EX-99.2 3 tm2312990d2_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

CANAAN INC.

 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

(all amounts in thousands, except share and per share data, or as otherwise noted)

 

   As of December 31,   As of December 31, 
   2021   2022   2022 
   RMB   RMB   US$ 
ASSETS            
Current assets:               
Cash and cash equivalents   2,684,342    707,261    102,543 
Restricted cash   47,362    -    - 
Accounts receivable, net   367    -    - 
Inventories   812,363    1,473,990    213,708 
Prepayments and other current assets   1,729,027    1,689,079    244,893 
Total current assets   5,273,461    3,870,330    561,144 
Non-current assets:               
Cryptocurrency   20,310    87,273    12,653 
Property, equipment and software   185,566    597,988    86,700 
Right-of-use assets, net   30,920    29,600    4,292 
Deferred tax assets   99,044    151,410    21,952 
Other non-current assets   2,956    17,437    2,528 
Non-current financial investment   20,000    20,000    2,900 
Total non-current assets   358,796    903,708    131,025 
Total assets   5,632,257    4,774,038    692,169 
LIABILITIES, AND SHAREHOLDERS’ EQUITY               
Current liabilities               
Accounts payable   143,441    116,333    16,867 
Contract liabilities   1,340,731    4,613    669 
Income tax payable   148,719    50,340    7,299 
Accrued liabilities and other current liabilities   437,394    336,705    48,814 
Lease liabilities, current   14,819    16,118    2,337 
Total current liabilities   2,085,104    524,109    75,986 
Non-current liabilities:               
Lease liabilities, non-current   16,292    10,039    1,456 
Warrant liability   66,347    -    - 
Other non-current liabilities   5,824    4,163    604 
Total liabilities   2,173,567    538,311    78,046 
Shareholders’ equity:               
Ordinary shares (US$0.00000005 par value; 1,000,000,000,000 shares authorized, 2,804,138,492 shares issued, 2,577,386,552 and 2,496,001,757 shares outstanding as of December 31, 2021 and December 31, 2022, respectively)   1    1    - 
Subscriptions receivable from shareholders   (1)   (1)   - 
Treasury stocks (US$0.00000005 par value; 226,751,940 shares as of December 31, 2021 and 308,136,735 shares as of December 31, 2022, respectively)   (231,281)   (380,538)   (55,173)
Additional paid-in capital   2,891,134    3,298,531    478,242 
Statutory reserves   97,420    102,586    14,874 
Accumulated other comprehensive loss   (101,925)   (4,844)   (702)
Retained earnings   803,342    1,219,992    176,882 
Total shareholders’ equity   3,458,690    4,235,727    614,123 
Total liabilities and shareholders’ equity   5,632,257    4,774,038    692,169 

 

1

 

 

CANAAN INC.

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)

 

(all amounts in thousands of RMB, except share and per share data, or as otherwise noted)

 

   For the Three Months Ended 
   December 31,
2021
   September 30,
2022*
   December 31,
2022
   December 31,
2022
 
   RMB   RMB   RMB   US$ 
Revenues                    
Products revenue   2,168,908    915,992    319,558    46,332 
Mining revenue   15,409    62,018    72,150    10,461 
Other revenues   238    197    218    32 
Total revenues   2,184,555    978,207    391,926    56,825 
Cost of revenues   (697,606)   (758,871)   (822,979)   (119,321)
Gross profit/(loss)   1,486,949    219,336    (431,053)   (62,496)
Operating expenses:                    
Research and development expenses   (112,017)   (118,084)   (223,479)   (32,401)
Sales and marketing expenses   (30,712)   (14,249)   (7,629)   (1,106)
General and administrative expenses   (130,995)   (142,690)   (162,375)   (23,542)
Impairment on cryptocurrency   -    (11,290)   (11,276)   (1,635)
Total operating expenses   (273,724)   (286,313)   (404,759)   (58,684)
Income/(loss) from operations   1,213,225    (66,977)   (835,812)   (121,180)
Interest income   1,986    2,948    7,670    1,112 
Change in fair value of warrant liability   22,148    -    -    - 
Interest expense   246    -    -    - 
Foreign exchange gains, net   4,190    101,197    26,583    3,854 
Other income, net   4,492    1,719    14,037    2,035 
Income/(loss) before income tax expenses   1,246,287    38,887    (787,522)   (114,179)
Income tax (expense)/benefit   (49,758)   7,173    177,302    25,706 
Net income/(loss)   1,196,529    46,060    (610,220)   (88,473)
Foreign currency translation adjustment, net of nil tax   (19,930)   94,008    (47,226)   (6,847)
Total comprehensive income/(loss)   1,176,599    140,068    (657,446)   (95,320)
Weighted average number of shares used in per share calculation:                    
— Basic   2,602,142,223    2,560,879,920    2,515,312,493    2,515,312,493 
— Diluted   2,635,116,905    2,580,542,499    2,515,312,493    2,515,312,493 
Net earnings/(loss) per share (cent per share)                    
— Basic   45.98    1.80    (24.26)   (3.52)
— Diluted   45.41    1.78    (24.26)   (3.52)

