REVENUE ANALYSIS AND SEGMENT INFORMATION | 15. revenue analysis AND Segment information The Company follows ASC 280, Segment Reporting, which requires companies to disclose segment data based on how management makes decision about allocating resources to each segment and evaluating their performances. The Company has three reporting segments. The Company’s chief operating decision maker has been identified as the Chief Executive Officer, who reviews consolidated results when making decisions about allocating resources and assessing performance of the Company. The Company considers itself to be operating within one reportable segment. The Company’s revenue and net income are substantially derived from Commodity trading. Disaggregated information of revenues by business lines are as follows: FY 2021 FY 2020 FY 2019 Amount Percentage Amount Percentage Amount Percentage Commodity trading 275,363 77.0 % - 0.0 % - 0.0 % Insurance marketing 65,880 18.4 % 49,232 97.9 % 11,577 100 % Cryptocurrency mining 15,427 4.3 % - 0.0 % - 0.0 % Telecom call center 338 0.1 % 922 1.8 % - - % Bank call center - 0.0 % 77 0.2 % - - % SaaS 813 0.2 % 58 0.1 % - - % Total 357,821 100.0 % 50,289 100.0 % 11,577 100 % The Company’s operations are all based in the PRC, hence, management do not prepare disaggregated information of revenues by geographic locations. Segment Reporting SOS Ltd. (“SOS”) refers to the ultimate parent or the registrant, a Cayman Islands exempt company. China SOS Ltd (“China SOS”) is a Hong Kong corporation. WFOE refers to Qingdao SOS Investment Management Co., Ltd. (“WFOE”), a PRC corporation. VIE refers to Qingdao SOS Industrial Holding Co., Ltd. (“VIE”), a PRC corporation. Subsidiaries outside China include Yong Bao Two Ltd. (“YBT,” a British Virgin Islands company), FWD Ltd. (“FWD,” British Virgin Islands company), SOS Information Technology New York Inc.(“SOSNY,” a New York corporation), FD LLC (“FD,” a Nevada corporation), Future Technology Global Ltd. (“FTHK,” a Hong Kong corporation), Canada XX Exchange Ltd.(“CXXE,” a Canada corporation) and US XX Exchange Ltd. (“USXXE,” a Colorado corporation). Subsidiaries inside China refers to the VIE’s subsidiaries, including SOS Information Technology Co.,Ltd (“SOSIT”), Inner Mongolia SOS Insurance Agency Co., Ltd (“IMSOS”); and directly owned subsidiaries including SOS International Trading Co., Ltd (“SOSINT”), Qingdao SOS Investment LLP (“SOSIL”), Qingdao SOS Digital Technologies Ltd. (“SOSDT”), Common Prosperity Technology Co., Ltd. (“SOSCP”), SOS Ronghe Digital Technology Co., Ltd. (“SOSRD”), Weigou International Trading Co., Ltd (“SOSWI”), Shuyun International Trading Co., Ltd (“SOSSI”), SOS Auto Service Co., Ltd. (“SOSAS”), and Chexiaoer Technology Co., Ltd (“SOSCX”). CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (US$ thousands, except share data and per share data, or otherwise noted) For the Years Ended December 31, 2021 2020 2019 Reportable segment revenues $ 357,821 $ 50,289 $ 11,577 Revenue, net – Insurance marketing 66,951 50,289 11,577 Revenue, net – Commodity trading 268,489 - - Revenue, net – Others 23,098 - - Eliminations (717 ) Cost of revenues (336,752 ) (37,295 ) (9,459 ) Cost of revenues-insurance marketing (58,872 ) (37,295 ) (9,459 ) Cost of revenues-Commodity trading (264,764 ) - - Cost of revenues-Others (13,115 ) - - Eliminations (1 ) - - Reconciling Items Selling, general and administrative (61,291 ) (2,906 ) (363 ) Depreciation and amortization (5,203 ) (2 ) (2 ) Impairment of intangible assets (925 ) - - Loss on deconsolidation - (482 ) - Other (expense)/income (1,962 ) (5,053 ) 41 Current income tax expense (739 ) (147 ) (324 ) Net (loss)/income (49,051 ) 4,404 1,470 Note Revenue - net, others refers to revenue generated from cryptocurrency mining and other revenue The following financial information has been prepared to illustrate the consolidated financial position as at December 31, 2020 and 2021 and cash flows and profit or loss and other comprehensive income for the years ended December 31, 2020 and 2021 for (i) SOS Ltd; (ii) China SOS Ltd.; (iii)WFOE; (iv) VIE; (v) Subsidiaries outside China (vi)Subsidiaries inside China. The financial information of SOS Ltd. has been extracted from: SOS Ltd’s audited consolidated statements of financial position as of December 31, 2020 and 2021, and the related consolidated statements of profit or loss and other comprehensive income and cash flows for the years ended December 31, 2019, 2020 and 2021 and the related notes, included elsewhere in this annual report. Condensed consolidated statement of comprehensive loss for the period ended December 31, 2021 Condensed consolidated Statements of comprehensive of loss (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-21 Subsidiaries Subsidiaries Subsidiaries Subsidiaries SOS Ltd. China SOS Ltd WFOE VIE Inter-company Outside China Inside China SOS Ltd SOS Ltd China SOS Ltd WFOE VIE Outside China Inside China Adjustment(a) Adjustment (a) Adjustment Adjustment Elimination Adjustment(b) Adjustment Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ REVENUES -net - 15,315 - - 718 342,506 - - - - - (718 ) - 357,821 COST OF REVENUES - 2,327 - - 3,728 330,697 - - - - - - 336,752 GROSS PROFIT - 12,988 - - (3,010 ) 11,809 - - - - - (718 ) - 21,069 OPERATING EXPENSES: General and administrative 15,713 10,340 12 - 7,574 7,320 (12,033 ) - - - - (718 ) - 28,208 Share-based compensation 33,537 - - - - - - - - - - - - 33,537 Selling expense - - - (3 ) - 677 - - - - - - - 674 Total operating expenses 49,250 10,340 12 (3 ) 7,574 7,997 (12,033 ) - - - - (718 ) - 62,419 INCOME FROM OPERATIONS (49,250 ) 2,648 (12 ) 3 (10,584 ) 3,812 12,033 - - - - - - (41,350 ) OTHER INCOME(EXPENSE): Other income(expense),net (5,000 ) - - - - (1,962 ) - - - - - - - (6,962 ) Total other (expenses)income, net (5,000 ) - - - - (1,962 ) - - - - - - - (6,962 ) INCOME (LOSS)BEFORE INCOME TAXES (54,250 ) 2,648 (12 ) 3 (10,584 ) 1,850 12,033 - - - - - - (48,312 ) INCOME TAXES - - - - - (739 ) - - - - - - - (739 ) Non-controlling interest - - - - - (200 ) - - - - - - - (200 ) NET PROFIT(LOSS) (54,250 ) 2,648 (12 ) 3 (10,584 ) 911 12,033 - - - - - - (49,251 ) Notes (a) SOS Ltd. Completed a couple rounds of F3 financing. This entry is to offset legal fee against gross proceeds from registered direct offering. (b) This represents an elimination entry to set off inter-company sales from China SOS to FD LLC, which is a service cost to FD LLC. Condensed consolidated statement of financial position as at December 31, 2021 Condensed Consolidated Balance Sheet (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-21 Subsidiaries Subsidiaries Subsidiaries Subsidiaries SOS Ltd. China SOS Ltd. WOFE VIE Inter-company Outside China Inside China SOS Ltd. SOS Ltd. China SOS Ltd. WOFE VIE Outside China Inside China Adjustment(a) Adjustment(b) Adjustment(c) Adjustment(d) Adjustment(e) Adjustment(f) Adjustment Adjustment Adjustment elimination(g) Adjustment Adjustment Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ ASSETS Current assets: Cash and cash equivalents 12,301 160,091 4,164 2 101,210 60,258 - - - - - - - - - - - - 338,026 