HomesToLife Reports 71% Increase in Net Profit to US$13.1 Million for 9M 2025
HomesToLife (Nasdaq: HTLM) reported unaudited results for the nine months ended Sept 30, 2025 and Q3 2025.
9M 2025: Net revenue $275.0M (+15% YoY), gross profit $76.1M (+25% YoY), gross margin 27.7% (+2.2pp), net income $13.2M (+71% YoY), EPS $0.15. Foreign exchange gains were $4.5M. Cash and bank balances were $21.8M and net cash position approx. $11.7M.
Q3 2025: Revenue $94.3M (+14% YoY), gross profit $26.3M (+39% YoY), net income $3.1M (+36% YoY). Company reaffirmed FY2025 revenue guidance of $360M–$375M.
HomesToLife (Nasdaq: HTLM) ha riportato risultati non auditati per i nove mesi terminati il 30 settembre 2025 e per il terzo trimestre 2025.
9M 2025: Ricavi netti 275,0 milioni di dollari (+15% YoY), utile lordo 76,1 milioni (+25% YoY), margine lordo 27,7% (+2,2 punti percentuali), utile netto 13,2 milioni (+71% YoY), EPS 0,15 dollari. Guadagni da cambio hanno totalizzato 4,5 milioni. Le disponibilità liquide e saldi presso banche ammontavano a 21,8 milioni e la posizione netta di cassa circa 11,7 milioni.
Q3 2025: Ricavi 94,3 milioni (+14% YoY), utile lordo 26,3 milioni (+39% YoY), utile netto 3,1 milioni (+36% YoY). L'azienda ha confermato le previsioni di ricavi per l'esercizio 2025 di 360–375 milioni di dollari.
HomesToLife (Nasdaq: HTLM) reportó resultados no auditados para los nueve meses terminados el 30 de septiembre de 2025 y para el tercer trimestre de 2025.
9M 2025: Ingresos netos 275,0 millones de dólares (+15% interanual), utilidad bruta 76,1 millones (+25% interanual), margen bruto 27,7% (+2,2 pp), utilidad neta 13,2 millones (+71% interanual), BPA 0,15. Ganancias por cambio de moneda fueron 4,5 millones. Los saldos de caja y bancos fueron 21,8 millones y la posición neta de efectivo aproximadamente 11,7 millones.
Q3 2025: Ingresos 94,3 millones (+14% interanual), utilidad bruta 26,3 millones (+39% interanual), utilidad neta 3,1 millones (+36% interanual). La compañía reafirmó la guía de ingresos para FY2025 de 360–375 millones de dólares.
HomesToLife (나스닥: HTLM)는 2025년 9월 30일 종료된 9개월 및 2025년 3분기의 비감사 실적을 보고했습니다.
9M 2025: 순매출 2억7500만 달러(+15% YoY), 매출총이익 7600만 달러(+25% YoY), 매출총이익률 27.7%(+2.2pp), 순이익 1320만 달러(+71% YoY), 주당순이익(EPS) 0.15달러. 환차익은 450만 달러. 현금 및 은행잔고는 2180만 달러였고 순현금 보유액은 약 1170만 달러였습니다.
Q3 2025: 매출 9430만 달러(+14% YoY), 매출총이익 2630만 달러(+39% YoY), 순이익 310만 달러(+36% YoY). 회사는 FY2025 매출 가이던스를 360~375백만 달러로 재확인했습니다.
HomesToLife (Nasdaq : HTLM) a publié des résultats non audités pour les neuf mois clos le 30 septembre 2025 et pour le troisième trimestre 2025.
9M 2025 : Chiffre d'affaires net de 275,0 M$ (+15% YoY), bénéfice brut de 76,1 M$ (+25% YoY), marge brute 27,7% (+2,2 pp), résultat net de 13,2 M$ (+71% YoY), BPA 0,15$. Les gains de change s'élevaient à 4,5 M$. Les encaisses et équivalents s'élevaient à 21,8 M$ et la position nette de trésorerie à environ 11,7 M$.
Q3 2025 : Chiffre d'affaires de 94,3 M$ (+14% YoY), bénéfice brut de 26,3 M$ (+39% YoY), résultat net de 3,1 M$ (+36% YoY). La société a réaffirmé ses prévisions de chiffre d'affaires pour l'année fiscale 2025 de 360–375 M$.
