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 2022 FY 2021 FY 2020 Amount Percentage Amount Percentage Amount Percentage Commodity trading 255,668 98.4 % 275,363 94.6 % - - % Cryptocurrency mining 329 0.1 % 15,427 5.3 % - - % Other 4,113 1.5 % 159 0.1 % - - % Total 260,110 100.0 % 290,949 100.0 % - - % 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”). For the Years Ended December 31, 2022 2021 2020 Reportable segment revenues $ 260,026 $ 290,790 $ - Revenue, net – Commodity trading 255,575 268,489 - Revenue, net – Others 5,971 23,018 - Eliminations (1,520 ) (717 ) Cost of revenues (270,597 ) (277,879 ) - Cost of revenues-Commodity trading (250,301 ) (264,764 ) - Cost of revenues-Others (20,296 ) (13,114 ) - Eliminations - (1 ) - Reconciling Items Selling, general and administrative (189,521 ) (19,064 ) (1,893 ) Depreciation and amortization (7,960 ) (4,007 ) - Impairment of intangible assets (8,425 ) (925 ) - Interest income 424 - - Other (expense)/income (15,131 ) (9,358 ) (5,616 ) Current income tax expense (536 ) (3 ) - Net (loss)/income (230,212 ) (52,425 ) (7,509 ) 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, 2021 and 2022 and cash flows and profit or loss and other comprehensive income for the years ended December 31, 2021 and 2022 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, 2021 and 2022, and the related consolidated statements of profit or loss and other comprehensive income and cash flows for the years ended December 31, 2020, 2021 and 2022 and the related notes, included elsewhere in this annual report. 31-Dec-22 Subsidiaries Subsidiaries China Subsidiaries Subsidiaries SOS Ltd. China WFOE VIE Inter-company Outside Inside Conso SOS Ltd. SOS Ltd SOS Ltd WFOE VIE China China Adjustment(a) Adjustment(a) Adjustment Adjustment Elimination Adjustment(b) Adjustment Working Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ REVENUES -net - 212 - - 424 260,911 - - - - (1,521 ) - - 260,026 260,026 COST OF REVENUES - 3,273 - - 14,311 253,013 - - - - - - - 270,597 270,597 GROSS PROFIT - (3,061 ) - - (13,887 ) 7,898 - - - - (1,521 ) - - (10,571 ) (10,571 ) OPERATING EXPENSES: General and administrative 12,623 95,343 (59 ) 64,190 10,128 - - - - (1,521 ) - - 180,704 180,704 Share-based compensation 14,714 - - - - - - - - - - - - 14,714 14,714 Selling expense - - - - - 8,556 - - - - - - - 8,556 8,556 Profit ( Loss)on evaluation Total operating expenses 27,337 95,343 (59 ) - 64,190 18,684 - - - - (1,521 ) - - 203,974 203,974 INCOME FROM OPERATIONS OTHER INCOME(EXPENSE): 53 (16,111 ) (59 ) (1,630 ) 2,192 - - - - - - - (15,555 ) (15,555 ) Loss on acquisition Other income(expense),net 53 (16,111 ) (59 ) - (1,630 ) 2,192 - - - - - - - (15,555 ) (15,555 ) Interest expense - - - - 424 - - - - - - - - 424 (424 ) Total other (expenses)income, net - - - - - - - - - - - - - (15,131 ) (15,131 ) Income from investments INCOME(LOSS)BEFORE INCOME TAXES (27,284 ) (114,515 ) - - (79,283 ) (8,594 ) - - - - - - - (229,676 ) (229,676 ) INCOME TAXES - - - - - 536 - - - - - - - 536 536 NET INCOME(LOSS) - CONTINUING OPERATION (27,284 ) (114,515 ) - - (79,283 ) (9,130 ) - - - - - - - (230,212 ) (230,212 ) Non-controlling interest - - - - 1,039 (13 ) - - - - - - - 1,026 1,026 DISCONTINUED OPERATIONS: Gain from discontinued operations 17,000 - - - - (16,189 ) - - - - - - - 811 (261 ) Income from disposal of discontinued operations - - - - - (1,072 ) - - - - - - - (1,072 ) - GAIN FROM DISCONTINUED OPERATIONS - - - - - - - - - - - - - (261 ) (261 ) Equity earnings in subs outside China (10,284 ) (114,515 ) - - (78,243 ) - - - - - - - - - - Equity