TIANJIN, China, Sept. 15, 2020 /PRNewswire/ -- MDJM LTD (Nasdaq: MDJH) (the "Company" or "MDJH"), an integrated real estate services company in China, today announced its unaudited financial results for the six months ended June 30, 2020.
First Half of 2020 Financial Highlights
|
|
For the Six Months Ended June 30,
|
($'000, except per share data)
|
|
2020
|
|
2019
|
|
% Change
|
Revenue
|
|
$2,710
|
|
$2,235
|
|
21.2%
|
Operating expenses
|
|
$2,630
|
|
$2,792
|
|
-5.8%
|
Income (loss) from operations
|
|
$80
|
|
($557)
|
|
114.4%
|
Operating profit (loss) margin
|
|
3.0%
|
|
-24.9%
|
|
27.9 pp
|
Net profit (loss) attributable to MDJH ordinary shareholders
|
|
$132
|
|
($510)
|
|
125.9%
|
Earnings (loss) per share
|
|
$0.01
|
|
-$0.04
|
|
125.0%
|
* pp: percentage points
|
|
|
|
|
|
|
- Revenue increased by 21.2% to $2.71 million for the first half of 2020, primarily attributable to an increased average commission rate for primary real estate agency services.
- Operating expenses decreased by 5.8% to $2.63 million for the first half of 2020. The decrease was primarily related to decreased professional fees and operating lease expenses that more than offset the increase in payroll.
- Operating profit margin was 3.0% for the first half of 2020, compared to the operating loss margin of 24.9% for the same period of last year.
- Net income attributable to ordinary shareholders was $0.13 million, or earnings per share of $0.01, for the first half of 2020, compared to a net loss attributable to ordinary shareholders of $0.51 million, or a net loss per share of $0.04, for the same period of last year.
Mr. Siping Xu, Chairman and Chief Executive Officer of the Company, commented, "With revenue increasing by 21.2% year-over-year and the return to profitability, our first half of 2020 financial results underscore continued strength in our primary real estate agency services business despite the negative impact of the COVID-19 pandemic. Our geographical expansion plan also continued to make progress with the Chengdu, Suzhou, and Yangzhou markets contributing over 40% of our total revenue in the first half of 2020. Looking ahead, we are cautiously optimistic about the second half of the year as the Chinese economy, particularly its housing market, recovers from the pandemic."
First Half of 2020 Financial Results
Revenue
For the first half of 2020, revenue increased by $0.48 million, or 21.2%, to $2.71 million from $2.23 million for the same period of last year. The increase of revenue was primarily attributable to an increased average commission rate for primary real estate agency services. Primary real estate agency services and consulting and other services accounted for 98.2% and 1.8% of revenue, respectively, for the first half of 2020, compared to 96.2% and 3.8%, respectively, for the same period of last year. On a geographical basis, revenue from primary real estate agency services in Tianjin, Chengdu, Suzhou, and Yangzhou accounted for 59%, 35%, 4%, and 2% of the primary real estate agency service revenue, respectively, for the first half of 2020, compared to 90%, 0%, 4%, and 6%, respectively, for the same period of last year.
Operating Expenses
|
For the Six Months Ended June 30,
|
($'000)
|
2020
|
|
2019
|
|
% Change
|
Selling expenses
|
$ 28
|
|
$ 79
|
|
-65.0%
|
Payroll, payroll taxes and others
|
2,030
|
|
1,841
|
|
10.2%
|
Professional fees
|
309
|
|
526
|
|
-41.2%
|
Operating lease expense
|
56
|
|
123
|
|
-54.2%
|
Depreciation and amortization
|
11
|
|
6
|
|
70.7%
|
Allowance for doubtful accounts, net
|
28
|
|
-
|
|
NM
|
Other general and administrative
|
168
|
|
217
|
|
-22.3%
|
Total operating expenses
|
$ 2,630
|
|
$ 2,792
|
|
-5.8%
|
Selling expenses decreased by $0.05 million, or 65.0%, to $0.03 million for the first half of 2020 from $0.08 million for the same period of last year. The decrease in selling expenses was attributable to decreased marketing planning fees during the pandemic.
Payroll, payroll taxes and others increased by $0.19 million, or 10.2%, to $2.03 million for the first half of 2020 from $1.84 million for the same period of last year. Our employee compensation was in connection with the sales performance. Sales related compensation, such as bonuses and commission, increased due to the increase in the amount of sales in the first half of 2020.
