Bioactive Food
Ingredients
|
(5.6%)
|
(14.2%)
|
Fragrance Compounds
- Revenue from sales of fragrance compound products increased by
61.7% to US$12.7 million from
US$7.9 million for the same period in
2020. The increase was primarily attributable to 7.9% and 39.2%
increases in sales volume and average selling price as well as a
7.1% positive impact from currency exchange.
- Gross profit from fragrance compound increased by 82.3% from
US$1.6 million to US$3.0 million for the same period in 2020. The
increase was primarily attributable to the above referenced
factors.
Health Supplements (Powder Drinks)
- Revenue from sales of health supplement (powder drinks)
products increased by 71.2% to US$6.7
million from US$3.9 million
for the same period in 2020. The increase was attributable to 51.7%
and 4.9% increases in sales volume and average selling price as
well as a 7.1% positive impact from currency exchange.
- Gross profit from health supplement (powder drinks) increased
by 81.8% from US$1.1 million to
US$2.1 million for the same period in
2020. The increase was primarily due to the above referenced
factors.
Bioactive Food Ingredients
- Revenue from sales of bioactive food ingredient products
decreased by 5.6% to US$6.1 million
from US$6.5 million for the same
period in 2020. The decrease was mainly attributable to 5.7%
decrease in sales volume and 7.0% decrease in average selling price
as we received less customer orders of stachyose, our major
bioactive food ingredient product, when COVID-19 spread has been
relatively under control in China
during fiscal year 2021 and partially offset by a 7.1% positive
impact from currency exchange.
- Gross profit of our bioactive food ingredient products
decreased by 14.2% to $2.1 million
from $2.5 million for the same period
in 2020. This decrease was primarily due to the above referenced
reasons.
Selling expenses decreased by $23,189, or approximately 14.3%, from
$161,719 to $138,530 in the same period of 2021, mainly
attributable to cost saving achieved by switching focus to target
large domestic customers through online and virtual marketing and
sales promotion.
Research and development ("R&D")
expenses increased by $43,691, or approximately 21.3%, from
$205,359 in fiscal year 2020 to
$249,050 in fiscal year 2021. The
increase was mainly due to an increase of $26,391 in material consumption and $10,647 in R&D testing and inspection related
expenses.
Government subsidies received in the form of a grant and
recognized as other operating income totaled $449,972 and $362,187 for the fiscal years ended September 30, 2021 and 2020, respectively.
Net income increased from $3.10 million in the fiscal year ended
September 30, 2020 to $4.61 million in the same period of 2021.
Net cash provided by operating activities during the
year ended September 30, 2021 was
$4.05 million compared to
$2.64 million in the same period of
2020.
Basic earnings per share ("EPS") was $0.69, compared to $0.58 for the same period in 2020.
Diluted earnings per share ("EPS") was $0.68, compared to $0.58 for the same period in 2020.
Subsequent Events
- On November 11, 2021, the Company
announced that it has removed its variable interest entity ("VIE")
structure and has become the sole shareholder of its operating
entities in China.
- On January 12, 2022, the Company
received initial purchase order for FeatherPure, its first
proprietary Stachyose and Apple Extract based personal care product
from Chongqing Fudoudou Technology to penetrate consumer
market.
Investor Conference Call and Webcast
A live webcast to discuss the Company's FY 2021 financial
results will be held on February 3,
2022, beginning at 9:00 a.m.
EST. The webcast and accompanying slide presentation may be
accessed on the Company's IR website at
https://ir.bnlus.com/events-presentations/. For those unable to
listen to the live webcast, a recorded version will be available on
the Company's website after the event.
About Bon Natural Life Limited
The Company focuses on the manufacturing of personal care
ingredients, such as plant extracted fragrance compounds for
perfume and fragrance manufacturers, natural health supplements
such as powder drinks and bioactive food ingredient products mostly
used as food additives and nutritional supplements by their
customers. For additional information, please visit the Company's
website at www.bnlus.com.
