株探米国株
英語
エドガーで原本を確認する

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of December 2025

 

Commission File Number: 333-274448

 

FENBO HOLDINGS LIMITED

(Translation of registrant’s name into English)

 

Unit J, 19/F, World Tech Centre

95 How Ming Street

Kwun Tong

Kowloon, Hong Kong 00000

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F: Form 20-F ☒ Form 40-F ☐

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐

 

 

 

 

 

EXPLANATORY NOTE

 

Fenbo Holdings Limited, a Cayman Islands exempted company (the “Company”) is furnishing this Form 6-K to provide results for the six months ended June 30, 2025 in connection with the unaudited interim condensed consolidated financial statements for the six months ended June 30, 2025.

  

 

 

Financial Highlights - Fiscal Year 2025 First Half Financial Results Compared to Fiscal Year 2024 First Half Financial Results

 

  Revenues were HK$42.7 million for the six months ended June 30, 2025, a decrease of HK$24.2 million or 36.2% from HK$66.9 million for the six months ended June 30, 2024;
     
  Gross profit was HK$6.5 million for the six months ended June 30, 2025, or 15.2% of revenues compared to HK$14.9 million, or 22.3% of revenues for the six months ended June 30, 2024;
     
  Net loss was HK$3.8 million for the six months ended June 30, 2025, compared to HK$1.9 million for the six months ended June 30, 2024;
     
  Basic and diluted loss per share (“EPS”) was HK$0.35 per share for the six months ended June 30, 2025 compared to HK$0.17 per share for the six months ended June 30, 2024; and
     
  Cash and cash equivalents were HK$28.3 million as of June 30, 2025, a 2.9% increase from HK$27.5 million as of December 31, 2024.

 

Appointment of New Officers and Directors

 

On April 25, 2025, Ms. Wang Xuefei, who is also a director of the Company, was appointed as the Company’s new Chief Financial Officer.

 

Change in the Company’s Authorized Share Capital

 

By a special resolution passed on the Company’s extraordinary general meeting on September 29, 2025, the Company’s authorized share capital changed from US$30,300 divided into 303,000,0000 shares comprising 300,000,000 ordinary shares of par value of US$0.0001 each and 3,000,000 preference shares of par value of US$0.0001 each, to US$30,000 divided into 303,000,000 shares comprising 285,000,000 class A ordinary shares of par value of US$0.0001 each and 18,000,000 class B ordinary shares of par value of US$0.0001 each.

 

Re-designation and Re-classification of the Company’s Ordinary Shares

 

By a special resolution passed on the Company’s extraordinary general meeting on September 29, 2025, the Company’s ordinary shares be re-designated and re-classified as follows:

 

  a) the 8,000,000 issued ordinary share of par value of US$0.0001 each in the capital of the Company registered in the name of LMIL be redesignated as 8,000,000 issued class B ordinary shares of US$0.0001 each (the “ Class B Ordinary Shares”), having 20 votes each Class B ordinary share.
  b) the remaining 3,062,500 issued ordinary shares of par value of US$0.0001 each in the capital of the Company registered in the names of various shareholders be redesignated as 3,062,500 issued class A ordinary shares of US$0.0001 each (the “Class A Ordinary Shares”), having one vote each Class A ordinary share.
  c) the 281,937,500 authorized but unissued ordinary shares of par value of US$0.0001 each in the capital of the Company be redesignated as 281,937,500 authorized but unissued Class A Ordinary Shares.
  d) the 7,000,000 authorized but unissued ordinary shares of par value of US$0.0001 each in the capital of the Company be redesignated as 7,000,000 authorized but unissued Class B Ordinary Shares.
  e) the 3,000,000 authorized but unissued preference shares of par value of US$0.0001 each in the capital of the Company be redesignated as 3,000,000 authorized but unissued Class B Ordinary Shares.

 

The following table shows our Statement of Operations data for the six-month periods ended June 30, 2025 in HK$ and US$, and 2024 in HK$. For further information regarding the results of our operations, see our unaudited interim condensed consolidated financial statements appearing elsewhere in this report on Form 6-K.