Professional fees were $0.31 million for the first half of 2020, compared to $0.53 for the same period of last year. Professional fees consist of attorney, audit, investor relationship, consulting, and other expenses. The decrease in professional fees was due to the Company incurring certain one-time professional fees associated with its Nasdaq listing and initial public offering in the first half of 2019.
Operating lease expenses decreased by $0.07 million, or 54.2%, to $0.06 million for the first half of 2020 from $0.12 million for the same period of last year. Currently, the Company has one long-term lease, which became effective on January 1, 2019, and will expire on December 31, 2023.
Depreciation and amortization expenses were $10,543 for the first half of 2020, compared to $6,178 for the same period of last year. The increase in depreciation and amortization expenses resulted from new purchases of fixed assets of $66,354 in the second half of 2019.
Allowance for doubtful accounts, net was $0.03 million for the first half of 2020, compared to $nil for the period of last year.
Other general and administrative expenses decreased by $0.05 million, or 22.3%, to $0.17 million for the first half of 2020 from $0.22 million for the same period of last year.
As a result, total operating expenses decreased by $0.16 million, or 5.8%, to $2.63 million for the first half of 2020 from $2.79 million for the same period of last year.
Operating Income (Loss)
Income from operations was $0.08 million for the first half of 2020, compared to a loss from operations of $0.56 million for the same period of last year.
The operating profit margin was 3.0% for the first half of 2020, compared to the operating loss margin of 24.9% for the same period of last year. The improvement in operating margin was a combined result of the increased revenue and decreased operating expenses as above mentioned.
Other Income
Total other income, including government grants, interest income, and other income (expenses), was $55,566 for the first half of 2020, compared to $3,811 for the same period of last year.
Income (Loss) before Income Tax
Income before income tax was $0.14 million for the first half of 2020, compared to a loss before income tax of $0.55 million for the same period of last year.
The Company incurred income tax of $10,429 for the first half of 2020, compared to $13,224 for the same period of last year.
Net Income (Loss)
Net income was $0.13 million for the first half of 2020, compared to a net loss of $0.57 million for the same period of last year. After deduction of noncontrolling interest, net income attributable to ordinary shareholders was $0.13 million, or earnings per share of $0.01, for the first half of 2020, compared to a net loss attributable to ordinary shareholders of $0.51 million, or a net loss per share of $0.04, for the first half of last year.
Financial Conditions
As of June 30, 2020, the Company had cash and cash equivalents of $6.28 million, compared to $6.55 million as of December 31, 2019. Account receivable was $3.11 million as of June 30, 2020, compared to $2.16 million as of December 31, 2019. As of June 30, 2020, the Company had current assets of $9.48 million and current liabilities of $1.21 million, leading to working capital of $8.27 million, compared to current assets, current liabilities, and working capital of $8.84 million, $0.69 million and $8.15 million, respectively, as of December 31, 2019.
Net cash used in operating activities was $0.26 million for the first half of 2020, compared to $0.64 million for the same period of last year. Net cash used in investing activities was $1,722 for the first half of 2020, compared to net cash provided by investing activities of $3,389 for the same period of last year. Net cash provided by financing activities was $nil for the first half of 2020, compare to $0.07 million for the first half of last year.
Recent Developments
Because of the quarantines and travel restrictions mandated by the Chinese government in response to COVID-19, from the end of January to mid-March of 2020, many real estate projects the Company was promoting and selling were suspended, which adversely impacted its business during that period. However, because the Company's operating income and earnings have historically been lower during the first quarter than other quarters due to the winter and the Chinese New Year holiday period, the Company believes this seasonality partially mitigated the adverse impact on its full-year operating results. Starting from the end of March 2020, these real estate projects began to reopen. Although the Company believes its operations have resumed to the level before the COVID-19 outbreak starting from April 2020 and even though it currently expects to continue the promotion and sales of real estate projects as it typically did before the COVID-19 outbreak, it is not currently possible to determine the future development of the COVID-19 outbreak and further impact of COVID-19 on the Company's operations. If a second wave of COVID-19 cases were to occur in the autumn and winter seasons, it could have a material adverse effect on the Company's business, results of operations, financial condition, and cash flows.
About MDJM LTD
With branch offices in Tianjin, Chengdu, Suzhou, and Yangzhou, China, MDJM provides primary real estate agency services to real estate developer clients, as well as as-needed real estate consulting and independent training services. The Company also provides tourism development services, including real estate marketing and planning services, real estate agency services, and advertisement planning services. For more information regarding the Company, please visit: http://ir.mdjhchina.com.