Safe Harbor Statement
This press release contains forward-looking statements as
defined by the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning plans,
objectives, goals, strategies, future events or performance, and
underlying assumptions and other statements that are other than
statements of historical facts. When the Company uses words such as
"may, "will, "intend," "should," "believe," "expect," "anticipate,"
"project," "estimate" or similar expressions that do not relate
solely to historical matters, it is making forward-looking
statements. Forward-looking statements are not guarantees of future
performance and involve risks and uncertainties that may cause the
actual results to differ materially from the Company's expectations
discussed in the forward-looking statements. These statements are
subject to uncertainties and risks including, but not limited to,
the following: the Company's goals and strategies; the Company's
future business development; product and service demand and
acceptance; changes in technology; economic conditions; the growth
of the natural, health and personal care market
in China and the other international markets the Company
plans to serve; reputation and brand; the impact of competition and
pricing; government regulations; fluctuations in general economic
and business conditions in China and the international
markets the Company plans to serve and assumptions underlying or
related to any of the foregoing and other risks contained in
reports filed by the Company with the SEC. For these reasons, among
others, investors are cautioned not to place undue reliance upon
any forward-looking statements in this press release. Additional
factors are discussed in the Company's filings with the SEC, which
are available for review at www.sec.gov. The Company
undertakes no obligation to publicly revise these forward–looking
statements to reflect events or circumstances that arise after the
date hereof.
For more
information, please contact:
|
|
|
|
In the United
States:
|
In China:
|
Maggie Zhang |
Impact IR
|
Sophie Zhang |
Impact IR
|
Phone: (646)
893-8916
|
Email:
sophie.zhang@irimpact.com
|
Email:
maggie.zhang@irimpact.com
|
|
BON NATURAL LIFE
LIMITED AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
September
30
|
|
|
|
2021
|
|
|
2020
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
1,903,867
|
|
|
$
|
53,106
|
|
Short-term
investments
|
|
|
1,703,314
|
|
|
|
-
|
|
Accounts receivable,
net
|
|
|
6,152,807
|
|
|
|
5,771,008
|
|
Inventories,
net
|
|
|
1,596,492
|
|
|
|
1,016,442
|
|
Advance to suppliers,
net
|
|
|
4,094,312
|
|
|
|
3,491,145
|
|
Deferred initial public
offering costs
|
|
|
-
|
|
|
|
510,079
|
|
Acquisition
deposit
|
|
|
1,000,000
|
|
|
|
-
|
|
Prepaid expenses and
other current assets
|
|
|
98,960
|
|
|
|
7,434
|
|
TOTAL CURRENT
ASSETS
|
|
|
16,549,752
|
|
|
|
10,840,214
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
19,228,642
|
|
|
|
14,171,963
|
|
Intangible assets,
net
|
|
|
411,056
|
|
|
|
140,993
|
|
Right-of-use lease
assets, net
|
|
|
201,007
|
|
|
|
-
|
|
Deferred tax assets,
net
|
|
|
22,342
|
|
|
|
49,059
|
|
TOTAL
ASSETS
|
|
$
|
36,412,799
|
|
|
$
|
25,202,229
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Short-term
loans
|
|
$
|
41,381
|
|
|
$
|
1,289,081
|
|
Current portion of
long-term loans
|
|
|
448,005
|
|
|
|
1,227,346
|
|
Third party
loans
|
|
|
-
|
|