HomesToLife (Nasdaq: HTLM) hat ungeprüfte Ergebnisse für die neun Monate bis zum 30. September 2025 und das dritte Quartal 2025 gemeldet.
9M 2025: Nettoeinnahmen 275,0 Mio. USD (+15% YoY), Bruttogewinn 76,1 Mio. USD (+25% YoY), Bruttomarge 27,7% (+2,2 pp), Nettogewinn 13,2 Mio. USD (+71% YoY), EPS 0,15 USD. Wechselkursgewinne betrugen 4,5 Mio. USD. Barmittel und Bankguthaben lagen bei 21,8 Mio. USD und die Nettoliquidität ca. 11,7 Mio. USD.
Q3 2025: Umsatz 94,3 Mio. USD (+14% YoY), Bruttogewinn 26,3 Mio. USD (+39% YoY), Nettogewinn 3,1 Mio. USD (+36% YoY). Das Unternehmen bestätigte die Umsatzprognose für das Geschäftsjahr 2025 von 360–375 Mio. USD.
HomesToLife (Nasdaq: HTLM) أظهرت نتائج غير مُدققة للأشهر التسعة المنتهية في 30 سبتمبر 2025 والربع الثالث 2025.
9M 2025: الإيرادات الصافية 275.0 مليون دولار (+15% على أساس سنوي)، الربح الإجمالي 76.1 مليون دولار (+25% على أساس سنوي)، الهامش الإجمالي 27.7% (+2.2 نقطة مئوية)، صافي الدخل 13.2 مليون دولار (+71% على أساس سنوي)، ربحية السهم 0.15 دولار. أرباح/خسائر تحويل العملات كانت 4.5 مليون دولار. النقد والحسابات المصرفية كانا 21.8 مليون دولار والموضع النقدي الصافي نحو 11.7 مليون دولار.
Q3 2025: الإيرادات 94.3 مليون دولار (+14% على أساس سنوي)، الربح الإجمالي 26.3 مليون دولار (+39% على أساس سنوي)، صافي الدخل 3.1 مليون دولار (+36% على أساس سنوي). أكدت الشركة توجيهات الإيرادات للسنة المالية 2025 بمقدار 360–375 مليون دولار.
- Net revenue +15% to $275.0M in 9M 2025
- Net income +71% to $13.2M in 9M 2025
- Gross profit +25% to $76.1M; gross margin +2.2pp
- Q3 2025 revenue +14% to $94.3M; gross profit +39%
- Net cash position ~ $11.7M and $21.8M cash on hand
- FY2025 revenue guidance maintained at $360M–$375M
- Operating expenses +18% to $62.1M in 9M 2025
- Selling expenses +19%, including $5.8M Suez freight hit
- Listing expenses doubled to $972K in 9M 2025
- Short-term borrowings $10.1M for trade financing
Insights
Strong revenue, margin expansion and net cash create a clearly positive near‑term financial picture.
Revenue rose to
Operating expenses rose
Watch quarterly margin trends, cash conversion and guidance execution against the FY
Export-led growth and efficiency gains underpin stronger unit economics, but logistics costs remain a watch item.
Export sales grew across Europe (
Freight costs added
Concrete near-term checkpoints: quarterly freight expense line, integration milestones and cost synergies from HTL Marketing integration, and the company hitting the FY
Export growth and margin improvement drive continued performance
SINGAPORE, Nov. 17, 2025 (GLOBE NEWSWIRE) -- HomesToLife Ltd (Nasdaq: HTLM) (“HomesToLife” or the “Company”), a Singapore-based home furniture company with sales across Asia-Pacific, Europe and North America, today announced its unaudited financial results for the nine months ended September 30, 2025 (“9M 2025”) and the third quarter of 2025 (“Q3 2025”).
