Exhibit 99.1

 

SOS Limited

 

Interim Condensed Consolidated Balance Sheet

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

 

   Twelve months ended   Six months ended 
   31-Dec-21   30-Jun-22 
   Audited   Unaudited 
   $   $ 
Current assets:        
Cash and cash equivalents   338,026    247,346 
Accounts receivable - net   26,129    5,738 
Inventory   96,071    84,855 
Other receivables - net   173,234    307,512 
Amount due from related parties   7,839    18,460 
Tax recoverable   7,706    3,596 
Intangible assets   14,502    15,338 
Total current assets   663,507    682,845 
Non-current assets:          
Property equipment and software-net   28,320    26,382 
Goodwill   72    72 
Operating lease, right of use assets-net   3,401    3,742 
Total non-current assets   31,793    30,196 
Total assets   695,300    713,041 
           
Liabilities and Shareholder’s Equity          
Liabilities:          
Accrued liabilities   19,815    16,730 
Accounts payable   29,487    34,886 
Tax payable   -    2,322 
Other payables   6,684    14,099 
Amount due to related parties   2,777    4,167 
Contract liability   156    347 
Operating lease liability-current   894    1,446 
Total current liabilities   59,813    
73,997
 
Operating lease liability-non-current   1,918    2,472 
Total non-current liabilities   1,918    2,472 
Total liabilities   61,731    76,469 
Shareholder’s Equity          
Paid up capital   300    335 
Additional paid-in capital   672,352    

705,272

 
Retained earnings/(accumulated deficit)   5,838    (43,413)
Current year net loss   (49,251)   (14,334)
Other comprehensive income/(loss)   4,130    

(10,738

)
Total Shareholders’ Equity   633,369    637,122 
Non-controlling interest   200    (550)
Total Liabilities and Shareholders’ Equity   695,300    713,041 

 

 

 

 

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-21   30-Jun-22 
   Unaudited   Unaudited 
   $   $ 
Revenue   184,489    132,710 
Business taxes and surcharges   (11)   (45)
Net revenue   184,478    132,665 
Operating costs   (167,238)   (120,294)
Gross profit   17,240    12,371 
Gross profit ratio   9.3%   9.3%
Operating expenses          
Selling expense   (30)   (3,115)
G&A expense   (19,425)   (10,087)
Share-based compensation   (17,926)   (14,471)
Finance expense   
-
    - 
Total operating expenses   (37,381)   (27,673)
Income from operations   (20,141)   (15,302)
Other income (expenses):          
Other income (expenses), net   305    3,166 
Total other (expenses) income, net   305    3,166 
           
Loss before income taxes   (19,836)   (12,136)
Income tax expense   (579)   (2,767)
Net loss - continuing operations   (20,415)   (14,903)
Non-controlling interest   4    569 
Net Loss   (20,411)   (14,334)
           
Other comprehensive loss:          
Foreign currency translation adjustment-net of tax   (2,991)   

(10,739

)
Total comprehensive loss   (23,402)   (25,073)
           
Weighted average number of ordinary shares          
           
Basic   490,720,471    3,127,978,878 
Diluted*   
-
    
-
 
LOSS PER SHARE          
Basic   (0.04)   (0.0046)
Diluted*   
-
    
-
 

 

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

 

    Six months ended  
    30-Jun-21     30-Jun-22  
    US$ 000     US$ 000  
None-GAAP adjusted (loss)/profit before income tax expense     (2,484 )     137  

 

Note 2 The add-back adjustment was mainly associated with share-based compensation expenses of $17.9 million for the period of six months ended June 30, 2021 and $14.5 million for the six months ended June 30, 2022 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-21   30-Jun-22 
   Unaudited   Unaudited 
   $   $ 
Cash flows from operating activities:        
Net (loss)   (20,411)   (14,334)
Adjustments:          
Depreciation and amortization   5,509    2,700 
Share-based compensation   17,927    14,472 
Allowance for doubtful accounts-accounts receivable   
-
    189 
Allowance for doubtful accounts-other receivable   
-
    800 
Inventory   (102,566)   11,217 
           
Accounts receivable   
-
    20,391 
Other receivables   (196,620)   (138,389)
Amount due from related parties   (10,183)   (10,622)
Intangible assets   (12,221)   (837)
Accrued liabilities   24    (3,085)
Accounts payable   (13,118)   5,400 
Tax payable   (6,024)   

(2,323

)
Other payables   (8,338)   7,415 
Amount due to related parties   2,406    1,390 
Contract liability   4,450    192 
Lease liabilities   -    1,107 
Net cash used in operating activities   (339,165)   (104,317)
Cash flows from investing activities:          
Purchase of property, equipment and software   (34,205)   - 
Proceeds from disposal of property, equipment and software   

-

    1,597 
Disposition of assets-P2P   3,500    
-
 
Net cash (used in)/generated from investing activities   (30,705)   1,597 
Cash flows from financing activities:          
Proceeds from share issuance, net of issuance costs   551,824    18,483 
Net cash generated from financing activities   551,824    18,483 
Effect of exchange rates on cash and cash equivalents   2,887    (6,443)
Net increase/(decrease) on cash and cash equivalents   184,841    (90,680)
Cash and cash equivalents at beginning of the period   610    338,026 
Cash and cash equivalents at end of the period   185,451    247,346 
           
Supplemental cash flow information          
Cash paid for income tax   
-
    1,061 

 

3

 

 

73997000 false --12-31 Q2 0001346610 0001346610 2022-01-01 2022-06-30 0001346610 2021-12-31 0001346610 2022-06-30 0001346610 2021-01-01 2021-06-30 0001346610 2020-12-31 0001346610 2021-06-30 iso4217:USD xbrli:pure xbrli:shares iso4217:USD xbrli:shares