|
|
690,327
|
|
Accounts
payable
|
|
|
380,385
|
|
|
|
1,288,629
|
|
Due to related
parties
|
|
|
245,104
|
|
|
|
2,322,990
|
|
Taxes
payable
|
|
|
5,052,018
|
|
|
|
4,402,625
|
|
Deferred
revenue
|
|
|
1,096,101
|
|
|
|
385,978
|
|
Accrued expenses and
other current liabilities
|
|
|
41,711
|
|
|
|
56,604
|
|
Finance lease
liabilities, current
|
|
|
161,286
|
|
|
|
33,389
|
|
Operating lease
liability, current
|
|
|
62,871
|
|
|
|
-
|
|
TOTAL CURRENT
LIABILITIES
|
|
$
|
7,528,862
|
|
|
$
|
11,696,969
|
|
Long-term
loans
|
|
|
2,173,532
|
|
|
|
2,482,251
|
|
Finance lease
liabilities, noncurrent
|
|
|
28,953
|
|
|
|
-
|
|
Operating lease
liability, noncurrent
|
|
|
146,703
|
|
|
|
-
|
|
TOTAL
LIABILITIES
|
|
|
9,878,050
|
|
|
|
14,179,220
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
|
|
|
Ordinary shares,
$0.0001 par value, 500,000,000 shares authorized, 8,330,000 and
5,800,000 shares issued and outstanding as of September 30, 2021
and 2020, respectively
|
|
$
|
833
|
|
|
$
|
580
|
|
Additional paid in
capital
|
|
|
15,540,433
|
|
|
|
5,251,205
|
|
Statutory
reserve
|
|
|
1,050,721
|
|
|
|
579,922
|
|
Retained
earnings
|
|
|
9,192,676
|
|
|
|
5,072,672
|
|
Accumulated other
comprehensive income (loss)
|
|
|
222,221
|
|
|
|
(388,102)
|
|
TOTAL BON NATURAL
LIFE LIMITED SHAREHOLDERS' EQUITY
|
|
|
26,006,884
|
|
|
|
10,516,277
|
|
Non-controlling
interest
|
|
|
527,865
|
|
|
|
506,732
|
|
Total equity
|
|
|
26,534,749
|
|
|
|
11,023,009
|
|
TOTAL LIABILITIES
AND EQUITY
|
|
$
|
36,412,799
|
|
|
$
|
25,202,229
|
|
BON NATURAL LIFE
LIMITED AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2019
|
|
REVENUE
|
|
$
|
25,494,564
|
|
|
$
|
18,219,959
|
|
|
$
|
16,396,018
|
|
COST OF
REVENUE
|
|
|
(18,382,637)
|
|
|
|
(13,017,646)
|
|
|
|
(11,113,922)
|
|
GROSS
PROFIT
|
|
|
7,111,927
|
|
|
|
5,202,313
|
|
|
|
5,282,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
expenses
|
|
|
(138,530)
|
|
|
|
(161,719)
|
|
|
|
(273,841)
|
|
General and
administrative expenses
|
|
|
(1,323,726)
|
|
|
|
(1,367,070)
|
|
|
|
(1,310,215)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development expenses
|
|
|
(249,050)
|
|
|
|
(205,359)
|
|
|
|
(522,867)
|
|
Total operating
expenses
|
|
|
(1,711,306)
|
|
|
|
(1,734,148)
|
|
|
|
(2,106,923)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM
OPERATIONS
|
|
|
5,400,621
|
|
|
|
3,468,165
|
|
|
|
3,175,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
(EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
3,207
|
|
|
|
714
|
|
|
|
2,271
|
|
Interest
expense
|
|
|
(417,266)
|
|
|
|
(329,102)
|
|
|
|
(333,190)
|
|
Unrealized foreign
transaction exchange gain (loss)
|
|
|
(45,124)
|
|
|
|
(248)
|
|
|
|
5,281
|
|
Gain on disposal of
fixed assets
|
|
|
-
|
|
|
|
20,150
|
|
|
|
-
|
|
Government
subsidies
|
|
|
449,972
|
|
|
|
362,187
|
|
|
|
140,295
|
|
Income from short-term
investments
|
|
|
565
|
|
|
|
-
|
|
|
|
-
|
|
Other income
|
|
|
38,409
|
|
|
|
132,713
|
|
|
|
-
|
|
Total other income
(expenses), net
|
|
|
29,763
|
|
|
|
186,414
|
|
|
|
(185,343)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME
TAX PROVISION
|
|
|
5,430,384
|
|
|
|
3,654,579
|
|
|
|
2,989,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX
PROVISION
|
|
|
(820,931)
|
|
|
|
(556,262)
|
|
|
|
(427,194)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
INCOME
|
|
|
4,609,453
|
|
|
|
3,098,317
|
|
|
|
2,562,636
|