 

Unaudited Financial Results for the Six Months Ended June 30, 2025 and 2024

 

   

For the six

months ended

June 30, 2024

   

For the six

months ended

June 30, 2025

   

For the six

months ended

June 30, 2025

 
    HK$’000     HK$’000     US$’000  
                   
Revenues     66,887       42,695       5,439  
Cost of sales     (51,948 )     (36,203 )     (4,612 )
Gross profit     14,939       6,492       827  
Operating expenses:                        
Selling and marketing expenses     (1,106 )     (685 )     (87 )
General and administrative expenses     (16,050 )     (9,414 )     (1,199 )
Total operating expenses     (17,156 )     (10,099 )     (1,286 )
Loss from operations     (2,217 )     (3,607 )     (459 )
Other income (expenses):                        
Exchange gain, net     216       -       -  
Interest income     253       25       3  
Interest expense     (304 )     (479 )     (61 )
Government grant     140       -       -  
Other income, net     87       235       30  
Total other income (expenses), net     392       (219 )     (28 )
Loss before tax expense     (1,825 )     (3,826 )     (487 )
Income tax expense     (76 )     -       -  
Net loss     (1,901 )     (3,826 )     (487 )
Other comprehensive income                        
Foreign currency translation loss, net of taxes     (600 )     (520 )     (66 )
                         
Total comprehensive loss     (2,501 )     (4,346 )     (553 )
                         
Loss per share attributable to ordinary shareholders                        
Basic and diluted (cents)     (17.19 )     (34.59 )     (4.40 )
Weighted average number of ordinary shares used in computing net loss per share                        
Basic and diluted     11,057,005       11,062,500       11,062,500  

 

 

 

Revenues

 

Revenue decreased substantially by HK$24.2 million, or 36.2%, to HK$42.7 million (US$5.4 million) for the six months ended June 30, 2025 compared to HK$66.9 million for the same period in 2024 primarily because the trade war between the United States and China resulted in a significant increase in trade tariff on our hair style products exported from China and in return significantly decreased purchases of our products manufactured in China, in turn, led to a material reduction in customer orders.

 

Cost of sales

 

Cost of sales includes cost of raw materials (such as costs of electrical components, packaging materials, metal materials, plastic particles, and painting materials), direct labor (including wages and social security contributions), manufacturing overhead (such as consumables, depreciation, direct rental expense and utilities) and other taxes. We currently do not hedge our raw materials position, and we closely monitor raw material price trends to manage our production needs.

 

For the six months ended June 30, 2025, cost of sales decreased to HK$36.2 million (US$4.6 million), representing a decrease by 30.3% or HK$15.7 million from HK$51.9 million in the same period in 2024. The decrease in cost of sales was in line with the decrease in our revenue during the same period.

 

Gross profit

 

As a result of the foregoing, gross profit for the six months ended June 30, 2025 was HK$6.5 million (US$0.8 million), a decrease of HK$8.4 million or 56.4% from HK$14.9 million for the same period in 2024 primarily due to the decrease of the sale of our hair style products.

 

Selling and marketing expenses

 

Major components of selling and marketing expenses includes packaging expenses, transportation costs and custom declarations. For the six months ended June 30, 2025, selling and marketing expenses decreased by HK$0.4 million to HK$0.7 million (US$0.1 million) from HK$1.1 million in the same period in 2024. The decrease was mainly due to a decrease in overall level of shipping of products.

 

General and administrative expenses

 

General and administrative expenses primarily consist of staff costs for our accounting and administrative support personnel and executives, depreciation, office and insurance expenses, motor vehicles and travelling expenses, stamp duty and other taxes, utility expenses, office rental and management fee, legal and professional fee and auditor’s remuneration and others. General and administrative expenses decreased by HK$6.7 million from HK$16.1 million for the six months ended June 30, 2024 to HK$9.4 million (US$1.2 million) for the six months ended June 30, 2025. This decrease was mainly due to the decrease in (i) staff costs and insurance expenses to provide support for the business expansion, (ii) directors’ renumeration and related expenses and (iii) legal and professional fees for post-listing compliance during the six months ended June 30, 2025.