earnings in subs and VIES inside China - - - - - (26,405 ) - - - - - - - - - NET PROFIT(LOSS) (10,284 ) (114,515 ) - - (78,243 ) (26,405 ) - - - - - - - (229,447 ) (229,447 ) OTHER COMPREHENSIVE INCOME(LOSS) - - - - - - - - - - - - - - - Foreign currency translation adjustment - net of tax - - - - - - - - - - - - - - - COMPREHENSIVE INCOME(LOSS) - - - - - - - - - - - - - - - 31-Dec-21 SOS Ltd China WFOE VIE Subsidiaries Subsidiaries SOS Ltd. China SOS WFOE VIE Inter- Subsidiaries Subsidiaries SOS Ltd US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ REVENUES -net - 15,315 - - 718 275,475 - - - - - (718 ) - 290,790 COST OF REVENUES - 2,327 - - 3,728 271,824 - - - - - - 277,879 GROSS PROFIT - 12,988 - - (3,010 ) 3,651 - - - - - (718 ) - 12,911 OPERATING EXPENSES: General and administrative 15,713 10,340 12 - 7,574 877 (12,033 ) - - - - (718 ) - 21,765 Share-based compensation 33,537 - - - - - - - - - - - - 33,537 Selling expense - - - (3 ) - 676 - - - - - - - 673 Total operating expenses 49,250 10,340 12 (3 ) 7,574 1,553 (12,033 ) - - - - (718 ) - 55,975 INCOME FROM OPERATIONS (49,250 ) 2,648 (12 ) 3 (10,584 ) 2,098 12,033 - - - - - - (43,064 ) OTHER INCOME(EXPENSE): Other income (expense),net (5,000 ) - - - - (4,358 ) - - - - - - - (9,358 ) Total other (expenses) income, net (5,000 ) - - - - (4,358 ) - - - - - - - (9,358 ) INCOME (LOSS) BEFORE INCOME TAXES (54,250 ) 2,648 (12 ) 3 (10,584 ) (2,260 ) 12,033 - - - - - - (52,422 ) INCOME TAXES - - - - (3 ) - ) - - - - - - - (3 ) GAIN/(LOSS) FROM DISCONTINUED OPERATIONS - - - - - 3,374 - - - - - - - 3,374 Non-controlling interest - - - - - (200 ) - - - - - - - (200 ) NET PROFIT(LOSS) (54,250 ) 2,648 (12 ) 3 (10,587 ) 914 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. 31-Dec-22 Subsidiaries Subsidiaries Subsidiaries Subsidiaries China Inter-company Outside Inside SOS Ltd. SOS Ltd. China WOFE VIE Outside Inside SOS Ltd. SOS Ltd. WOFE VIE elimination China China Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ ASSETS Current assets: Cash and cash equivlaents 7,193 154,568 883 - 41,049 55,799 - - - - - - - 259,492 Accounts receivable,net - - - - 16 2,416 - - - - - - - 2,432 Other receivables - net (1,659 ) (90,417 ) - - (39,345 ) 10,819 - - - - (902 ) - - (121,504 ) Amount due from related parties 17,000 900 - - 8,100 43,038 - - - - - - - 69,038 Inter-company receivable 151,010 24,989 294,670 - (135,864 ) (334,805 ) - - - - - - - - Inventory - - - - - 46,273 - - - - - - - 46,273 Tax recoverable 16 - - (7 ) 2,534 - - - - - - - 2,543 Total current assetes 173,560 90,040 295,553 - (126,051 ) (173,926 ) - - - - (902 ) - - 258,274 Non-current assets: Operating lease, right-of-use assets - - - - 921 - - - - - - - - 921 Property equipment and software,net - 4,462 - - 7,999 92 - - - - - - - 12,553 Goodwill 72 72 Intangible assets - 6,289 - - 117 - - - - - - - - 6,406 Long-term investments (19 ) - - - - 19 - - - - - - - - Investment in subsidiaries outside China - - - - - - - - - - - - - - Investment in WFOE (314,335 ) 314,335 - - - - - - - - - - - - Investment in China SOS (64,794 ) - - - 64,794 - - - - - - - - - Prepaid expense - Advance payments 6,400 90,417 11 41,445 38,235 - - - - - - - 176,508 Total non-current assets (372,676 ) 415,503 11 - 115,276 38,346 - - - - - - - 196,460 Total assets (199,116 ) 505,543 295,564 - (10,775 ) (135,580 ) - - - - (902 ) - - 454,734 31-Dec-22 Subsidiaries Subsidiaries Subsidiaries Subsidiaries China Inter-company Outside Inside SOS Ltd. SOS Ltd. China WOFE VIE Outside Inside SOS Ltd. SOS Ltd. WOFE VIE elimination China China Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ LIABILITIES AND EQUITY Current liabilities: Liabilities: Accounts payble - 11,359 - - 406 1,069 - - - - - - - 12,834 Amount due to related parties 622 -- 1 - 19 1 - - - - - - - 643 Operating lease liability-current - - - - 544 - - - - - - - - 544 Advance from customers - - - - - 20,385 - - - - - - - 20,385 Payroll payable - - - - - 2 - - - - - - - 2 Tax payable - - - - 2 92 - - - - - - - 94 Other payables 241 153,976 - - 6,693 (148,929 ) - - - - (902 ) - - 11,079 Total current liabilities 863 165,335 1 - 7,664 (127,380 ) - - - - (902 ) - - 45,581 Operating lease liabilty-noncurrent - - - - 377 - - - - - - - - 377 Total non-current liability - - - - 377 - - - - - - - - 377 Total liabilities 863 165,335 1 - 8,041 (127,380 ) - - - - (902 ) - - 45,958 Non-controlling interest - - - - (841 ) 15 - - - - - -- (826 ) Shareholder’s equity Paid up capital (818,741 ) 452,078 295,491 70,950 596 - - - - - - - 374 Additional paid-in capital 191,536 - - - - 7 - - - - 513,945 - 705,488 Statutory Reserve 513,945 - - - - 59 - - - - (513,945 ) 59 Retained earnings (60,680 ) (111,870 ) 73 - (88,925 ) (11,518 ) - - - - - - - (272,920 ) Accumulated other comprehensive income (loss) (26,039 ) - (1 ) - - 2,641 - - - - - - - (23,399 ) Total Shareholders’ equity (199,979 ) 340,208 295,563 - (17,975 ) (8,215 ) - - - - - - - 409,602 Total Liabilities and shareholders’ equity (199,116 ) 505,543 295,564 - (10,775 ) (135,580 ) - - - - (902 ) - - 454,734 31-Dec-21 Subsidiaries China Subsidiaries Subsidiaries SOS Ltd. Inter-company Inside China SOS Ltd. SOS SOS WOFE VIE Outside China Inside China Adjustement(a) Adjustement(b) Adjustement(c) Adjustement(d) Adjustement(e) Adjustement(f) elimination(g) Adjustment Consolidated total 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 49,358 - - - - - - - - 327,126 Accounts receivable, net - - - - - 19,843 - - - - - - - - 19,843 Other receivables - net 67,962 16,902 - - 345 477 - - - - - - (79,391 ) - 6,295 Amount due from related parties - 900 - - 1,000 30,406 - - - - - - - - 32,306 Inter-company receivable 19,791 (153,855 ) 311,415 (2 ) (19,791 ) (196,737 ) 0 39,179 3,578 - - - - (3,578 ) - Inventory - - - - - 60,587 - - - - - - - - 60,587 Intangible assets 14,502 14,502 Advance payments 6,400 97,115 - - 300 55,653 - - - - - - - - 159,468 Tax recoverable - - - - - 6,099 - - - - - - - - 6,099 Assets related to discontinued operation - - - - - 37,281 - - - - - - - - 37,281 Total current assets 120,956 121,153 315,579 - 83,064 62,967 0 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 - 9,844 - - 16,373 - - - - - - - - - 26,217 Goodwill - - - - - 72 - - - - - - - - 72 Investment in subsidiaries outside 374,463 - - - - - (374,463 ) - - - - - - Investment in WFOE - 310,205 - - - - (310,205 ) - - - - - - - Investment in China SOS - - - - 64,794 - - - - - (64,794 ) - - - Assets related to discontinued operation - - - - - 5,504 - - - - - - - 5,504 Total non-current assets 374,463 320,049 - - 81,167 5,576 (310,205 ) (374,463 ) - - (64,794 ) - - 31,793 Total assets 495,419 441,202 315,579 - 164,231 68,543 (310,205 ) (335,284 ) 3,578 0 - (64,794 ) (79,391 ) (3,578 ) 695,300 LIABILITIES AND EQUITY Current liabilities: Liabilities: Accounts payable - 11,376 - - - - - - - - - - - - 11,376 Amount due to related parties 15 - 2 - 18 - - - - - - - - - 35 Advance from customers - - - - - 19,309 - - - - - - - - 19,309 Payroll payable - - - - 1 - - - - - - - - 1 Other payables 5,141 (24,879 ) 47 - 5,093 23,447 - - (3,528 ) - -79,391 - 5,321 Liabilitiess related to discontinued operation - - - - - 23,771 - - - - - - 23,771 