Accounts receivable, net - - - - - 26,129 - - - - - - - - - - - - 26,129 Other receivables - net 67,962 16,902 - - 345 903 - - - - - - - - - (79,391 ) - - 6,721 Amount due from related parties - 900 - - 1,000 5,939 - - - - - - - - - - - - 7,839 Inter-company receivable 19,791 (153,855 ) 311,415 (2 ) (19,791 ) (196,737 ) 39,179 - - 3,578 - - - - - - - (3,578 ) - Inventory - - - - - 96,071 - - - - - - - - - - - - 96,071 Intangible assets 14,502 14,502 Advance payments 6,400 97,115 - - 300 62,698 - - - - - - - - - - - - 166,513 Tax recoverable - - - - - 7,706 - - - - - - - - - - - - 7,706 Total current assets 120,956 121,153 315,579 - 83,064 62,967 39,179 - - 3,578 - - - - - (79,391 ) - (3,578 ) 663,507 Non-current assets: Operating lease, right-of-use assets - - - - - 3,401 - - - - - - - - - - - - 3,401 Property equipment and software, net - 9,844 - - 16,903 535 - - - - - - - - - - - - 27,282 Goodwill - - - - - 72 - - - - - - - - - - - - 72 Investment in subsidiaries outside China 374,463 - - - - - - (374,463 ) - - - - - - - - - - Investment in WFOE - 310,205 - - - - - (310,205 ) - - - - - - - - - - - Investment in China SOS - - - - 64,794 - - - - - - (64,794 ) - - - - - - - Prepaid expense - - - - - 1,038 - - - - - - - - - - - - 1,038 Total non-current assets 374,463 320,049 - - 81,697 5,046 - (310,205 ) (374,463 ) - - (64,794 ) - - - - - - 31,793 Total assets 495,419 441,202 315,579 - 164,761 68,013 39,179 (310,205 ) (374,463 ) 3,578 - (64,794 ) - - - (79,391 ) - (3,578 ) 695,300 LIABILITIES AND EQUITY Current liabilities: Liabilities: Accounts payble - 11,359 - - - 18,128 - - - - - - - - - - - - 29,487 Amount due to related parties 15 - 2 - 18 2,742 - - - - - - - - - - - - 2,777 Operating lease liability-current - - - - - 894 - - - - - - - - - - - - 894 Advance from customers - - - - - 19,968 - - - - - - - - - - - - 19,968 Payroll payable - - - - 1 2 - - - - - - - - - - - - 3 Other payables 5,141 (24,879 ) 47 - 5,093 104,201 - - - (3,528 ) - - - - - (79,391 ) - - 6,684 Total current liabilities 5,156 (13,520 ) 49 - 5,112 145,935 - - - (3,528 ) - - - - - (79,391 ) - - 59,813 Operating lease liabilty-noncurrent - - - - - 1,918 - - - - - - - - - - - 1,918 Total non-current liability - - - - 1,918 - - - - - - - - - - 1,918 Total liabilities 5,156 (13,520 ) 49 - 5,112 147,853 - - - (3,528 ) - - - (79,391 ) - - 61,731 Shareholder’s equity Paid up capital 427,236 452,076 315,546 - 99,290 (94,881 ) 15 (310,205 ) (374,463 ) 7,106 (453,082 ) (64,794 ) - - - - - (3,578 ) 266 Additional paid-in capital 119,147 - - - - 10 39,163 - - - 514,065 - - - - - - - 672,386 Retained earnings (56,120 ) 2,646 (16 ) - 60,359 14,831 - - - - (65,113 ) - - - - - - - (43,413 ) Accumulated other comprehensive income (loss) - - - - - - - - - - 4,130 - - - - - - - 4,130 Non-controlling interest - - - - - 200 - - - - - - - - - - - - 200 Total Shareholders’ equity 490,263 454,722 315,530 - 159,649 (79,840 ) 39,178 (310,205 ) (374,463 ) 7,106 - (64,794 ) - - - - - (3,578 ) 633,569 Total Liabilities and shareholders’ equity 495,419 441,202 315,579 - 164,761 68,013 39,178 (310,205 ) (374,463 ) 3,578 - (64,794 ) - - - (79,391 ) - (3,578 ) 695,300 Notes (a) SOS placed private equity from a number of investors, SOSINT received it on behalf of SOS. This entry represents that SOS is to pick it up by increasing paid-up & additional paid-up capital by going through inter-company account; (b) This entry is to eliminate China SOS’s investment in WFOE against WFOE’s paid-up capital, additional paid-up capital and retained earning if any; (c) This entry is to eliminate SOS’s