 

Loss from operations

 

The loss from operations increased by 63.6% or HK$1.4 million to HK$3.6 million (US$0.5 million) for the six months ended June 30, 2025 from HK$2.2 million for the same period in 2024. The deterioration in the financial performance from operations during the six months ended June 30, 2025 were primarily due to the combined effects of the decrease in gross profit of HK$8.4 million, partially offset by the decrease in selling and marketing expenses of HK$0.4 million and the decrease in general and administrative expenses of HK$6.7 million during the six months ended June 30, 2025.

 

Total other income (expenses), net

 

Total other income (expenses), net includes exchange gain and loss, sundry income, government grant, bank interest income and bank loan interest expense. For the six months ended June 30, 2025, other expenses, net increased by HK$0.6 million to HK$0.2 million (US$0.03 million) from other income, net of HK$0.4 million in the same period in 2024. The increase was mainly due to the decrease in exchange gain, net of HK$0.2 million, interest income of HK$0.2 million and the interest expenses of HK$0.2 million recognized during the six months ended June 30, 2025.

 

Net loss

 

The net loss increased by HK$1.9 million from HK$1.9 million for the six months ended June 30, 2024 to HK$3.8 million (US$0.5 million) for the six months ended June 30, 2025. The increase in the net loss was mainly attributable to the cumulative effect of the reasons set out above.

 

 

 

Loss per Share - Basic and Diluted

 

Loss per basic and diluted share for the six months ended June 30, 2025 was HK$0.35, compared to a loss per basic and diluted share of HK$0.17 for the comparable period of 2024.

 

Liquidity and Capital Resources

 

The Company financed its daily operations and business development through cash generated from the operations of AIL, FIL, and FPPF and other sources. As of June 30, 2025 and 2024, its cash balance was HK$28.3 million (US$3.6 million) and HK$25.9 million, respectively.

 

The following table sets forth a summary of its cash flows for the periods indicated:

 

    For the six months ended June 30,  
    2024     2025     2025  
    HK$’000     HK$’000     US$’000  
Net cash (used in) provided by operating activities     (23,299 )     3,502       447  
Net cash used in investing activities     (37 )     (47 )     (6 )
Net cash provided by (used in) financing activities     2,769       (2,676 )     (341 )

 

Cash Flows

 

The following summarizes the key components of our cash flows for the six months ended June 30, 2025 and 2024:

 

Cash (used in) provided by operating activities

 

For the six months ended June 30, 2025, net cash provided by operating activities of HK$3.5 million (US$0.4 million) was primarily the result of the net loss of HK$3.8 million (US$0.5 million) as adjusted for non-cash items and change in operating activities. Adjustments for non-cash items consisted of depreciation of property and equipment of HK$0.3 million (US$34,000), amortization of right to use assets of HK$3.7 million (US$0.5 million) and interest on lease liabilities of HK$0.3 million (US$35,000). Change in operating activities mainly included decrease in accounts receivable of HK$7.1 million (US$0.9 million), decrease in inventories of HK$2.0 million (US$0.3 million), decrease in prepaid expenses and other current assets of HK$0.2 million (US$31,000) and offset by decrease in account payables of HK$1.8 million (US$0.2 million), payment on lease of HK$3.7 million (US$0.5 million) and decrease in other payables and accrued liabilities of HK$0.7 million (US$0.1 million).

 

For the six months ended June 30, 2024, net cash used in operating activities of HK$23.3 million was primarily the result of the net loss of HK$1.9 million as adjusted for non-cash items and change in operating activities. Adjustments for non-cash items consisted of depreciation of property and equipment of HK$0.3 million, amortization of right to use assets of HK$2.7 million and interest on lease liabilities of HK$60,000. Change in operating activities mainly included increase in account payables of HK$2.8 million, and offset by an increase in accounts receivable of HK$14.6 million and payment on lease of HK$3.2 million, decrease in other payables and accrued liabilities of HK$4.2 million, increase in inventories of HK$1.0 million, increase in prepaid expenses and other current assets of HK$4.3 million.

