Full Press Release Details
BON NATURAL LIFE LIMITED AND
CONDENSED CONSOLIDATED BALANCE
| As of | ||||||||
| March 31, 2025 | September 30, 2024 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash | $ | 8,894,053 | $ | 80,466 | ||||
| Restricted cash | - | 576,739 | ||||||
| Accounts receivable, net | 11,032,979 | 11,781,103 | ||||||
| Inventories, net | 2,673,140 | 1,572,224 | ||||||
| Advance to suppliers, net | 10,815,661 | 14,469,299 | ||||||
| Due from related parties | 4,048,147 | 33,228 | ||||||
| Prepaid expenses and other current assets | 5,000,480 | 4,296,949 | ||||||
| Current assets held for sale associated with the sale of the Gansu subsidiary | - | 6,983,849 | ||||||
| TOTAL CURRENT ASSETS | 42,464,460 | 39,793,857 | ||||||
| NON-CURRENT ASSETS | ||||||||
| Property, plant and equipment, net | 13,891,780 | 15,005,686 | ||||||
| Intangible assets, net | 742,924 | 776,995 | ||||||
| Right-of-use lease assets, net | 34,376 | 141,895 | ||||||
| Deferred tax assets, net | 1,342 | 1,388 | ||||||
| Long-term others receivable | 14,449,247 | - | ||||||
| Non-current assets held for sale associated with the sale of the Gansu subsidiary | - | 6,045,611 | ||||||
| TOTAL NON-CURRENT ASSETS | 29,119,669 | 21,971,575 | ||||||
| TOTAL ASSETS | $ | 71,584,129 | $ | 61,765,432 | ||||
| LIABILITIES AND EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Short-term loans | $ | 7,586,798 | $ | 5,719,493 | ||||
| Current portion of long-term loans | 878,587 | 461,765 | ||||||
| Accounts payable | 2,052,309 | 3,428,102 | ||||||
| Due to related parties | 118,965 | 244,871 | ||||||
| Taxes payable | 2,809,424 | 3,681,166 | ||||||
| Deferred revenue | 256,859 | 506,769 | ||||||
| Accrued expenses and other current liabilities | 3,680,273 | 2,243,219 | ||||||
| Operating lease liability, current | 20,002 | 148,904 | ||||||
| Current liabilities held for sale associated with the sale of the Gansu subsidiary | - | 11,543 | ||||||
| TOTAL CURRENT LIABILITIES | 17,403,217 | 16,445,832 | ||||||
| NON-CURRENT LIABILITIES | ||||||||
| Long-term loans | 275,607 | 970,061 | ||||||
| 275,607 | 970,061 | |||||||
| TOTAL LIABILITIES | $ | 17,678,824 | $ | 17,415,893 | ||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| EQUITY | ||||||||
| Preferred shares ($0.001 par value, 50,000,000 preferred shares authorized, no shares were issued and outstanding as of March 31, 2025 and September 30, 2024) | $ | - | $ | - | ||||
| Class A Ordinary shares ($0.025 par value, 1,000,000,000 shares authorized, 3,675,677 and 158,823 shares issued and outstanding as of March 31, 2025 and September 30, 2024, respectively*) | 91,891 | 3,970 | ||||||
| Class B Ordinary shares ($0.001 par value, 50,000,000 shares authorized, 2,041,839 and nil shares issued and outstanding as of March 31, 2025 and September 30, 2024, respectively) | 2,042 | - | ||||||
| Additional paid in capital | 35,754,942 | 25,005,100 | ||||||
| Statutory reserve | 2,733,354 | 2,733,354 | ||||||
| Retained earnings | 18,910,912 | 18,741,685 | ||||||
| Accumulated other comprehensive income | (3,971,249 | ) | (2,577,418 | ) | ||||
| TOTAL BON NATURAL LIFE LIMITED SHAREHOLDERS' EQUITY | 53,521,892 | 43,906,691 | ||||||
| Non-controlling interest | 383,413 | 442,848 | ||||||
| TOTAL SHAREHOLDERS' EQUITY | 53,905,305 | 44,349,539 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 71,584,129 | $ | 61,765,432 |
*Retroactively restated to reflect
the Company's 1-for-25 share consolidation which was approved at extraordinary general meeting of the shareholders on April 15,
2025, and effective on May 19, 2025.