|
Less: net income (loss)
attributable to non-controlling interest
|
|
|
18,650
|
|
|
|
71,644
|
|
|
|
(11,167)
|
|
NET INCOME
ATTRIBUTABLE TO BON NATURAL LIFE LIMITED
|
|
$
|
4,590,803
|
|
|
$
|
3,026,673
|
|
|
$
|
2,573,803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE
INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total foreign currency
translation adjustment
|
|
|
612,806
|
|
|
|
450,234
|
|
|
|
(281,699)
|
|
TOTAL COMPREHENSIVE
INCOME
|
|
|
5,222,259
|
|
|
|
3,548,551
|
|
|
|
2,280,937
|
|
Less: comprehensive
income (loss) attributable to non-controlling interest
|
|
|
21,133
|
|
|
|
81,737
|
|
|
|
(10,969)
|
|
COMPREHENSIVE INCOME
ATTRIBUTABLE TO BON NATURAL LIFE LIMITED
|
|
$
|
5,201,126
|
|
|
$
|
3,466,814
|
|
|
$
|
2,291,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER
SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.69
|
|
|
$
|
0.58
|
|
|
$
|
0.50
|
|
Diluted
|
|
$
|
0.68
|
|
|
$
|
0.58
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE
NUMBER OF SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
6,615,833
|
|
|
|
5,210,649
|
|
|
|
5,166,667
|
|
Diluted
|
|
|
6,706,235
|
|
|
|
5,210,649
|
|
|
|
5,166,667
|
|
BON NATURAL LIFE
LIMITED AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2019
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
4,609,453
|
|
|
$
|
3,098,317
|
|
|
$
|
2,562,636
|
|
Adjustments to
reconcile net income to cash provided by operating
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful
accounts
|
|
|
2,948
|
|
|
|
22,137
|
|
|
|
34,328
|
|
Depreciation and
amortization
|
|
|
228,547
|
|
|
|
230,597
|
|
|
|
226,633
|
|
Inventory reserve
(recovery)
|
|
|
(312,532)
|
|
|
|
29,539
|
|
|
|
-
|
|
Deferred income
tax
|
|
|
29,109
|
|
|
|
(7,751)
|
|
|
|
(5,149)
|
|
Amortization of
operating lease right-of-use assets
|
|
|
58,147
|
|
|
|
-
|
|
|
|
|
|
Amortization of stock
options
|
|
|
44,910
|
|
|
|
-
|
|
|
|
-
|
|
Unrealized foreign
currency exchange loss (gain)
|
|
|
45,124
|
|
|
|
248
|
|
|
|
(5,281)
|
|
Gain on disposal of
property and equipment
|
|
|
-
|
|
|
|
(20,150)
|
|
|
|
-
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(89,543)
|
|
|
|
(284,546)
|
|
|
|
(2,912,222)
|
|
Inventories
|
|
|
(209,011)
|
|
|
|
1,636,321
|
|
|
|
6,681,972
|
|
Advance to suppliers,
net
|
|
|
(399,262)
|
|
|
|
(3,021,739)
|
|
|
|
168,868
|
|
Prepaid expenses and
other current assets
|
|
|
2,642
|
|
|
|
72,116
|
|
|
|
173,609
|
|
Accounts
payable
|
|
|
(969,414)
|
|
|
|
(1,982,205)
|
|
|
|
(78,356)
|
|
Operating lease
liabilities
|
|
|
(49,648)
|
|
|
|
-
|
|
|
|
-
|
|
Taxes
payable
|
|
|
410,716
|
|
|
|
2,662,542
|
|
|
|
1,538,662
|
|
Deferred
revenue
|
|
|
684,030
|
|
|
|
161,045
|
|
|
|
(1,223,824)
|
|
Accrued expenses and
other current liabilities
|
|
|
(33,092)
|
|
|
|
46,605
|
|
|
|
(57,053)
|
|
Net cash provided by
operating activities
|
|
|
4,053,124
|
|
|
|
2,643,076
|
|
|
|
7,104,823
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of short-term
investments
|
|
|
(2,159,920)
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds upon
redemption of short-term investments
|
|
|
470,082
|
|
|
|
-
|
|
|
|
-
|
|
Purchase of property
and equipment
|
|
|
(51,878)
|
|
|
|
(31,885)
|
|
|
|
(213,634)
|
|
Capital expenditures on
construction-in-progress
|
|
|
(4,432,941)
|
|
|
|
(4,301,103)
|
|
|
|
(6,861,257)
|
|
Purchase of intangible
assets
|
|
|
(269,088)
|
|
|
|
-
|