 

Cash used in investing activities

 

For the six months ended June 30, 2025, net cash used in investing activities was HK$47,000 (US$6,000) for the purchase of property, plant, and equipment.

 

For the six months ended June 30, 2024, net cash used in investing activities was HK$37,000 for the purchase of property, plant, and equipment.

 

Cash provided by (used in) financing activities

 

For the six months ended June 30, 2025, net cash used in financing activities of HK$2.7 million (US$0.3 million) was mainly due to the advances to related parties of HK$2.7 million (US$0.3 million).

 

For the six months ended June 30, 2024, net cash from financing activities of HK$2.8 million was mainly due to the proceeds from issuance of ordinary shares of HK$2.1 million and the advances from related parties of HK$0.7 million.

 

Management is actively managing its outstanding accounts receivable and accounts payable to make sure that the Company has adequate funding for its operation.

 

Bank borrowings

 

As of June 30, 2025 and 2024, the Company had a revolving bank loan of HK$11 million from Bank of China (Hong Kong) Limited. This loan carried an interest of 2.25% below Hong Kong prime rate and was collateralized by the Company’s office premises located in Hong Kong; a Hong Kong property jointly owned by Mr. Li and his spouse and a personal guarantee from Mr. Li. If such personal guarantee were to be withdrawn and no alternative credit support were obtained, the lender may require the Company to provide substitute collateral, amend the loan terms or repay the loan, which could affect the Company's liquidity.

 

Capital Expenditures

 

The Company had capital expenditures of HK$214,000 and HK$37,000 for the six months ended June 30, 2025 and 2024, respectively. Our capital expenditures were mainly for office equipment. Management intends to fund future capital expenditures from working capital, bank borrowings, lease financing and other financings. The Company will continue to make capital expenditures as appropriate to support its business growth.

 

Exhibits Index

 

Exhibit No.   Description
99.1   Unaudited Condensed Consolidated Financial Statements as of June 30, 2024 and June 30, 2025 and for the Six Months Ended June 30, 2024 and June 30, 2025
101.INS   Inline XBRL Instance Document
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   Inline XBRL Taxonomy Definition Linkbase Document
101.LAM   Inline XBRL Taxonomy Extension Label Linkbase
101.PRE   XBRL Taxonomy Extension Label Linkbase
104   Cover Page Interactive Data File (the cover page iXBRL tags are embedded within the Inline XBRL

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: December 29, 2025 FENBO HOLDINGS LIMITED
   
  /s/ Huang Hongwu
  Huang Hongwu
  Chief Executive Officer, Chairman and Director

 

 

 

false Q2 2025-06-30 2025 --12-31 0001957001 0001957001 2025-01-01 2025-06-30 0001957001 2024-12-31 0001957001 2025-06-30 0001957001 2024-01-01 2024-06-30 0001957001 us-gaap:CommonStockMember 2023-12-31 0001957001 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001957001 FEBO:StatutoryReserveMember 2023-12-31 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001957001 us-gaap:RetainedEarningsMember 2023-12-31 0001957001 2023-12-31 0001957001 us-gaap:CommonStockMember 2024-12-31 0001957001 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001957001 FEBO:StatutoryReserveMember 2024-12-31 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-12-31 0001957001 us-gaap:RetainedEarningsMember 2024-12-31 0001957001 us-gaap:CommonStockMember 2024-01-01 2024-06-30 0001957001 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-06-30 0001957001 FEBO:StatutoryReserveMember 2024-01-01 2024-06-30 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-06-30 0001957001 us-gaap:RetainedEarningsMember 2024-01-01 2024-06-30 0001957001 us-gaap:CommonStockMember 2025-01-01 2025-06-30 0001957001 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-06-30 0001957001 FEBO:StatutoryReserveMember 2025-01-01 2025-06-30 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-01-01 2025-06-30 0001957001 us-gaap:RetainedEarningsMember 2025-01-01 2025-06-30 0001957001 us-gaap:CommonStockMember 2024-06-30 0001957001 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001957001 FEBO:StatutoryReserveMember 2024-06-30 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-06-30 0001957001 us-gaap:RetainedEarningsMember 2024-06-30 0001957001 2024-06-30 0001957001 us-gaap:CommonStockMember 2025-06-30 0001957001 us-gaap:AdditionalPaidInCapitalMember 2025-06-30 0001957001 FEBO:StatutoryReserveMember 2025-06-30 0001957001 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-06-30 0001957001 us-gaap:RetainedEarningsMember 2025-06-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares iso4217:HKD xbrli:shares iso4217:HKD xbrli:pure