“Our consistent performance demonstrates the resilience of our diversified export model and disciplined cost control,” said Ms. Phua Mei Ming, Chief Executive Officer of HomesToLife. “As we approach the year-end peak season, we are well-positioned to capitalize on seasonal demand while sustaining long-term growth through our key markets.”
| Selected Financial Highlights | ||||||||||||||||||||||||
| 9M 2024 | 9M 2025 | Change | Q3 2024 | Q3 2025 | Change | |||||||||||||||||||
| US$’000 | US$’000 | (%) | US$’000 | US$’000 | (%) | |||||||||||||||||||
| Net revenue | 238,964 | 275,078 | 15 | % | 82,652 | 94,302 | 14 | % | ||||||||||||||||
| Export | 223,553 | 254,909 | 14 | % | 75,296 | 86,900 | 15 | % | ||||||||||||||||
| Retail | 2,943 | 5,687 | 93 | % | 940 | 2,305 | 145 | % | ||||||||||||||||
| Leather | 12,468 | 14,482 | 16 | % | 6,416 | 5,097 | (21 | )% | ||||||||||||||||
| By geographical | 238,964 | 275,078 | 15 | % | 82,652 | 94,302 | 14 | % | ||||||||||||||||
| Asia Pacific | 70,338 | 75,137 | 7 | % | 27,478 | 26,454 | (4 | )% | ||||||||||||||||
| Europe | 137,862 | 165,942 | 20 | % | 43,429 | 55,953 | 29 | % | ||||||||||||||||
| North America | 30,763 | 33,999 | 11 | % | 11,744 | 11,895 | 1 | % | ||||||||||||||||
| Gross profit | 60,881 | 76,134 | 25 | % | 18,945 | 26,302 | 39 | % | ||||||||||||||||
| Gross margin (%) | 25.5 | % | 27.7 | % | 25 | % | 22.9 | % | 27.9 | % | 39 | % | ||||||||||||
| Operating expenses | 52,576 | 62,158 | 18 | % | 18,062 | 21,373 | 18 | % | ||||||||||||||||
| Selling expenses | 39,651 | 47,374 | 19 | % | 13,425 | 16,281 | 21 | % | ||||||||||||||||
| General and Administrative | 12,439 | 13,812 | 11 | % | 4,460 | 4,786 | 7 | % | ||||||||||||||||
| Listing expenses | 487 | 972 | 100 | % | 176 | 306 | 73 | % | ||||||||||||||||
| Income from operations | 8,305 | 13,976 | 68 | % | 884 | 4,929 | 458 | % | ||||||||||||||||
| Net income | 7,679 | 13,159 | 71 | % | 2,313 | 3,134 | 36 | % | ||||||||||||||||
| Earnings per share (Basic and diluted) | 0.09 | 0.15 | 67 | % | 0.03 | 0.03 | - | |||||||||||||||||
Financial results for 9M 2025, 9M2024, Q3 2025 and Q4 2024, unless otherwise stated, reflect the inclusion of HTL Marketing Pte. Ltd. because of the acquisition of
9M 2025 Performance
The Company reported net revenue of
Gross profit rose
In 9M 2025, total operating expenses rose
General and administrative expenses rose
The Company reported foreign exchange gains of
Net income for 9M 2025 rose
Q3 2025 Performance
The Company reported revenue of
Gross profit increased
Financial Position
As of September 30, 2025, the Company remained in a healthy financial position, with
Net cash generated from operating activities was
Outlook
The Company maintains its guidance for FY2025 revenue to range between
The Company continues to maintain a robust liquidity position, with the goal of ensuring financial flexibility to support its strategic growth initiatives while meeting short-term operational and financing obligations.
About HomesToLife Ltd (Nasdaq: HTLM)
HomesToLife Ltd is a global furniture company with two core divisions: a Consumer Retail Division with direct operations in Singapore and Korea, and a Wholesale & Trade Division.
Leveraging more than 50 years of heritage built by its founders, HTLM combines retail, distribution, and sourcing, supported by a diversified manufacturing network across China, Vietnam, and India.
In May 2025, HTLM strengthened its design, product development and merchandising function through the acquisition of HTL Marketing.
HTLM is fast expanding across Europe, Asia-Pacific, and North America, leveraging long-standing supplier partnerships and a global presence to deliver scale, efficiency, and resilience.
FORWARD-LOOKING STATEMENTS
Certain statements in this press release are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes may affect financial condition, results of operations, business strategy and financial needs of the Company and its subsidiaries. Forward-looking statements can be identified by the words such as “approximates,” “believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “will,” “would,” “should,” “could,” “may” or other similar expressions in this press release. The Company undertakes no obligation to update or revise publicly any 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 registration statement and other filings with the SEC.
