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 | ||||||||
Accounts receivable – net | ||||||||
Inventory | ||||||||
Other receivables – net | ||||||||
Amount due from related parties | ||||||||
Tax recoverable | ||||||||
Intangible assets | ||||||||
Total current assets | ||||||||
Non-current assets: | ||||||||
Property equipment and software-net | ||||||||
Goodwill | ||||||||
Operating lease, right of use assets-net | ||||||||
Total non-current assets | ||||||||
Total assets | ||||||||
Liabilities and Shareholder’s Equity | ||||||||
Current liabilities: | ||||||||
Accrued liabilities | ||||||||
Accounts payable | ||||||||
Tax payable | ||||||||
Other payables | ||||||||
Amount due to related parties | ||||||||
Operating lease liability-current | ||||||||
Total current liabilities | ||||||||
Non-current liability: | ||||||||
Operating lease liability-non-current | ||||||||
Total non-current liability | ||||||||
Total liabilities | ||||||||
Shareholder’s equity | ||||||||
Paid up capital | ||||||||
Additional paid-in capital | ||||||||
Statutory reserve | ||||||||
Accumulated deficit | ( |
) | ( |
) | ||||
Other comprehensive loss | ( |
) | ( |
) | ||||
Total Shareholders’ equity | ||||||||
Non-controlling interest | ( |
) | ( |
) | ||||
Total liabilities and shareholders’ equity |
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 | ||||||||
Business taxes and surcharges | ( | ) | ( | ) | ||||
Net revenue | ||||||||
Operating costs | ( | ) | ( | ) | ||||
Gross profit | ||||||||
Gross profit ratio | % | % | ||||||
Operating expenses | ||||||||
Selling expense | ( | ) | ( | ) | ||||
General and administrative expense | ( | ) | ( | ) | ||||
Impairment | ( | ) | ||||||
Share-based compensation | ( | ) | ( | ) | ||||
Total operating expenses | ( | ) | ( | ) | ||||
Loss from operations | ( | ) | ( | ) | ||||
Other income (expenses): | ||||||||
Other income, net | ||||||||
Total other income, net | ||||||||
Loss before income taxes | ( | ) | ( | ) | ||||
Income tax expense | ( | ) | ( | ) | ||||
Net loss - continuing operations | ( | ) | ( | ) | ||||
Discontinued operations | ||||||||
Income from discontinued operations | ||||||||
Gain from discontinued operations | ||||||||
Net loss | ( | ) | ( | ) | ||||
Non-controlling interest | ||||||||
Net loss attributable to SOS Ltd | ( | ) | ( | ) | ||||
Other comprehensive loss: | ||||||||
Foreign currency translation adjustment-net of tax | ( | ) | ||||||
Total comprehensive loss | ( | ) | ( | ) | ||||
Weighted average number of ordinary shares | ||||||||
Basic | ||||||||
Diluted* | ||||||||
LOSS PER SHARE | ||||||||
Basic | ( | ) | ( | ) | ||||
Diluted* | ( | ) | ( | ) |
Note 1: *
Six months ended | ||||||||
30-Jun-22 | 30-Jun-23 | |||||||
US$ | US$ | |||||||
None-GAAP adjusted net loss | ( | ) |
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 | ( | ) | ( | ) | ||||
Less: Net income from discontinued operation | ||||||||
Net loss from continuing operation | ( | ) | ( | ) | ||||
Adjustments: | ||||||||
Depreciation and amortization | ||||||||
Share-based compensation | ||||||||
Amortisation of right of use assets | ||||||||
Accretion of finance leases | ||||||||
Allowance for doubtful accounts-accounts receivable | ||||||||
Allowance for doubtful accounts-other receivable | ||||||||
Impairment of cryptocurrencies | ||||||||
Operating cash flows before movements in working capital | ( | ) | ( | ) | ||||
Changes in working capital: | ||||||||
Inventory | ||||||||
Accounts receivable | ||||||||
Other receivables | ( | ) | ( | ) | ||||
Amount due from related parties | ( | ) | ||||||
Intangible assets | ( | ) | ( | ) | ||||
Accrued liabilities | ( | ) | ( | ) | ||||
Accounts payable | ||||||||
Tax payable | ( | ) | ||||||
Other payables | ( | ) | ||||||
Amount due to related parties | ( | ) | ||||||
Lease liabilities | ( | ) | ||||||
Net cash used in operating activities from continuing operations | ( | ) | ( | ) | ||||
Net cash used in in generating from discontinued operating activities | ( | ) | ||||||
Net cash used in operating activities | ( | ) | ( | ) | ||||
Cash flows from investing activity: | ||||||||
Proceeds from disposal of property, equipment and software | ||||||||
Net cash generated from investing activity from continuing operations | ||||||||
Net cash generated from investing activity from discontinuing operations | ||||||||
Net cash generated from investing activities | ||||||||
Cash flows from financing activities: | ||||||||
Repayment of principle portion of lease liabilities | ( | ) | ||||||
Proceeds from share issuance, net of issuance costs | ||||||||
Net cash generated from/(used in) financing activities | ( | ) | ||||||
Net decrease on cash and cash equivalents | ( | ) | ( | ) | ||||
Cash and cash equivalents at beginning of the period | ||||||||
Effect of exchange rates on cash and cash equivalents | ( | ) | ( | ) | ||||
Less: cash and cash equivalents, from the discontinued operations | ||||||||
Cash and cash equivalents at end of the period | ||||||||
Supplemental cash flow information | ||||||||
Cash paid for income tax |
3