Share-based compensation expenses were included in:

                    
Cost of revenues   -    481    405    59 
Research and development expenses   19,614    14,484    14,138    2,050 
Sales and marketing expenses   2,123    5,370    4,383    635 
General and administrative expenses   54,627    84,888    77,622    11,254 

 

2

 

 

The table below sets forth a reconciliation of net income/(loss) to non-GAAP adjusted net income/(loss) for the period indicated:

 

   For the Three Months Ended 
   December  31,
2021
   September 30,
2022
   December  31,
2022
   December  31,
2022
 
   RMB   RMB   RMB   US$ 
Net income/(loss)   1,196,529    46,060    (610,220)   (88,473)
Share-based compensation expenses   76,364    105,223    96,548    13,998 
Change in fair value of warrant liability   (22,148)   -    -    - 
Non-GAAP adjusted net income/(loss)   1,250,745    151,283    (513,672)   (74,475)

 

3

 

 

CANAAN INC.

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

(all amounts in thousands of RMB, except share and per share data, or as otherwise noted)

 

   For the Years Ended 
   December 31,
2021
   December 31,
2022
   December 31,
2022
 
   RMB   RMB   US$ 
Revenues            
Products revenue   4,956,891    4,159,563    603,080 
Mining revenue   21,688    218,639    31,700 
Other revenues   8,127    705    102 
Total revenues   4,986,706    4,378,907    634,882 
Cost of revenues   (2,135,961)   (2,831,107)   (410,472)
Gross profit   2,850,745    1,547,800    224,410 
Operating expenses:               
Research and development expenses   (332,846)   (546,642)   (79,256)
Sales and marketing expenses   (100,467)   (62,966)   (9,129)
General and administrative expenses   (589,107)   (580,523)   (84,168)
Impairment on cryptocurrency   -    (52,959)   (7,678)
Total operating expenses   (1,022,420)   (1,243,090)   (180,231)
Income from operations   1,828,325    304,710    44,179 
Interest income   7,310    15,938    2,311 
Change in fair value of warrant liability   190,178    24,598    3,566 
Investment income   277    -    - 
Foreign exchange gains, net   17,890    242,957    35,225 
Other income, net   6,410    22,156    3,212 
Income before income tax expenses   2,050,390    610,359    88,493 
Income tax expense   (50,108)   (124,002)   (17,979)
Net income   2,000,282    486,357    70,514 
Foreign currency translation adjustment, net of nil tax   (22,145)   97,081    14,075 
Total comprehensive income   1,978,137    583,438    84,589 
Weighted average number of shares used in per share calculation:               
— Basic   2,521,667,815    2,560,106,403    2,560,106,403 
— Diluted   2,576,157,247    2,577,892,069    2,577,892,069 
Net earnings per share (cent per share)               
— Basic   79.32    19.00    2.75 
— Diluted   77.65    18.87    2.74 

Share-based compensation expenses were included in:

               
Cost of revenues   269    990    144 
Research and development expenses   99,173    66,065    9,579 
Sales and marketing expenses   8,240    16,263    2,358 
General and administrative expenses   383,779    324,079    46,987 

 

4

 

 

The table below sets forth a reconciliation of net income to non-GAAP adjusted net income for the years indicated:

 

   For the Years Ended 
   December  31, 2021   December  31, 2022   December  31, 2022 
   RMB   RMB   US$ 
Net income   2,000,282    486,357    70,514 
Share-based compensation expenses   491,461    407,397    59,068 
Change in fair value of warrant liability   (190,178)   (24,598)   (3,566)
Non-GAAP adjusted net income   2,301,565    869,156    126,016 

 

5