Contacts
HomesToLife Ltd Contact:
6 Raffles Boulevard, #02-01/02
Marina Square, Singapore 039594
Email: Investor@homestolife.com
Investor Relations Inquiries:
Edelman Smithfield
Roger Ng, Senior Director
Jass Lim, Associate Director
HomesToLife@edelmansmithfield.com
| HOMESTOLIFE LTD AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED AND COMBINED BALANCE SHEETS (Currency expressed in United States Dollars (“US$”), except for number of shares) | ||||||||
| As of | ||||||||
| December 31, 2024 | September 30, 2025 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 24,860,621 | $ | 21,750,924 | ||||
| Accounts receivables, net (including receivable from related parties of | 66,928,602 | 65,768,061 | ||||||
| Inventories, net | 8,032,089 | 12,156,115 | ||||||
| Amounts due from related parties | 2,807,854 | 4,832,655 | ||||||
| Deposit, prepayments and other receivables | 5,145,372 | 6,973,080 | ||||||
| Total current assets | 107,774,538 | 111,480,835 | ||||||
| Non-current assets: | ||||||||
| Property, plant and equipment, net | 3,734,157 | 4,272,173 | ||||||
| Right-of-use assets, net | 6,632,749 | 6,075,192 | ||||||
| Deferred tax asset, net | 636,581 | 681,779 | ||||||
| Total non-current assets | 11,003,487 | 11,029,144 | ||||||
| TOTAL ASSETS | $ | 118,778,025 | $ | 122,509,979 | ||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 2,701,283 | $ | 3,090,766 | ||||
| Accounts payable, related parties | 72,724,799 | 63,732,800 | ||||||
| Customer deposits | 853,626 | 1,311,889 | ||||||
| Accrued liabilities and other payables | 4,428,806 | 6,689,131 | ||||||
| Short-term borrowings | 15,255,874 | 10,127,464 | ||||||
| Amount due to related parties | 292,753 | - | ||||||
| Lease liabilities | 2,100,281 | 1,944,325 | ||||||
| Warranty liabilities | 2,095,842 | 2,470,208 | ||||||
| Derivatives and hedging instruments | - | 171,365 | ||||||
| Income tax liabilities | 2,467,506 | 3,278,904 | ||||||
| Total current liabilities | 102,920,770 | 92,816,853 | ||||||
| Long-term liabilities: | ||||||||
| Provision for reinstatement cost | 262,479 | 320,463 | ||||||
| Lease liabilities | 4,883,321 | 4,476,070 | ||||||
| Total long-term liabilities | 5,145,800 | 4,796,533 | ||||||
| TOTAL LIABILITIES | 108,066,570 | 97,613,387 | ||||||
| Commitments and contingencies | - | - | ||||||
| Shareholders’ equity | ||||||||
| Ordinary share, | 8,969 | 8,969 | ||||||
| Additional paid-in capital | 37,179,424 | 37,179,424 | ||||||
| Accumulated other comprehensive loss | (12,686,896 | ) | (11,660,303 | ) | ||||
| Accumulated losses | (13,790,042 | ) | (631,498 | ) | ||||
| Total shareholders’ equity | 10,711,455 | 24,896,592 | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 118,778,025 | $ | 122,509,979 | ||||
* The share amounts are presented on a retroactive basis, giving the effect from the completion of common control acquisition.