Forward-Looking Statements
This announcement contains forward-looking statements. All statements other than statements of historical fact in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations and projections about future events and financial trends that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Investors can identify these forward-looking statements by words or phrases such as "may," "will," "expect," "anticipate," "aim," "estimate," "intend," "plan," "believe," "potential," "continue," "is/are likely to" or other similar expressions. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company's annual report on Form 20-F and in its other filings with the Securities and Exchange Commission.
For more information, please contact Investor Relations at:
Tony Tian, CFA
Weitian Group LLC
Email: ttian@weitianco.com
Phone: +1-732-910-9692
MDJM LTD and Subsidiaries
|
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
|
For the Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
Revenue
|
|
$
|
2,709,568
|
|
|
$
|
2,234,801
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
27,617
|
|
|
|
78,938
|
|
Payroll, payroll taxes and others
|
|
|
2,029,745
|
|
|
|
1,841,326
|
|
Professional fees
|
|
|
309,513
|
|
|
|
526,445
|
|
Operating leases expenses
|
|
|
56,070
|
|
|
|
122,545
|
|
Depreciation and amortization
|
|
|
10,543
|
|
|
|
6,178
|
|
Allowance for doubtful accounts, net
|
|
|
27,810
|
|
|
|
-
|
|
Other general and administrative
|
|
|
168,304
|
|
|
|
216,612
|
|
Total Operating Expenses
|
|
|
2,629,602
|
|
|
|
2,792,044
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from Operations
|
|
|
79,966
|
|
|
|
(557,243)
|
|
|
|
|
|
|
|
|
|
|
Other income (Expense):
|
|
|
|
|
|
|
|
|
Gain on sale of asset
|
|
|
-
|
|
|
|
1,735
|
|
Gain on foreign currency transactions
|
|
|
7,634
|
|
|
|
-
|
|
Interest income
|
|
|
42,998
|
|
|
|
2,076
|
|
Other income (expense)
|
|
|
4,934
|
|
|
|
-
|
|
Total other income
|
|
|
55,566
|
|
|
|
3,811
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax
|
|
|
135,532
|
|
|
|
(553,432)
|
|
Income tax
|
|
|
(10,429)
|
|
|
|
(13,224)
|
|
Net income (loss)
|
|
|
125,103
|
|
|
|
(566,656)
|
|
Net loss attributable to noncontrolling interest
|
|
|
(6,899)
|
|
|
|
(57,109)
|
|
Net income (loss) attributable to MDJM Ltd ordinary shareholders
|
|
$
|
132,002
|
|
|
$
|
(509,547)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per ordinary share attributable to MDJM Ltd ordinary
shareholders
|
|
$
|
0.01
|
|
|
$
|
(0.04)
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding, basic and diluted
|
|
|
11,640,820
|
|
|
|
11,640,499
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
125,103
|
|
|
$
|
(566,656)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
|
Change in foreign currency translation adjustments
|
|
|
(54,091)
|
|
|
|
2,893
|
|
Total other comprehensive income (loss)
|
|
|
71,012
|
|
|
|
(563,763)
|
|
Comprehensive loss attributable to non-controlling interest
|
|
|
(1,836)
|
|
|
|
(1,496)
|
|
Comprehensive income (loss) attributable to MDJM Ltd ordinary shareholders
|
|
$
|
72,848
|
|
|
$
|
(562,267)
|
|
MDJM LTD and Subsidiaries
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2020
|
|
|
December 31,
2019
|
|
|
|
(Unaudited)
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,276,790
|
|
|
$
|
6,552,677
|
|
Accounts receivable, net of allowance for doubtful accounts $38,260 and
$10,774, respectively
|
|
|
3,106,125
|
|
|
|
2,155,158
|
|
Other receivables
|
|
|
64,218
|
|
|
|
69,977
|
|
Prepaid expenses
|
|
|
28,119
|
|
|
|
60,020
|
|
Total Current Assets
|
|
|
9,475,252
|
|
|
|
8,837,832
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
60,317
|
|
|
|
70,154
|
|
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
|
|