Total current liabilities 5,156 (13,520 ) 49 - 5,112 145,935 - - (3,528 ) - (79,391 ) - 59,813 Liabilitiess related to discontinued operation - - - - - 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 ) 0 61,731 Shareholder’s equity - - Paid up capital 427,236 452,076 315,546 - 98,760 (94,351 ) (310,205 ) (374,448 ) 7,106 (453,082 ) (64,794 ) (3,578 ) 266 Additional paid-in capital 119,147 - - - - 10 - 39,164 - - 514,065 - - - 672,386 Retained earnings (56,120 ) 2,646 (15 ) - 60,359 14,831 - - - - (65,113 ) - - - (43,413 ) Accumulated other comprehensive - - - - - - - - - - 4,130 - - - 4,130 Non-controlling interest - - - - - 200 - - - - - - - - 200 Total Shareholders’ equity 490,263 454,722 315,531 - 159,119 (79,310 ) (310,205 ) (335,284 ) 7,106 0 - (64,794 ) - (3,578 ) 633,569 Total Liabilities and shareholders’ 495,419 441,202 315,580 - 164,231 68,543 (310,205 ) (335,284 ) 3,578 0 - (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. 31-Dec-22 Subsidiaries Subsidiaries SOS Ltd. SOS Ltd. China WFOE VIE Outside inside Consolidation Consolidation Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ CASH FLOWS FROM OPERATING ACTIVITIES Net (loss) (10,284 ) (114,515 ) - - (78,243 ) (26,405 ) - - (229,447 ) Net (loss) from discontinued operation - - - - - (261 ) - - (261 ) Net loss from continuing operation (10,284 ) (114,515 ) - (78,243 ) (26,144 ) - - (229,186 ) Adjustments to reconcile net income net cash used in operating activities: - Depreciation of property, plant and equipment - 3,143 - - 4,783 34 - - 7,960 Depreciation of ROU - - - - 693 - - - 693 Accretion of finance leases - - - - 75 - - - 75 Share-based compensation 14,714 - - - - - - - 14,714 Allowance for doubtful accounts - accounts receivable - - - - - (500 ) - - (500 ) Allowance for doubtful accounts - other receivable 9,422 92,817 - - 12,402 56,201 - - 170,842 Impairment of cryptocurrencies - 8,425 - - - - - - 8,425 Impairment of Mining Equipment - 7,686 - - 14,562 2,795 - - 25,043 Inventory mark down - - - - - 16,786 - - 16,786 Loss on acquisition - - - - - - - - - Income from disposal of discoutinued opeations - - - - - - - - - Inventory - - - (16 ) (5,251 ) - (5,267 ) Changes in operating assets and liabilities - - - - - - - - - Accounts receivable - - - - - 17,911 - - 17,911 Other receivables 81,100 (39,738 ) - - (90,554 ) (10,891 ) - - (60,083 ) Inter-company account (114,794 ) (22,758 ) (294,670 ) 132,373 299,849 - - - Amount due from related parties (20,830 ) (113,769 ) 212,863 (2 ) (47,708 ) (79,350 ) (4,937 ) - (53,732 ) Intangible assets - (212 ) - - (117 ) - - - (329 ) Accrued liabilities - - - - - 1,076 - - 1,076 31-Dec-22 Subsidiaries Subsidiaries SOS Ltd. SOS Ltd. China WFOE VIE Outside inside Consolidation Consolidation Consolidated US$ US$ US$ US$ US$ US$ US$ US$ US$ Tax payables - - - - - 3,650 - - 3,650 Accounts payable - - - - 407 1,051 - - 1,458 Other payables 100 178,855 78,525 1,600 (253,320 ) - - 5,760 Amount due to related parties - - - - - 607 - - 607 Contract liabilities - - - - - - - - - Lease liability - - - - 921 - - - 921 Net Cash used in Operating Activities - Continuing Operations (40,572 ) (66 ) (3,282 ) (2 ) (48,822 ) 24,504 (4,936 ) - (73,176 ) Net Cash generated from Operating Activities - Discontinued Operations - - - - - 261 - - 261 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property, equipment and equipment - (5,458 ) - - (10,572 ) - - - (16,030 ) Investment in equity - Proceed from disposals of discontiuned operations - - - - - - - - - Net cash (used in) generated from investing activities - (5,458 ) - - (10,572 ) - - - (16,030 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceed from share issuance, net of issuance costs 18,463 - - - - - - - 18,463 Proceed from private equity placement, net of issuance costs - - - - - - - - - Repayment of principle portion of lease liabilities - - - - (768 ) - - - (768 ) Proceeds from disposal of subsidiaries 17,000 - - - - - - - 17,000 Net cash generated from (used in) financing activities 35,463 - - - (768 ) - - - 34,695 - EFFECT OF EXCHANGE RATES ON CASH - - - - - (24,284 ) - - (24,284 ) Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (5,109 ) (5,524 ) (3,282 ) (2 ) (60,162 ) 481 (4,936 ) - (78,534 ) CASH AND CASH EQUIVALENTTS, beginning of year 12,301 160,091 4,164 2 101,210 60,259 - - 338,026 CASH AND CASH EQUIVALENTTS, end of year 7,193 154,568 883 - 41,049 60,741 - - 264,434 31-Dec-21 China Subsidiaries Outside Subsidiaries inside Consolidation Consolidation SOS Ltd. Consolidated SOS Ltd. SOS Ltd. WFOE VIE China China Adjustments(a) Adjustments(b) 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 ) Net income from discontinued operation - - - - - 3,374 - - 3,374 Net (loss)/income from continuing operation (54,250 ) 2,648 (12 ) 3 (10,584 ) (2,463 ) - 12,033 (52,625 ) Adjustments to reconcile net income net cash used in operating activities: - Depreciation of property, plant and equipment - - - - - 4,007 - - 4,007 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 Accounts receivable - - - - - (19,843 ) - - (19,843 ) Other receivables (9,522 ) (99,516 ) - - (595 ) (52,300 ) - - (161,933 ) Inter-company account (99,132 ) 128,855 (311,415 ) - 84,650 197,042 - - - Amount due from related parties (900 ) (2 ) 1,000 (32,404 ) (32,306 ) Intangible assets - (14,502 ) - - - - - - (14,502 ) Accrued liabilities - - - - 3 19,306 - - 19,309 Inventory - - - - - (60,587 ) - - (60,587 ) Tax payables - - - - - (6,099 ) - - (6,099 ) Accounts payable - 11,359 - - - 17 - - 11,376 Other payables 5,141 121 47 - - 12 - - 5,321 Amount due to related parties 15 - - - 9 2 - - 26 Net cash (used in) generated from operating activities (124,211 ) 28,065 (311,382 ) 3 75,408 48,917 - 12,033 (271,167 ) Net cash (used in)in generating from discountinued operating activities: - - - - - 52,604 - - 52,604 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. 31-Dec-20 Subsidiaries DSO-Sub Subsidiaries DSO-Sub SOS Ltd China SOS Inter- Outside Inside SOS Ltd. SOS Ltd China WFOE VIE Outside China Inside Adjustment (a) Adjustment (b) Ltd WFOE VIE company China China 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 $0.45 million. 31-Dec-20 China Subsidiaries DSO-Sub SOS Ltd. China WFOE Inter- Subsidiaries DSO-Sub SOS Ltd. SOS SOS WFOE VIE Outside Inside Adjustment Adjustment SOS Ltd. Adjustment VIE elimination China Adjustment Consolidated US$ 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 liability-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 $38.42 million; (d) This entry is to eliminate China SOS’s long-term investment at initial cost in WFOE against WFOE’s paid-up capital, additional paid-up capital and retained earnings etc; (e) This entry is also an elimination entry to knock off SOSIT’s long-term investment at cost in IMSOS against IMSOS’s paid-up capital, additional capital and retained earning etc. (h) Subsidiaries inside China include WOFE, SOSIT and Inner Monogolia SOS Insurance Co., Ltd., all belongs to disposed group Subsidiaries DSO-Sub Consolidation Consolidation SOS Ltd. SOS Ltd. China WFOE VIE Outside Inside Adjustment Adjustment Consolidated total US$ 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. |