| HOMESTOLIFE LTD AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Currency expressed in United States Dollars (“US$”), except for number of shares) | ||||||||||||||||
| For the three months ended September 30, | Nine Months ended September 30, | |||||||||||||||
| 2024 | 2025 | 2024 | 2025 | |||||||||||||
| Revenues, net | $ | 82,651,838 | $ | 94,302,780 | $ | 238,963,947 | $ | 275,077,583 | ||||||||
| Cost of goods sold | (63,706,782 | ) | (68,001,603 | ) | (178,082,934 | ) | (198,943,862 | ) | ||||||||
| Gross profit | 18,945,056 | 26,301,177 | 60,881,013 | 76,133,721 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Sales and distribution expenses | (13,424,877 | ) | (16,281,473 | ) | (39,651,095 | ) | (47,373,583 | ) | ||||||||
| General and administrative expenses | (4,460,458 | ) | (4,786,316 | ) | (12,438,689 | ) | (13,812,247 | ) | ||||||||
| Listing expenses | (176,193 | ) | (305,684 | ) | (486,695 | ) | (971,705 | ) | ||||||||
| Total operating expenses | (18,061,528 | ) | (21,373,473 | ) | (52,576,479 | ) | (62,157,535 | ) | ||||||||
| Income from operations | 883,528 | 4,927,704 | 8,304,534 | 13,976,186 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (364,499 | ) | (256,054 | ) | (751,762 | ) | (986,426 | ) | ||||||||
| Interest income | 19,502 | 6,147 | 114,542 | 22,394 | ||||||||||||
| Government subsidies | 5,191 | 13,558 | 26,423 | 30,508 | ||||||||||||
| Foreign exchange gain, net | 969,693 | 227,588 | 1,502,602 | 4,521,221 | ||||||||||||
| Net loss from forgiveness of related parties debt restructuring | - | (1,460,543 | ) | - | - | |||||||||||
| Professional fees on acquisition of HTL Marketing | - | - | - | (1,261,560 | ) | |||||||||||
| Scrap sofa sale income | 139,342 | 115,186 | 442,795 | 338,449 | ||||||||||||
| Change in fair value of derivatives and hedging instruments | 1,060,339 | 581,878 | (4,502 | ) | (171,365 | ) | ||||||||||
| Sundry income | 13,434 | 93,795 | 95,250 | 133,199 | ||||||||||||
| Total other (expense) income, net | 1,843,002 | (678,445 | ) | 1,425,348 | 2,626,420 | |||||||||||
| Income before income taxes | 2,726,530 | 4,249,260 | 9,729,8812 | 16,602,606 | ||||||||||||
| Income tax expense | (413,481 | ) | (1,114,790 | ) | (2,051,217 | ) | (3,444,062 | ) | ||||||||
| NET INCOME | $ | 2,313,049 | $ | 3,134,470 | $ | 7,678,665 | $ | 13,158,544 | ||||||||
| Other comprehensive income (loss): | ||||||||||||||||
| – Foreign currency translation adjustments | 1,667,852 | (341,582 | ) | 18,859 | 1,026,593 | |||||||||||
| COMPREHENSIVE INCOME | $ | 3,980,901 | $ | 2,792,887 | $ | 7,697,524 | $ | 14,185,137 | ||||||||
| Weighted average number of ordinary shares: | ||||||||||||||||
| Basic and diluted * | 88,250,000 | 89,687,500 | 88,250,000 | 89,687,500 | ||||||||||||
| EARNINGS PER SHARE – BASIC AND DILUTED | $ | 0.03 | $ | 0.03 | $ | 0.09 | $ | 0.15 | ||||||||
* The share amounts and per share data are presented on a retroactive basis, giving the effect from the completion of common control acquisition.