 

Exhibit 99.1

 

FENBO HOLDINGS LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2024 and June 30, 2025

 

INDEX

 

Unaudited Interim Condensed Consolidated Balance Sheets as of December 31, 2024 and June 30, 2025   F-2
     
Unaudited Interim Condensed Consolidated Statements of Operations and Comprehensive Loss for the Six Months Ended June 30, 2024 and 2025   F-3
     
Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended June 30, 2024 and 2025   F-4
     
Unaudited Interim Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2025   F-5

 

F-1

 

FENBO HOLDINGS LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Amount in thousands, except for share and per share data or otherwise noted)

 

                         
    As of  
    December 31, 2024     June 30, 2025  
    HK$’000     HK$’000     US$’000  
Assets                        
Current Assets                        
Cash and cash equivalents     27,476       28,260       3,600  
Accounts receivable, net     37,342       30,195       3,847  
Inventories     11,502       9,602       1,223  
Prepaid expenses and other current assets     3,679       3,462       441  
Total current assets     79,999       71,519       9,111  
                         
Property, plant and equipment, net     1,118       973       124  
Right-of-use assets     15,295       14,600       1,860  
Total non-current assets     16,413       15,573       1,984  
TOTAL ASSETS     96,412       87,092       11,095  
Liabilities                        
Current liabilities                        
Bank loan - current     11,000       11,000       1,401  
Accounts payable     15,223       13,309       1,696  
Other payables and accrued liabilities     6,313       5,577       711  
Lease liabilities - current     5,822       7,029       895  
Amounts due to related parties     3,056       380       48  
Total current liabilities     41,414       37,295       4,751  
Non-current liabilities                        
Lease liabilities - non-current     9,482       7,587       967  
                         
TOTAL LIABILITIES     50,896       44,882       5,718  
                         
Commitments and contingencies     -       -       -  
Shareholders’ equity                        
Preference shares US$0.0001 par value per share; 3,000,000 authorized capital; nil shares issued and outstanding     -       -       -  
Ordinary shares US$0.0001 par value per share 300,000,000 authorized capital; 11,062,500 shares issued and outstanding     9       9       1  
Additional paid-in capital     30,570       30,570       3,895  
Statutory reserve     2,806       2,806       357  
Retained earnings     13,239       9,413       1,199  
Accumulated other comprehensive income     (1,108 )     (588 )     (75 )
Total shareholders’ equity     45,516       42,210       5,377  
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY     96,412       87,092       11,095  

 

F-2

 

FENBO HOLDINGS LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSSES

(Amount in thousands, except for share and per share data or otherwise noted)

 

                         
    For the six months ended June 30,  
    2024     2025     2025  
    HK$’000     HK$’000     US$’000  
Revenues     66,887       42,695       5,439  
Cost of sales     (51,948 )     (36,203 )     (4,612 )
Gross profit     14,939       6,492       827  
Operating expenses:                        
Selling and marketing expenses     (1,106 )     (685 )     (87 )
General and administrative expenses     (16,050 )     (9,414 )     (1,199 )
Total operating expenses     (17,156 )     (10,099 )     (1,286 )
                         