investment in China SOS against China SOS’s paid-up capital, additional paid-up capital and retained earning if any; (d) China SOS received F3 financing net of issuance expenses on behalf of SOS. This entry is to increase SOS’s paid-up capital & additional paid-up capital by going through inter-company account to offset other receivables and other payable; (e) This entry is to re-classify paid-up capital to additional capital by Register of members reconciliation table and re-classify between retained earnings and additional paid-up capital; (f) This entry is to eliminate SOSNY’s investment in China SOS against China SOS’s paid-up capital, additional paid-up capital and retained earning if any; (g) This entry represents an inter-company elimination entry between SOS and SOSNY. Condensed consolidated statement of cash flow as at December 31, 2021 Condensed consolidated statement of cash flow (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-21 Subsidiaries Subsidiaries Consolidation Consolidation SOS Ltd. SOS Ltd. China SOS Ltd. WFOE VIE Outside China inside China Adjustments Adjustments Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ CASH FLOWS FROM OPERATING ACTIVITIES Net (loss) (54,250 ) 2,648 (12 ) 3 (10,584 ) 911 - 12,033 (49,251 ) Adjustments to reconcile net income net cash used in operating activities: - Depreciation of property, plant and equipment - - - - - 5,203 - - 5,203 Depreciation of ROU - - - - - 843 - - 843 Share-based compensation 33,537 - - - - - - - 33,537 Accretion of finance leases - - - - - 152 - - 152 Allowance for doubtful accounts - accounts receivable - - - - - 963 - - 963 Allowance for doubtful accounts - other receivable - - - - - 269 - - 269 Impairment of cryptocurrencies - - - - 925 - - - 925 Changes in operating assets and liabilities Accounts receivable - - - - - (15,894 ) - - (15,894 ) Other receivables (9,522 ) (99,516 ) (595 ) (16,228 ) (125,861 ) Inter-company account (99,132 ) 128,855 (311,415 ) - 84,650 197,042 - - - Amount due from related parties - (900 ) (2 ) - 1,000 (4,244 ) - - (4,146 ) Intangible assets - (14,502 ) - - - - - - (14,502 ) Accrued liabilities - - - - 3 19,812 - - 19,815 Inventory - - - - - (96,071 ) - - (96,071 ) Tax payables - - - - - (8,371 ) - - (8,371 ) Accounts payable - 11,359 - - - 17,050 - - 28,409 Other payables 5141 121 47 - - (306 ) - - 5,003 Amount due to related parties 15 - - - 9 844 - - 868 Contract liabilities - - - - - (454 ) - - (454 ) Net cash (used in) generated from operating activities (124,211 ) 28,065 (311,382 ) 3 75,408 101,521 - 12,033 (218,563 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property, equipment and equipment - (11,358 ) - - (16,922 ) (4,754 ) - - (33,034 ) Investment in equity (374,463 ) (310,205 ) - - (64,794 ) (657 ) 750,119 - - Net cash (used in) generated from investing activities (374,463 ) (321,563 ) - - (81,716 ) (5,411 ) 750,119 - (33,034 ) CASH FLOWS FROM FINANCING ACTIVITIES Repayment of principle portion of lease liabilities - - - - - (1,764 ) - - (1,764 ) Proceed from share issuance, net of issuance costs 510,271 452,076 315,547 - 110,523 (40,426 ) (750,119 ) (12,033 ) 585,839 Proceed from private equity placement, net of issuance costs - - - - - - - - - Net cash generated from (used in) financing activities 510,271 452,076 315,547 - 110,523 (42,190 ) (750,119 ) (12,033 ) 584,075 - EFFECT OF EXCHANGE RATES ON CASH - - (1 ) - (98 ) 1,925 - - 1,826 Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent 11,597 158,578 4,164 3 104,117 55,845 - - 334,304 CASH AND CASH EQUIVALENTTS, beginning of year 1 - - - - 3,721 - - 3,722 CASH AND CASH EQUIVALENTTS, end of year 11,598 158,578 4,164 3 104,117 59,566 - - 338,026 Notes (a) This entry is to eliminate investment against equity accounts; (b) This entry is to offset legal expenses against gross proceeds from direct public offerings. Condensed consolidated statement of comprehensive loss for the period ended December 31, 2020 Condensed consolidated Statements of comprehensive of loss (US$ thousands, except share data and per share data, or otherwise noted 31-Dec-20 Subsidiaries Subsidiaries China Subsidiaries Subsidiaries SOS Ltd China SOS Ltd WFOE VIE Inter-company Outside China Inside China SOS Ltd. SOS Ltd SOS Ltd WFOE VIE Outside China Inside China Adjustment (a) Adjustment (b) Adjustment Adjustment Adjustment Elimination Adjustment Adjustment Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ REVENUES - - - - - 50,289 - - - - - - 50,289 COST OF REVENUES - - - - - (37,295 ) - - - - - - (37,295 ) GROSS PROFIT - - - - - 12,994 - - - - - - - - 12,994 OPERATING EXPENSES: - General and administrative (897 ) (2 ) (3 ) - - (1,047 ) - (452 ) - - - - - - (2,401 ) Share-based compensation (506 ) - - - - - - - - - - - - - (506 ) Total operating expenses (1,403 ) (2 ) (3 ) - - (1,047 ) - (452 ) - - - - - - (2,907 ) INCOME FROM OPERATIONS (1,403 ) (2 ) (3 ) - - 11,947 - (452 ) - - - - - - 10,087 OTHER INCOME(EXPENSE): - Loss on acquisition - - - - - - (5,679 ) - - - - - - - (5,679 ) Other income(expense),net - - - - - 625 - - - - - - - - 625 Total other (expenses)income, net - - - - - 625 (5,679 ) - - - - - - - (5,054 ) INCOME(LOSS)BEFORE INCOME TAXES (1,403 ) (2 ) (3 ) - - 12,572 (5,679 ) (452 ) - - - - - - 5,033 INCOME TAXES - - - - - (147 ) - - - - - - - - (147 ) NET INCOME(LOSS) - CONTINUING OPERATION (1,403 ) (2 ) (3 ) - - 12,425 (5,679 ) (452 ) - - - - - - 4,886 - DISCONTINUED OPERATIONS: Loss from discontinued operations - - - (545 ) - - - - - - - (545 ) Income from disposal of discontinued operations - - - - 63 - - - - - - 63 LOSS FROM DISCONTINUED OPERATIONS - - - - - - (482 ) - - - - - - - (482 ) - - - - - - - - NET PROFIT(LOSS) (1,403 ) (2 ) (3 ) - - 12,425 (6,161 ) (452 ) - - - - - - 4,404 OTHER COMPREHENSIVE INCOME(LOSS) - - - - - - - - - - - - - - - Foreign currency translation adjustment - net of tax - - - - - 874 - - - - - - - - 874 COMPREHENSIVE INCOME(LOSS) (1,403 ) (2 ) (3 ) - - 13,299 (6,161 ) (452 ) - - - - - - 5,278 Notes (a) SOS disposed off the legacy business in August 2020, it incurred a loss from an acquisition of $5.68 million and a loss from discontinued operation of $0.55 million, as well as a gain from the asset sale of 0.63 million, adding up to a total loss of $6.16 million; (b) SOS picked up legal expenses paid by China SOS for the amount of $0.45 million. Condensed consolidated statement of financial position as at December 31, 2020 Condensed Consolidated Balance Sheet (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-20 Subsidiaries Subsidiaries China Subsidiaries Subsidiaries SOS Ltd. China SOS Ltd. WFOE VIE Inter-company Outside China Inside China SOS Ltd. SOS Ltd. SOS Ltd. WFOE VIE Outside Inside Adjustement Adjustment Adjustment Adjustment Adjustment elimination Adjustment Adjustment Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ ASSETS Current assets: Cash and cash equivalents 1 268 3,304 2 - 147 - - - - - - - - 3,722 Accounts receivable, net - - - - - 10,235 - - - - - - - - 10,235 Other receivables - net 102 - 100 - - 43,671 - 3,500 - - - - - - 47,373 Amount due from related parties - - - - - 3,693 - - - - - - - - 3,693 Inter-company