| HOMESTOLIFE LTD AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME – SEGMENT REPORTING (Currency expressed in United States Dollars (“US$”), except for number of shares | ||||||||||||||||||||
| Nine months ended September 30, 2024 | ||||||||||||||||||||
| Retails Sales | Export Sales | Leather Trading | Corporate and unallocated | Total | ||||||||||||||||
| Revenues, net | ||||||||||||||||||||
| From third party | $ | 2,943,113 | $ | 221,799,412 | $ | 1,747,259 | $ | - | $ | 226,489,784 | ||||||||||
| From related parties | - | 1,753,267 | 10,720,896 | - | 12,474,163 | |||||||||||||||
| 2,943,113 | 223,552,679 | 12,468,155 | - | 238,963,947 | ||||||||||||||||
| Cost of goods sold | (1,132,601 | ) | (164,908,845 | ) | (12,041,488 | ) | - | (178,082,934 | ) | |||||||||||
| Gross profit | 1,810,512 | 58,643,834 | 426,667 | - | 60,881,013 | |||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Sales and distribution | (1,999,806 | ) | (37,482,942 | ) | (168,347 | ) | - | (39,651,095 | ) | |||||||||||
| General and administrative | (1,137,316 | ) | (11,190,881 | ) | (5,024 | ) | (105,468 | ) | (12,438,689 | ) | ||||||||||
| Listing expenses | - | - | (486,695 | ) | (486,695 | ) | ||||||||||||||
| Total operating expenses | (3,137,122 | ) | (48,673,823 | ) | (173,371 | ) | (592,163 | ) | (52,576,479 | ) | ||||||||||
| Operating profit | (1,326,610 | ) | 9,970,011 | 253,296 | (592,163 | ) | 8,304,534 | |||||||||||||
| Other income (expenses): | ||||||||||||||||||||
| Interest expense | (149,919 | ) | (327,704 | ) | (274,139 | ) | - | (751,762 | ) | |||||||||||
| Interest income | - | 114,211 | 331 | - | 114,542 | |||||||||||||||
| Government subsidies | 15,549 | 10,874 | - | - | 26,423 | |||||||||||||||
| Foreign exchange gain, net | 5,086 | 1,511,993 | 5,852 | (20,329 | ) | 1,502,602 | ||||||||||||||
| Scrap sofa sale income | - | 442,795 | - | - | 442,795 | |||||||||||||||
| Change in fair value of derivatives and hedging instruments | (4,502 | ) | (4,502 | ) | ||||||||||||||||
| Sundry income (expense) | 78,401 | 16,839 | 10 | - | 95,250 | |||||||||||||||
| Total other income (expenses), net | (50,883 | ) | 1,764,506 | (267,946 | ) | (20,329 | ) | 1,425,348 | ||||||||||||
| Income before income expense | (1,377,493 | ) | 11,734,517 | (14,650 | ) | (612,492 | ) | 9,729,882 | ||||||||||||
| Income tax expense | - | (2,053,707 | ) | 2,490 | - | (2,051,217 | ) | |||||||||||||
| Segment income (loss) | $ | (1,377,493 | ) | $ | 9,680,810 | $ | (12,160 | ) | $ | (612,492 | ) | $ | 7,678,665 | |||||||
| HOMESTOLIFE LTD AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME – SEGMENT REPORTING (Currency expressed in United States Dollars (“US$”), except for number of shares) | ||||||||||||||||||||
| Nine months ended September 30, 2025 | ||||||||||||||||||||
| Retails Sales | Export Sales | Leather Trading | Corporate and unallocated | Total | ||||||||||||||||
| Revenues, net | ||||||||||||||||||||
| From third party | $ | 5,687,313 | $ | 252,646,787 | $ | 276,399 | $ | - | $ | 258,610,499 | ||||||||||
| From related parties | - | 2,262,235 | 14,204,849 | - | 16,467,084 | |||||||||||||||
| 5,687,313 | 254,909,022 | 14,481,248 | - | 275,077,583 | ||||||||||||||||
| Cost of goods sold | (2,288,086 | ) | (182,786,468 | ) | (13,869,308 | ) | - | (198,943,862 | ) | |||||||||||
| Gross profit | 3,399,227 | 72,122,554 | 611,940 | - | 76,133,721 | |||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Sales and distribution | (3,855,251 | ) | (43,452,195 | ) | (66,137 | ) | - | (47,373,583 | ) | |||||||||||
| General and administrative | (1,370,357 | ) | (12,361,842 | ) | (4,579 | ) | (75,469 | ) | (13,812,247 | ) | ||||||||||
