Exhibit 99.1

 

SOS Limited

 

Interim Condensed Consolidated Balance Sheet

(US$ thousands, except share data and per share data, or otherwise noted)

 

    Twelve months
as of
    Six months
as of
 
    31-Dec-22     30-Jun-23  
    Audited     Unaudited  
    US$     US$  
Current assets:                
Cash and cash equivalents     259,492       249,884  
Accounts receivable – net     2,432       2,376  
Inventory     46,273       42,456  
Other receivables – net     55,004       67,325  
Amount due from related parties     69,038       45,122  
Tax recoverable     2,543       2,319  
Intangible assets     6,406       6,675  
Total current assets     441,188       416,157  
Non-current assets:                
Property equipment and software-net     12,553       12,443  
Goodwill     72       72  
Operating lease, right of use assets-net     921       652  
Total non-current assets     13,546       13,167  
Total assets     454,734       429,324  
                 
Liabilities and Shareholder’s Equity                
Current liabilities:                
Accrued liabilities     20,385       16,875  
Accounts payable     12,834       13,923  
Tax payable     94       81  
Other payables     11,081       7,223  
Amount due to related parties     643       642  
Operating lease liability-current     544       557  
Total current liabilities     45,581       39,301  
                 
Non-current liability:                
Operating lease liability-non-current     377       95  
Total non-current liability     377       95  
Total liabilities     45,958       39,396  
Shareholder’s equity                
Paid up capital     374       399  
Additional paid-in capital     705,488       707,516  
Statutory reserve     59       170  
Accumulated deficit     (272,919 )     (283,727 )
Other comprehensive loss     (23,400 )     (32,106 )
Total Shareholders’ equity     409,602       392,252  
Non-controlling interest     (826 )     (2,324 )
Total liabilities and shareholders’ equity     454,734       429,324  

 

 

 

SOS Limited

 

Interim Condensed Consolidated Statements of Comprehensive Loss

(US$ thousands, except share data and per share data, or otherwise noted)

 

   Six months ended 
   30-Jun-22   30-Jun-23 
   Unaudited   Unaudited 
   US$   US$ 
Revenue   84,780    41,835 
Business taxes and surcharges   (25)   (29)
Net revenue   84,755    41,806 
Operating costs   (82,164)   (41,716)
Gross profit   2,591    90 
Gross profit ratio   3.1%   0.2%
Operating expenses          
Selling expense   (3,115)   (1,142)
General and administrative expense   (6,697)   (9,354)
Impairment   
-
    (81)
Share-based compensation   (14,471)   (2,053)
Total operating expenses   (24,283)   (12,630)
Loss from operations   (21,692)   (12,540)
Other income (expenses):          
Other income, net   423    988 
Total other income, net   423    988 
           
Loss before income taxes   (21,269)   (11,552)
Income tax expense   (554)   (642)
Net loss - continuing operations   (21,823)   (12,194)
           
Discontinued operations          
Income from discontinued operations   6,921    
-
 
Gain from discontinued operations   6,921    
-
 
           
Net loss   (14,902)   (12,194)
Non-controlling interest   569    1,497 
Net loss attributable to SOS Ltd   (14,333)   (10,697)
           
Other comprehensive loss:          
Foreign currency translation adjustment-net of tax   (10,739)   8,706 
Total comprehensive loss   (25,072)   (1,991)
           
Weighted average number of ordinary shares          
           
Basic   3,127,978,878    3,440,476,475 
Diluted*   
-
    
-
 
LOSS PER SHARE          
Basic   (0.0046)   (0.0031)
Diluted*   

(0.0046

)   

(0.0031

)

 

Note 1: *N/A Anti-diluted shares not considered

 

   Six months ended 
   30-Jun-22   30-Jun-23 
  

US$

   US$ 
None-GAAP adjusted net loss   138    (8,644)

 

Note 2: The add-back adjustment was mainly associated with share-based compensation expenses of $14.5 million for the six months ended June 30, 2022 and $2.1 million for the six months ended June 30, 2023, respectively.

 

2

 

 

SOS Limited

 

Interim Condensed Consolidated Statement of Cash Flow

(US$ thousands, except share data and per share data, or otherwise noted)

 

   Six months
ended
   Six months
ended
 
   30-Jun-22   30-Jun-23 
   Unaudited   Unaudited 
   US$   US$ 
Cash flows from operating activities:        
Net loss   (14,333)   (10,697)
Less: Net income from discontinued operation   6,921    
-
 
Net loss from continuing operation   (21,254)   (10,697)
Adjustments:          
Depreciation and amortization   2,399    106 
Share-based compensation   14,472    2,054 
Amortisation of right of use assets   256    268 
Accretion of finance leases   
-
    19 
Allowance for doubtful accounts-accounts receivable   189    
-
 
Allowance for doubtful accounts-other receivable   800    
-
 
Impairment of cryptocurrencies   
-
    81 
Operating cash flows before movements in working capital   (3,138)   (8,169)
Changes in working capital:          
Inventory   9,442    1,224 
Accounts receivable   19,298    56 
Other receivables   (110,435)   (12,321)
Amount due from related parties   (10,045)   23,916 
Intangible assets   (837)   (350)
Accrued liabilities   (3,225)   (3,510)
Accounts payable   1,274    1,089 
Tax payable   (47)   211 
Other payables   7,199    (3,857)
Amount due to related parties   624    (1)
Lease liabilities   1,184    (269)
Net cash used in operating activities from continuing operations   (88,706)   (1,981)
Net cash used in in generating from discontinued operating activities   (15,611)   
-
 
Net cash used in operating activities   (104,317)   (1,981)
Cash flows from investing activity:          
Proceeds from disposal of property, equipment and software   132    
-
 
Net cash generated from investing activity from continuing operations   132    
-
 
Net cash generated from investing activity from discontinuing operations   1,465    
-
 
Net cash generated from investing activities   1,597    
-
 
Cash flows from financing activities:          
Repayment of principle portion of lease liabilities   
-
    (288)
Proceeds from share issuance, net of issuance costs   18,483    
-
 
Net cash generated from/(used in) financing activities   18,483    (288)
Net decrease on cash and cash equivalents   (84,237)   (2,269)
Cash and cash equivalents at beginning of the period   338,026    259,492 
Effect of exchange rates on cash and cash equivalents   (6,443)   (7,339)
Less: cash and cash equivalents, from the discontinued operations   3,602    
-
 
Cash and cash equivalents at end of the period   243,744    249,884 
           
Supplemental cash flow information          
Cash paid for income tax   1,061    646 

 

3

 

false --12-31 Q2 0001346610 0001346610 2023-01-01 2023-06-30 0001346610 2022-12-31 0001346610 2023-06-30 0001346610 2022-01-01 2022-06-30 0001346610 2021-12-31 0001346610 2022-06-30 iso4217:USD xbrli:pure xbrli:shares iso4217:USD xbrli:shares