receivable (c) - - - - - (38,429 ) - - - - 38,429 - - - Total current assets 103 268 3,404 2 - 57,746 (38,429 ) 3,500 - - - 38,429 - - 65,023 Non-current assets: Operating lease, right-of-use assets - - - - - 4,158 - - - - - - - - 4,158 Property equipment and software, net -- - - - - 509 - - - - - - - - 509 Investment in WFOE (d) - 3,391 - - - - - - (3,391 ) - - - - - Investment in subsidiaries inside China (e) - - - - - 644 - - - - - - - (644 ) - Goodwill - - - - - - - - - - - - 72 72 Total non-current assets - 3,391 - - - 5,311 - - - (3,391 ) - - - (572 ) 4,739 Total assets 103 3,659 3,404 2 - 63,057 (38,429 ) 3,500 - (3,391 ) - 38,429 - (572 ) 69,762 LIABILITIES AND EQUITY Current liabilities: Liabilities: Accounts payable - - - - - 1,078 - - - - - - - - 1,078 Amount due to related parties - - - - - 1,909 - - - - - - - - 1,909 Inter-company payable - - - - - - - - - - - - - - Operating lease liability-current - - - - - 834 - - - - - - - - 834 Contract liability - - - - - 610 - - - - - - - - 610 Tax payable - - - - - 665 - - - - - - - - 665 Other payables - 100 2 2 - 40,007 - - - - - (38,429 ) - - 1,681 Total current liabilities - 100 2 2 - 45,103 - - - - - (38,429 ) - - 6,777 Operating lease liabilty-noncurrent - - - - - 2,749 - - - - - - - - 2,749 Total non-current liability - - - - - 2,749 - - - - - - - - 2,749 Total liabilities - 100 2 2 - 47,852 - - - - - (38,429 ) - - 9,526 Shareholder’s equity - - - Paid up capital (1 ) 3 - - - - 46 12 - - - - - - 60 Additional paid-in capital 1,960 3,558 3,406 - - 590 38,383 9,649 - (3,406 ) - - - (540 ) 53,600 Retained earnings (1,856 ) (2 ) (3 ) - - 13,903 - (6,161 ) - 3 - - - (46 ) 5,838 Accumulated other comprehensive income (loss) - - - - - 712 - - - 12 - - - 14 738 Total Shareholders’ equity 103 3,559 3,402 - - 15,205 38,429 3,500 - (3,391 ) - - - (570 ) 60,236 Total Liabilities and shareholders’ equity 103 3,659 3,404 2 - 63,057 38,429 3,500 - (3,391 ) - (38,429 ) - (570 ) 69,762 Notes (a) SOSIT received fund on behalf of SOS; it was the proceeds net of legal expenses paid by private equity investors, equivalent to $38.42 million. Together with (c) it is proposed to offset account receivable and account payable for the same amount via inter-company account; (b) SOS disposed off the legacy business in August 2020, it incurred a loss from an acquisition of $5.68 million and a loss from discontinued operation of $0.55 million, as well as a gain from the asset sale of 0.63 million, adding up to a total loss of $6.16 million; It was acquired previously in June 2020 by issuing class A common share for the amount of $9.66 million; (c) Together with (b), another half of the elimination of inter-company receivable from SOS and inter-company payable from SOSIT for the same amount of $38.42 million; (d) This entry is to eliminate China SOS’s long-term investment at initial cost in WFOE against WFOE’s paid-up capital, additional paid-up capital and retained earnings etc; (e) This entry is also an elimination entry to knock off SOSIT’s long-term investment at cost in IMSOS against IMSOS’s paid-up capital, additional capital and retained earning etc. Condensed consolidated statement of cash flow as at December 31, 2020 Condensed consolidated statement of cash flow (US$ thousands, except share data and per share data, or otherwise noted) China Subsidiaries Subsidiaries Consolidation Consolidation SOS Ltd. SOS Ltd. SOS Ltd. WFOE VIE Outside China Inside China Adjustment Adjustment Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ CASH FLOWS FROM OPERATING ACTIVITIES Net (loss) (1,403 ) (2 ) (3 ) - - 12,425 (452 ) (6,161 ) 4,404 Adjustments to reconcile net income net cash used in operating activities: Depreciation of property, plant and equipment - - - - - 2 - - 2 Share-based compensation 506 - - - - - - - 506 Allowance for doubtful accounts - accounts receivable - - - - - 1 - - 1 Allowance for doubtful accounts - other receivable - - - - - 158 - - 158 Loss on acquisition - - - - - - - 5,679 5,679 Income from disposal of discontinued operations - - - - - - - (63 ) (63 ) Changes in operating assets and liabilities Accounts receivable - - - - - (2,065 ) - - (2,065 ) Other receivables - - - - - (36,019 ) - - (36,019 ) Amount due from related parties - - - - - (2,871 ) - - (2,871 ) Tax payables - - - - - 292 - - 292 Accounts payable - - - - - (11,940 ) - - (11,940 ) Other payables - 100 - - - 1,384 - - 1,484 Amount due to related parties - - - - - (3,666 ) - - (3,666 ) Contract liabilities - 546 - - 546 Net cash (used in) generated from operating activities (897 ) 98 (3 ) - - (41,753 ) (452 ) (545 ) (43,552 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property, equipment and equipment - - - - - (501 ) - - (501 ) Investment in equity - (3,391 ) 3,391 - - 0 - - - Proceed from disposals of discontinued operations - - - - - 3,500 - - 3,500 Net cash (used in) generated from investing activities - (3,391 ) 3,391 - - 2,999 - - 2,999 CASH FLOWS FROM FINANCING ACTIVITIES Proceed from share issuance, net of issuance costs - 3,578 - - - - - - 3,578 Proceed from private equity placement, net of issuance costs 1,000 - - - - 38,973 - - 39,973 Net cash generated from (used in) financing activities 1,000 3,578 - - - 38,973 - - 43,551 EFFECT OF EXCHANGE RATES ON CASH (1 ) (17 ) (84 ) - - 785 - - 683 NET CASH CHANGES IN CASH AND CASH EQUIVALENTS 102 268 3,304 - - 1,004 (452 ) (545 ) 3,681 CASH AND CASH EQUIVALENTTS, beginning of year 1 - - - - 40 - - 41 CASH AND CASH EQUIVALENTTS, end of year 103 268 3,304 - - 1,044 (452 ) (545 ) 3,722 Notes (a) SOS picks up the legal expense of $0.45 million paid by China SOS, this increase the net loss of SOS by the same amount; (b) To reflect the impact of SOS’s disposition of XRF’s fintech business on cash flow: a loss from an acquisition of $5.68 million and a loss from discontinued operation of $0.55 million, as well as a gain from the asset sale of 0.63 million, adding up to a total loss of $6.16 million. Condensed consolidated Statements of comprehensive of loss (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-19 Subsidiaries Subsidiaries China Subsidiaries Subsidiaries SOS Ltd China SOS Ltd WFOE VIE Inter-company Outside China Inside China SOS Ltd. SOS Ltd SOS Ltd WFOE VIE Outside China Inside China Adjustment Adjustment Adjustment Adjustment Adjustment Elimination Adjustment Adjustment Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ REVENUES - - - - - 11,577 - - - - - - - - 11,577 COST OF REVENUES - - - - - (9,459 ) - - - - - - - - (9,459 ) GROSS PROFIT - - - - - 2,118 - - - - - - - - 2,118 OPERATING EXPENSES: General and administrative - - - - - (365 ) - - - - - - - - (365 ) Share-based compensation - - - - - - - - - - - - - - - Total operating expenses - - - - - (365 ) - - - - - - - - (365 ) INCOME FROM OPERATIONS - - - - - 1,753 - - - - - - - - 1,753 Other income(expense),net - - - - - 41 - - - - - - - - 41 Total other (expenses)income, net - - - - - 41 - - - - - - - - 41 INCOME(LOSS)BEFORE INCOME TAXES - - - - - 1,794 - - - - - - - - 1,794 INCOME TAXES - - - - - (324 ) - - - - - - - - (324 ) NET INCOME(LOSS) - CONTINUING OPERATION - - - - - 1,470 - - - - - - - - 