| Listing expenses | - | - | - | (971,705 | ) | (971,705 | ) | |||||||||||||
| Total operating expenses | (5,225,608 | ) | (55,814,037 | ) | (70,716 | ) | (1,047,174 | ) | (62,157,535 | ) | ||||||||||
| Operating profit | (1,826,381 | ) | 16,308,517 | 541,224 | (1,047,174 | ) | 13,976,186 | |||||||||||||
| Other income (expenses): | ||||||||||||||||||||
| Interest expense | (179,966 | ) | (427,378 | ) | (379,082 | ) | - | (986,426 | ) | |||||||||||
| Interest income | 280 | 21,810 | 303 | - | 22,394 | |||||||||||||||
| Government subsidies | 22,681 | 7,827 | - | - | 30,508 | |||||||||||||||
| Foreign exchange gain, net | (17,177 | ) | 4,528,164 | 5,641 | 4,593 | 4,521,221 | ||||||||||||||
| Net gain from forgiveness of related parties debt restructuring | - | - | ||||||||||||||||||
| Professional fees on acquisition of HTL Marketing | - | - | - | (1,261,560 | ) | (1,261,560 | ) | |||||||||||||
| Scrap sofa sale income | - | 338,449 | - | - | 338,449 | |||||||||||||||
| Change in fair value of derivatives and hedging instruments | (171,365 | ) | (171,365 | ) | ||||||||||||||||
| Sundry income (expense) | 56,674 | 136,955 | 7 | (60,438 | ) | 133,199 | ||||||||||||||
| Total other income (expenses), net | (117,507 | ) | 4,434,462 | (373,131 | ) | (1,317,405 | ) | 2,626,420 | ||||||||||||
| Income before income expense | (1,943,888 | ) | 20,742,979 | 168,093 | (2,364,578 | ) | 16,602,606 | |||||||||||||
| Income tax expense | - | (3,415,486 | ) | (28,576 | ) | - | (3,444,062 | ) | ||||||||||||
| Segment income (loss) | $ | (1,943,888 | ) | $ | 17,327,493 | $ | 139,517 | $ | (2,364,578 | ) | $ | 13,158,544 | ||||||||
| For the three months ended September 30,2024 | ||||||||||||||||||||
| Retails Sales | Export Sales | Leather Trading | Corporate and unallocated | Total | ||||||||||||||||
| Revenues, net | ||||||||||||||||||||
| From third party | $ | 939,764 | $ | 74,315,333 | $ | 773,076 | $ | - | $ | 76,028,172 | ||||||||||
| From related parties | - | 980,252 | 5,643,414 | - | 6,623,666 | |||||||||||||||
| 939,764 | 75,295,585 | 6,416,490 | - | 82,651,838 | ||||||||||||||||
| Cost of goods sold | (355,795 | ) | (57,088,707 | ) | (6,262,280 | ) | - | (63,706,782 | ) | |||||||||||
| Gross profit | 583,969 | 18,206,878 | 154,209 | - | 18,945,056 | |||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Sales and distribution | (636,847 | ) | (12,728,041 | ) | (59,989 | ) | - | (13,424,877 | ) | |||||||||||
| General and administrative | (521,104 | ) | (3,928,371 | ) | (1,471 | ) | (9,513 | ) | (4,460,458 | ) | ||||||||||
| Listing expenses | - | - | (176,193 | ) | (176,193 | ) | ||||||||||||||
| Total operating expenses | (1,157,951 | ) | (16,656,412 | ) | (61,460 | ) | (185,706 | ) | (18,061,528 | ) | ||||||||||
| Operating profit | (573,982 | ) | 1,550,466 | 92,750 | (185,706 | ) | 883,528 | |||||||||||||
| Other income (expenses): | ||||||||||||||||||||
| Interest expense | (56,573 | ) | (184,592 | ) | (123,333 | ) | - | (364,499 | ) | |||||||||||
| Interest income | - | 19,350 | 153 | - | 19,502 | |||||||||||||||
| Government subsidies | 1,860 | 3,331 | - | - | 5,191 | |||||||||||||||
| Foreign exchange gain(loss), net | 5,609 | 979,224 | 3,676 | (18,816 | ) | 969,693 | ||||||||||||||
| Scrap sofa sale income | - | 139,342 | - | - | 139,342 | |||||||||||||||
| Change in fair value of derivatives and hedging instruments | 1,060,339 | 1,060,339 | ||||||||||||||||||
| Sundry income (expense) | 51,257 | (37,830 | ) | 7 | - | 13,434 | ||||||||||||||
| Total other income (expenses), net | 2,152 | 1,979,164 | (119,498 | ) | (18,816 | ) | 1,843,002 | |||||||||||||