|
|
|
|
Deferred tax assets
|
|
|
29,321
|
|
|
|
33,440
|
|
Operating lease assets, net
|
|
|
341,225
|
|
|
|
391,871
|
|
Other receivable - long term
|
|
|
76,843
|
|
|
|
99,532
|
|
Total Other Assets
|
|
|
447,389
|
|
|
|
524,843
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
9,982,958
|
|
|
$
|
9,432,829
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
921,476
|
|
|
$
|
460,690
|
|
VAT and other taxes payable
|
|
|
122,414
|
|
|
|
107,662
|
|
Deferred income
|
|
|
27,902
|
|
|
|
26,429
|
|
Operating lease liabilities, current
|
|
|
136,992
|
|
|
|
91,737
|
|
Total Current Liabilities
|
|
|
1,208,784
|
|
|
|
686,518
|
|
|
|
|
|
|
|
|
|
|
Long-term operating lease liabilities
|
|
|
204,233
|
|
|
|
247,382
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
1,413,017
|
|
|
|
933,900
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Ordinary shares: 50,000,000 shares authorized, par value: $0.001 per share,
11,640,820 and 11,640,820 shares issued and outstanding as of June 30, 2020
and December 31, 2019, respectively
|
|
|
11,641
|
|
|
|
11,641
|
|
Additional paid in capital
|
|
|
6,734,681
|
|
|
|
6,734,681
|
|
Statutory reserve
|
|
|
262,954
|
|
|
|
262,954
|
|
Retained earnings
|
|
|
2,080,806
|
|
|
|
1,948,804
|
|
Accumulated other comprehensive loss
|
|
|
(332,600)
|
|
|
|
(280,345)
|
|
Total MDJM Ltd shareholders' equity
|
|
|
8,757,482
|
|
|
|
8,677,735
|
|
Noncontrolling interest
|
|
|
(187,541)
|
|
|
|
(178,806)
|
|
Total Liabilities and Equity
|
|
$
|
9,982,958
|
|
|
$
|
9,432,829
|
|
MDJM LTD and Subsidiaries
|
Unaudited Condensed Consolidated Statements of Cash Flows
|
For the Six Months Ended June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
125,103
|
|
|
$
|
(566,656)
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
10,543
|
|
|
|
6,178
|
|
Changes in allowance for doubtful accounts
|
|
|
27,810
|
|
|
|
(50,630)
|
|
Gain on foreign currency transactions
|
|
|
(7,634)
|
|
|
|
-
|
|
Gain on sale of asset
|
|
|
-
|
|
|
|
(1,735)
|
|
Non cash operating lease expense
|
|
|
44,945
|
|
|
|
522
|
|
Decrease in deferred tax assets
|
|
|
3,632
|
|
|
|
19,710
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Increase in accounts receivables
|
|
|
(1,017,278)
|
|
|
|
(71,117)
|
|
Decrease (increase) in other receivables
|
|
|
26,021
|
|
|
|
(34,593)
|
|
Decrease in prepaid expense
|
|
|
31,193
|
|
|
|
29,388
|
|
Increase (decrease) in accounts payable and accrued expenses
|
|
|
470,507
|
|
|
|
(7,376)
|
|
Increase in VAT and other tax payable
|
|
|
16,488
|
|
|
|
21,439
|
|
Increase in operating lease liabilities
|
|
|
7,306
|
|
|
|
-
|
|
Increase in deferred income
|
|
|
1,886
|
|
|
|
12,520
|
|
Net Cash Used in Operating Activities
|
|
|
(259,478)
|
|
|
|
(642,350)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Purchase of office equipment and software
|
|
|
(1,722)
|
|
|
|
-
|
|
Proceeds from sale of asset
|
|
|
-
|
|
|
|
3,389
|
|
Net Cash (Used in) Provided by Investing Activities
|
|
|
(1,722)
|
|
|
|
3,389
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from the second closing of the initial public offering - January 4,
2019, net of offering costs of $26,399
|
|
|
-
|
|
|
|
70,406
|
|
Net Cash Provided by Financing Activities
|
|
|
-
|
|
|
|
70,406
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(14,687)
|
|
|
|
(56,066)
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(275,887)
|
|
|
|
(624,621)
|
|
Cash and cash equivalents - beginning of the period
|
|
|
6,552,677
|
|
|
|
6,692,557
|
|
Cash and cash equivalents - end of the period
|
|
$
|
6,276,790
|
|
|
$
|
6,067,936
|
|
|
|
|
|
|
|
|
|
|
View original content:http://www.prnewswire.com/news-releases/mdjm-ltd-reports-first-half-of-2020-financial-results-301131063.html
SOURCE MDJM LTD