BON NATURAL LIFE LIMITED AND
CONDENSED CONSOLIDATED STATEMENTS
OF INCOME AND COMPREHENSIVE INCOME
| For the six months ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| REVENUE | $ | 7,949,845 | $ | 10,183,553 | ||||
| COST OF REVENUE | (6,041,997 | ) | (7,215,116 | ) | ||||
| GROSS PROFIT | 1,907,848 | 2,968,437 | ||||||
| OPERATING EXPENSES | ||||||||
| Selling expenses | (68,317 | ) | (103,096 | ) | ||||
| General and administrative expenses | (1,459,009 | ) | (1,890,452 | ) | ||||
| Research and development expenses | (96,472 | ) | (890,384 | ) | ||||
| Total operating expenses | (1,623,798 | ) | (2,883,932 | ) | ||||
| INCOME FROM OPERATIONS | 284,050 | 84,505 | ||||||
| OTHER INCOME (EXPENSES) | ||||||||
| Interest income | 116 | 161 | ||||||
| Interest expense | (164,584 | ) | (143,747 | ) | ||||
| Unrealized foreign transaction exchange gain (loss) | 79,748 | (2,747 | ) | |||||
| Government subsidies | - | 61,081 | ||||||
| Other income (expenses) | 113,834 | 49,683 | ||||||
| Total other expenses, net | 29,114 | (35,569 | ) | |||||
| INCOME BEFORE INCOME TAX PROVISION | 313,164 | 48,936 | ||||||
| INCOME TAX PROVISION | (1 77 ,253 | ) | (90,734 | ) | ||||
| NET INCOME (LOSS) | 135,911 | (41,798 | ) | |||||
| Less: net loss attributable to non-controlling interest | (33,316 | ) | (31,279 | ) | ||||
| NET INCOME (LOSS) ATTRIBUTABLE TO BON NATURAL LIFE LIMITED | $ | 169,227 | $ | (10,519 | ) | |||
| NET INCOME (LOSS) | $ | 135,911 | $ | (41,798 | ) | |||
| OTHER COMPREHENSIVE INCOME | ||||||||
| Total foreign currency translation adjustment | (1,419,950 | ) | 367,971 | |||||
| TOTAL COMPREHENSIVE INCOME | (1,284,039 | ) | 326,173 | |||||
| Less: comprehensive loss attributable to non-controlling interest | (59,435 | ) | 126,222 | |||||
| COMPREHENSIVE INCOME ATTRIBUTABLE TO BON NATURAL LIFE LIMITED | $ | (1,224,604 | ) | $ | 199,951 | |||
| (LOSS) EARNINGS PER SHARE ATTRIBUTABLE TO CLASS A AND CLASS B ORDINARY SHARE | ||||||||
| Basic* | $ | 0.56 | $ | (0.20 | ) | |||
| Dilute* | $ | 0.50 | $ | (0.20 | ) | |||
| WEIGHTED AVERAGE NUMBER OF CLASS A AND CLASS B ORDINARY SHARES OUTSTANDING | ||||||||
| Basic* | 302,647 | 51,428 | ||||||
| Diluted* | 336,070 | 51,428 |
*Retroactively restated to reflect the Company's
1-for-25 share consolidation which was approved at extraordinary general meeting of the shareholders on April 15, 2025, and effective
BON NATURAL LIFE LIMITED AND
CONDENSED CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE SIX MONTHS ENDED MARCH
| Class A Ordinary Shares | Class B Ordinary Shares | Additional paid-in | Statutory | Retained | Accumulated other comprehensive | Total shareholders' | Non- controlling | Total | ||||||||||||||||||||||||||||||||||||
| Shares* | Amount | Shares | Amount | capital | reserve | earnings | loss | equity | interest | equity | ||||||||||||||||||||||||||||||||||
| Balance at September 30, 2023 | 46,955 | $ | 1,174 | - | $ | - | $ | 18,088,056 | $ | 2,372,871 | $ | 18,703,996 | $ | (3,681,445 | ) | $ | 35,484,652 | $ | 497,181 | $ | 35,981,833 | |||||||||||||||||||||||
| Share-based compensation | 9,600 | 240 | - | - | 1,009,596 | 1,009,836 | 1,009,836 | |||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | (10,519 | ) | (10,519 | ) | (31,279 | ) | (41,798 | ) | ||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | 210,470 | 210,470 | 157,501 | 367,971 | ||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2024 | 56,555 | $ | 1,414 | - | $ | - | $ | 19,097,652 | $ | 2,372,871 | $ | 18,693,477 | $ | (3,470,975 | ) | $ | 36,694,439 | $ | 623,403 | $ | 37,317,842 | |||||||||||||||||||||||
| Balance at September 30, 2024 | 158,823 | $ | 3,970 | - | $ | - | $ | 25,005,100 | $ | 2,733,354 | $ | 18,741,685 | $ | (2,577,418 | ) | $ | 43,906,691 | $ | 442,848 | $ | 44,349,539 | |||||||||||||||||||||||
| Issuance of Class A Ordinary Shares for a public offering, net | 3,590,528 | 89,763 | - | - | 10,454,042 | - | - | - | 10,543,805 | - | 10,543,805 | |||||||||||||||||||||||||||||||||
| Issuance of Class B Ordinary shares | (81,674 | ) | (2,042 | ) | 2,041,839 | 2,042 | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||
| Share-based compensation | 8,000 | 200 | - | - | 295,800 | - | - | - | 296,000 | - | 296,000 | |||||||||||||||||||||||||||||||||
| Net income | - | - | - | - | - | - | 169,227 | - | 169,227 | (33,316 | ) | 135,911 | ||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | - | - | - | - | - | - | - | (1,393,831 | ) | (1,393,831 | ) | (26,119 | ) | (1,419,950 | ) | |||||||||||||||||||||||||||||
| Balance at March 31, 2025 | 3,675,677 | $ | 91,891 | 2,041,839 | $ | 2,042 | $ | 35,754,942 | $ | 2,733,354 | $ | 18,910,912 | $ | (3,971,249 | ) | $ | 53,521,892 | $ | 383,413 | $ | 53,905,305 |
*Retroactively restated to reflect
the Company's 1-for-25 share consolidation which was approved at extraordinary general meeting of the shareholders on April 15,
2025, and effective on May 19, 2025.