|
|
|
-
|
|
Refund (payment) of
acquisition deposit
|
|
|
(1,000,000)
|
|
|
|
1,329,945
|
|
|
|
(1,355,067)
|
|
Net cash used in
investing activities
|
|
|
(7,443,745)
|
|
|
|
(3,003,043)
|
|
|
|
(8,429,958)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from
issuance of Ordinary Shares in initial public offerings
|
|
|
11,271,480
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from
short-term loans
|
|
|
1,257,225
|
|
|
|
2,033,570
|
|
|
|
4,008,293
|
|
Proceeds from long-term
loans
|
|
|
1,245,871
|
|
|
|
319,342
|
|
|
|
-
|
|
Repayment of short-term
loans
|
|
|
(2,563,433)
|
|
|
|
(2,872,778)
|
|
|
|
(4,514,482)
|
|
Repayment of long-term
loans
|
|
|
(2,522,101)
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from
(repayment of) borrowings from related parties
|
|
|
(2,262,378)
|
|
|
|
1,067,808
|
|
|
|
543,976
|
|
Proceeds from
(repayment of) third party loans
|
|
|
(721,484)
|
|
|
|
238,133
|
|
|
|
(101,793)
|
|
Principal payment from
(repayment of) finance lease
|
|
|
169,153
|
|
|
|
(392,030)
|
|
|
|
432,722
|
|
Capital contribution
from non-controlling interest
|
|
|
-
|
|
|
|
-
|
|
|
|
435,964
|
|
Payment for deferred
initial public offering costs
|
|
|
(521,651)
|
|
|
|
(281,553)
|
|
|
|
-
|
|
Net cash provided by
financing activities
|
|
|
5,352,682
|
|
|
|
112,492
|
|
|
|
804,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of changes of
foreign exchange rates on cash
|
|
|
(111,300)
|
|
|
|
6,810
|
|
|
|
(6,630)
|
|
Net increase
(decrease) in cash
|
|
|
1,850,761
|
|
|
|
(240,665)
|
|
|
|
(527,085)
|
|
Cash, beginning of
year
|
|
|
53,106
|
|
|
|
293,771
|
|
|
|
820,856
|
|
Cash, end of
year
|
|
$
|
1,903,867
|
|
|
$
|
53,106
|
|
|
$
|
293,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
expense
|
|
$
|
417,266
|
|
|
$
|
276,671
|
|
|
$
|
333,190
|
|
Cash paid for income
tax
|
|
$
|
2,411
|
|
|
$
|
-
|
|
|
$
|
115,179
|
|
Supplemental
disclosure of non-cash investing and financing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
share-based compensation for initial public offering
services
|
|
$
|
422,221
|
|
|
$
|
211,112
|
|
|
$
|
-
|
|
Right-of-use assets
obtained in exchange for operating lease obligations
|
|
$
|
257,564
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Bon Natural Life
Limited
GAAP to Non-GAAP
Reconciliation
|
|
The following
information and schedules provide reconciliation information
between reported
GAAP amounts and non-GAAP certain adjusted amounts. This
information and schedules are not intended as,
and should not be viewed as, a substitute for reported GAAP
amounts or financial statements of the Company
prepared and presented in accordance with GAAP.
|
|
Reconciliation of
Adjusted EBITDA to Net Income
|
|
30-Sep
|
|
2021
|
|
2020
|
Net
income
|
$
|
4,609,453
|
|
$
|
3,098,317
|
Interest
expense
|
|
417,266
|
|
|
329,102
|
Income
taxes
|
|
820,931
|
|
|
556,262
|
Depreciation and
amortization
|
|
228,547
|
|
|
230,597
|
Non-cash
item(1)
|
|
44,910
|
|
|
-
|
Adjusted
EBITDA
|
$
|
6,121,107
|
|
$
|
4,214,278
|
|
(1) Non-cash item
represents adjustment of stock-based compensation to reconcile net
income to net cash
provided by operations as presented on the Statement of Cash
Flows
|
View original
content:https://www.prnewswire.com/news-releases/bon-natural-life-limited-announces-record-setting-full-fiscal-year-2021-results-301474172.html
SOURCE Bon Natural Life Limited