Loss from operations     (2,217 )     (3,607 )     (459 )
Other income (expenses)                        
Exchange gain, net     216       -       -  
Interest income     253       25       3  
Interest expense     (304 )     (479 )     (61 )
Government grant     140       -       -  
Other income, net     87       235       30  
Total other income (expenses), net     392       (219 )     (28 )
                         
Loss before tax expense     (1,825 )     (3,826 )     (487 )
Income tax expense     (76 )     -       -  
Net loss     (1,901 )     (3,826 )     (487 )
Other comprehensive income                        
Foreign currency translation loss, net of tax     (600 )     (520 )     (66 )
                         
Total comprehensive loss     (2,501 )     (4,346 )     (553 )
                         
Net loss per share attributable to ordinary shareholders                        
Basic and diluted (cents)     (17.19 )     (34.59 )     (4.40 )
Weighted average number of ordinary shares used in computing net loss per share                        
Basic and diluted (cents)     11,057,005       11,062,500       11,062,500  

 

F-3

 

FENBO HOLDINGS LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Amount in thousands, except for share and per share data or otherwise noted)

 

                                                         
    Shares     Amount    

Additional

paid-in

capital

   

Statutory

reserve

   

Accumulated

other

comprehensive

income

   

Retained

earnings

   

Total

equity

 
          HK$’000     HK$’000     HK$’000     HK$’000     HK$’000     HK$’000  
As of January 1, 2024     11,000,000       9       28,494       2,806       (254 )     28,721       59,776  
                                                         
Net loss for the period     -       -       -       -       -       (1,901 )     (1,901 )
Foreign currency translation     -       -       -       -       (600 )     -       (600 )
Issuance of ordinary shares, net of issuance costs     62,500       -       2,076       -       -       -       2,076  
                                                         
As of June 30, 2024     11,062,500       9       30,570       2,806       (854 )     26,820       59,351  
                                                         
As of January 1, 2025     11,062,500       9       30,570       2,806       (1,108 )     13,239       45,516  
                                                         
Net loss for the period     -       -       -       -       -       (3,826 )     (3,826 )
Foreign currency translation     -       -       -       -       520       -       520  
                                                         
As of June 30, 2025     11,062,500       9       30,570       2,806       (588 )     9,413       42,210  

 

F-4

 

FENBO HOLDINGS LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amount in thousands, except for share and per share data, or otherwise noted)

 

                         
    For the six months ended June 30,  
    2024     2025     2025  
    HK$’000     HK$’000     US$’000  
                   
Operating activities                        
Net loss     (1,901 )     (3,826 )     (487 )
Adjustments to reconcile net income to net cash provided by (used in) operating activities:                        
Depreciation     255       269       34  
Amortization of right to use assets     2,721       3,664       467  
Interest on lease liabilities     60       274       35  
Loss on disposal of property, plant and equipment     -       -       -  
Change in operating assets and liabilities:                        
Change in accounts receivable     (14,573 )     7,147       910  
Change in inventories     (962 )     1,977       252  
Change in prepaid expenses and other current assets     (4,269 )     242       31  
Change in accounts payable     2,832       (1,807 )     (230 )
Change in other payables and accrued liabilities     (4,233 )     (723 )     (92 )
Payments on lease     (3,229 )     (3,715 )     (473 )
Net cash (used in) provided by operating activities     (23,299 )     3,502       447  
                         
Investing activities                        
Purchase of property, plant and equipment     (37 )     (47 )     (6 )
Net cash used in investing activities     (37 )     (47 )     (6 )
                         
Financing activities                        
Proceeds from issuance of ordinary shares     2,076       -       -  
Advances from (to) related parties     693       (2,676 )     (341 )
Net cash provided by (used in) financing activities     2,769       (2,676 )     (341 )
                         
Net (decrease) increase  in cash     (20,567 )     779       100  
Effect on exchange rate change on cash     125       5       0  
                         
Cash as of beginning of the period     46,342       27,476       3,500  
                         
Cash as of the end of the period     25,900       28,260       3,600  
                         
Supplementary Cash Flows Information                        
Cash paid for interest     304       479       61  
Cash paid for taxes     62       5       1  

 

F-5