BON NATURAL LIFE LIMITED AND
CONDENSED CONSOLIDATED STATEMENTS
| For the six months ended March 31, | ||||||||
| 2025 | 2024 | |||||||
| Cash flows from operating activities | ||||||||
| Net income (loss) | $ | 135,911 | $ | (41,798 | ) | |||
| Less: Net loss from discounted operation | - | (8,749 | ) | |||||
| Net income from continuing operation | 135,911 | (33,049 | ) | |||||
| Adjustments to reconcile net income to cash provided by operating activities | ||||||||
| Allowance for doubtful accounts | - | 21,441 | ||||||
| Depreciation and amortization | 617,343 | 688,466 | ||||||
| Inventory reserve | - | 58,349 | ||||||
| Deferred income tax | - | (11,345 | ) | |||||
| Amortization of operating lease right-of-use assets | 107,519 | 115,882 | ||||||
| Share-based compensation | 296,000 | 1,009,836 | ||||||
| Unrealized foreign currency exchange loss (gain) | (79,848 | ) | 2,747 | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 361,239 | (3,464,205 | ) | |||||
| Inventories | 232,466 | (498,736 | ) | |||||
| Advance to suppliers, net | 9,964,799 | (160,908 | ) | |||||
| Prepaid expenses and other current assets | 4,758,681 | 801,781 | ||||||
| Long-term others receivable | (14,500,947 | ) | - | |||||
| Accounts payable | (1,219,138 | ) | (135,111 | ) | ||||
| Operating lease liabilities | (128,902 | ) | (120,040 | ) | ||||
| Taxes payable | (753,138 | ) | (224,459 | ) | ||||
| Deferred revenue | (249,910 | ) | 391,057 | |||||
| Accrued expenses and other current liabilities | (3,837,742 | ) | (314,702 | ) | ||||
| Net cash (used in) provided by operating activities from continuing operation | (4,295,567 | ) | (1,872,993 | ) | ||||
| Net cash used in operating activities from discontinued operations | - | (11,180 | ) | |||||
| Net cash used in operating activities | (4,295,567 | ) | (1,884,173 | ) | ||||
| Cash flows from investing activities | ||||||||
| Purchase of property and equipment | - | (693 | ) | |||||
| Proceeds from sales of property and equipment | 4,395 | - | ||||||
| Net cash used in investing activities from continuing operation | 4,395 | (693 | ) | |||||
| Net cash used in investing activities from discontinued operations | - | - | ||||||
| Net cash used in investing activities | 4,395 | (693 | ) | |||||
| Cash flows from financing activities | ||||||||
| Net proceeds from issuance of ordinary shares | 10,543,805 | - | ||||||
| Proceeds from short-term loans | 7,232,644 | 3,619,267 | ||||||
| Proceeds from long-term loans | - | 854,514 | ||||||
| Repayment of short-term loans | (5,276,345 | ) | (1,534,052 | ) | ||||
| Repayment of long-term loans | (124,467 | ) | (510,128 | ) | ||||
| Proceeds from (repayment of) borrowings from related parties | (53,393 | ) | 80,752 | |||||
| Net cash provided by financing activities from continuing operation | 12,322,244 | 2,510,353 | ||||||
| Net cash provided by financing activities from discontinued operations | - | 1,499 | ||||||
| Net cash provided by financing activities | 12,322,244 | 2,511,852 | ||||||
| Effect of changes of foreign exchange rates on cash | 205,812 | (21,858 | ) | |||||
| Net increase (decrease) in cash | 8,236,848 | 605,128 | ||||||
| Cash, beginning of period | 657,205 | 112,751 | ||||||
| Cash, end of the period | 8,894,053 | 717,879 | ||||||
| Less: Cash of discontinued operations at the end of the period | - | 1,339 | ||||||
| Cash of the continued operations at the end of period | $ | 8,894,053 | $ | 716,540 | ||||
| Supplemental disclosure of cash flow information | ||||||||
| Cash paid for interest expense | $ | 164,584 | $ | 143,747 | ||||
| Cash paid for income tax | $ | - | $ | - | ||||
| Supplemental disclosure of non-cash investing and financing activities | ||||||||
| Amortization of share-based compensation for initial public offering services | $ | - | $ | 24,000 | ||||
| Right-of-use assets obtained in exchange for operating lease obligations | $ | - | $ | - |