| Income before income expense | (571,829 | ) | 3,529,631 | (26,749 | ) | (204,522 | ) | 2,726,530 | ||||||||||||
| Income tax expense | - | (418,029 | ) | 4,547 | - | (413,481 | ) | |||||||||||||
| Segment income (loss) | $ | (571,829 | ) | $ | 3,111,602 | $ | (22,202 | ) | $ | (204,522 | ) | $ | 2,313,049 | |||||||
| For the three months ended September 30,2025 | ||||||||||||||||||||
| Retails Sales | Export Sales | Leather Trading | Corporate and unallocated | Total | ||||||||||||||||
| Revenues, net | ||||||||||||||||||||
| From third party | $ | 2,305,039 | $ | 86,187,600 | $ | 0 | $ | - | $ | 88,492,639 | ||||||||||
| From related parties | - | 712,212 | 5,097,930 | - | 5,810,141 | |||||||||||||||
| 2,305,039 | 86,899,810 | 5,097,930 | - | 94,302,781 | ||||||||||||||||
| Cost of goods sold | (886,592 | ) | (62,260,173 | ) | (4,854,837 | ) | - | (68,001,602 | ) | |||||||||||
| Gross profit | 1,418,447 | 24,639,638 | 243,092 | - | 26,301,178 | |||||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Sales and distribution | (1,450,561 | ) | (14,817,435 | ) | (13,477 | ) | - | (16,281,473 | ) | |||||||||||
| General and administrative | (463,390 | ) | (4,261,934 | ) | (1,554 | ) | (59,439 | ) | (4,786,316 | ) | ||||||||||
| Listing expenses | - | - | - | (305,684 | ) | (305,684 | ) | |||||||||||||
| Total operating expenses | (1,913,951 | ) | (19,079,368 | ) | (15,030 | ) | (365,123 | ) | (21,373,473 | ) | ||||||||||
| Operating profit | (495,504 | ) | 5,560,269 | 228,062 | (365,123 | ) | 4,927,705 | |||||||||||||
| Other income (expenses): | ||||||||||||||||||||
| Interest expense | (54,783 | ) | (32,955 | ) | (168,316 | ) | - | (256,054 | ) | |||||||||||
| Interest income | 150 | 5,864 | 133 | - | 6,146 | |||||||||||||||
| Government subsidies | 10,443 | 3,115 | - | - | 13,558 | |||||||||||||||
| Foreign exchange gain(loss), net | (7,530 | ) | 236,097 | (574 | ) | (406 | ) | 227,588 | ||||||||||||
| Net gain from forgiveness of related parties debt restructuring | (1,460,543 | ) | (1,460,543 | ) | ||||||||||||||||
| Professional fees on acquisition of HTL Marketing | - | 133,960 | - | (133,960 | ) | - | ||||||||||||||
| Scrap sofa sale income | - | 115,186 | - | - | 115,186 | |||||||||||||||
| Change in fair value of derivatives and hedging instruments | 581,878 | 581,878 | ||||||||||||||||||
| Sundry income (expense) | (21,610 | ) | 115,405 | - | - | 93,795 | ||||||||||||||
| Total other income (expenses), net | (73,331 | ) | 1,158,551 | (168,757 | ) | (1,594,908 | ) | (678,446 | ) | |||||||||||
| Income before income expense | (568,835 | ) | 6,718,819 | 59,306 | (1,960,031 | ) | 4,249,259 | |||||||||||||
| Income tax expense | - | (1,104,708 | ) | (10,082 | ) | - | (1,114,791 | ) | ||||||||||||
| Segment income (loss) | $ | (568,835 | ) | $ | 5,614,111 | $ | 49,224 | $ | (1,960,031 | ) | $ | 3,134,468 | ||||||||
| HOMESTOLIFE LTD AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS (Currency expressed in United States Dollars (“US$”), except for number of shares) | ||||||||
| Nine months ended September 30, | ||||||||
| 2024 | 2025 | |||||||
| Net cash provided by operating activities | $ | 1,978,988 | $ | 4,082,057 | ||||
| Net cash used in investing activities | (490,681 | ) | (572,112 | ) | ||||
| Net cash used in financing activities | 239,631 | (7,445,963 | ) | |||||
| Effect on exchange rate change on cash and cash equivalents | 44,596 | 826,321 | ||||||
| 1,772,534 | (3,109,697 | ) | ||||||
| BEGINNING OF PERIOD | 22,624,972 | 24,860,621 | ||||||
| END OF PERIOD | $ | 24,397,506 | $ | 21,750,924 | ||||