1,470 NET PROFIT(LOSS) - - - - - 1,470 - - - - - - - - 1,470 Foreign currency translation adjustment - net of tax - - - - - (16 ) - - - - - - - - (16 ) COMPREHENSIVE INCOME(LOSS) - - - - - 1,454 - - - - - - - - 1,454 Condensed Consolidated Balance Sheet (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-19 Subsidiaries Subsidiaries China Subsidiaries Subsidiaries SOS Ltd. China SOS Ltd. WFOE VIE Inter-company Inside Outside China SOS Ltd SOS Ltd. SOS Ltd. WFOE VIE Outside China Inside China Adjustements Adjustment Adjustment Adjustment Elimination Adjustment Adjustment Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ ASSETS Current assets: Cash and cash equivalents - - - - - 41 - - - - - - - 41 Accounts receivable,net - - - - - 8,171 - - - - - - - 8,171 Other receivables - net - - - - - 11,512 - - - - - - - 11,512 Amount due from related parties - - - - - 822 - - - - - - - 822 Total current assetes - - - - - 20,546 - - - - - - - 20,546 Non-current assets: Operating lease, right-of-use assets - - - - - - - - - - - - - - Property equipment and software,net - - - - - 6 - - - - - - - 6 Total non-current assets - - - - - 6 - - - - - - - 6 Total assets - - - - - 20,552 - - - - - - - 20,552 LIABILITIES AND EQUITY Current liabilities: Liabilities: Accounts payable - - - - - 13,018 - - - - - - - 13,018 Amount due to related parties - - - - - 5,575 - - - - - - - 5,575 Contract liability - - - - - 64 - - - - - - - 64 Tax payable - - - - - 374 - - - - - - - 374 Other payables - - - - - 197 - - - - - - - 197 Total current liabilities - - - - - 19,228 - - - - - - - 19,228 Total non-current liability - - - - - - - - - - - - - - Total liabilities - - - - - 19,228 - - - - - - - 19,228 Shareholder’s equity Paid up capital - - - - - 6 - - - - - - - 6 Additional paid-in capital - - - - - (6 ) - - - - - - - (6 ) Retained earnings - - - - - 1,340 - - - - - - - 1,340 Accumulated other comprehensive loss - - - - - (16 ) - - - - - - - (16 ) Total Shareholders’ equity - - - - - 1,324 - - - - - - - 1,324 Total Liabilities and shareholders’ equity - - - - - 20,552 - - - - - - - 20,552 Condensed Consolidated Balance Sheet (US$ thousands, except share data and per share data, or otherwise noted) 31-Dec-19 China Subsidiaries Subsidiaries Consolidation SOS Ltd. SOS Ltd. SOS WFOE VIE Outside China Inside China Adjustments Consolidated total US$ US$ US$ US$ US$ US$ US$ US$ CASH FLOWS FROM OPERATING ACTIVITIES Net profit - - - - - 1,470 - 1,470 Adjustments to reconcile net income net cash used in operating activities: Depreciation of property, plant and equipment - - - - - 2 - 2 Share-based compensation - - - - - - - - Allowance for doubtful accounts - accounts receivable - - - - - 5 - 5 Allowance for doubtful accounts - other receivable - - - - - 146 - 146 Loss on acquisition - - - - - - - - Income from disposal of discoutinued operations - - - - - - - - Changes in operating assets and liabilities Accounts receivable - - - - - (5,455 ) - (5,455 ) Other receivables - - - - - (1,498 ) - (1,498 ) Amount due from related parties - - - - - 3,278 - 3,278 Tax payables - - - - - 364 - 364 Accounts payable 3,851 3,851 Other payables - - - - - (217 ) - (217 ) Amount due to related parties - - - - - (1,934 ) - (1,934 ) Contract liabilities - - - - - 32 - 32 Net cash generated from operating activities - - - - - 44 - 44 EFFECT OF EXCHANGE RATES ON CASH - - - - - (16 ) - (16 ) NET CASH CHANGES IN CASH AND CASH EQUIVALENTS - - - - - 28 - 28 CASH AND CASH EQUIVALENTTS, BEGINNING OF YEAR - - - - - 13 - 13 CASH AND CASH EQUIVALENTTS, END OF YEAR - - - - - 41 - 41 |