Exhibit 99.1
AirMedia Group Inc.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In U.S. dollars in thousands)
| | | | |
| | As of June 30, 2016 | |
| |
ASSETS: | | | | |
Current assets: | | | | |
Cash and cash equivalents | | | 218,630 | |
Short-term investments | | | 3,611 | |
Accounts receivable, net | | | 8,903 | |
Prepaid concession fees | | | 10,708 | |
Amount due from related parties | | | 3,057 | |
Other current assets | | | 27,781 | |
Deferred tax assets - current | | | 35 | |
| | | | |
Total current assets | | | 272,725 | |
| | | | |
Prepaid equipment costs | | | 22,146 | |
Property and equipment, net | | | 43,681 | |
Amounts due from related parties -non-current | | | 7,523 | |
Long-term deposits | | | 5,784 | |
Deferred tax assets -non-current | | | 4,107 | |
Long-term investments | | | 90,168 | |
Acquired intangible assets, net | | | 2,012 | |
Othernon-current assets | | | 9,730 | |
| | | | |
Total assets | | | 457,876 | |
| | | | |
LIABILITIES AND EQUITY: | | | | |
Current liabilities: | | | | |
Accounts payable | | | 27,172 | |
Accrued expenses and other current liabilities | | | 4,419 | |
Deferred revenue | | | 1,589 | |
Income tax payable | | | 24,891 | |
Amounts due to related parties | | | 9,227 | |
| | | | |
Total current liabilities | | | 67,298 | |
| | | | |
Othernon-current liabilities | | | 873 | |
Deferred tax liability -non-current | | | 72 | |
Provision for earout commitment | | | 24,602 | |
| | | | |
Total liabilities | | | 92,845 | |
| | | | |
Equity | | | | |
Ordinary shares | | | 128 | |
Additionalpaid-in capital | | | 322,317 | |
Treasury stock | | | (1,942 | ) |
Statutory reserves | | | 26,273 | |
Accumulated deficits | | | (5,064 | ) |
Accumulated other comprehensive income | | | 13,443 | |
| | | | |
Total AirMedia Group Inc.’s shareholders’ equity | | | 355,155 | |
| | | | |
Noncontrolling interests | | | 9,876 | |
| | | | |
Total equity | | | 365,031 | |
| | | | |
Total liabilities and equity | | | 457,876 | |
| | | | |
AirMedia Group Inc.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In U.S. dollars in thousands, except share and ADS related data)
| | | | |
| | Six Months Ended | |
| | June 30, 2016 | |
| |
Revenues | | | 7,540 | |
Business tax and other sales tax | | | (37 | ) |
| | | | |
Net revenues | | | 7,503 | |
Cost of revenues | | | 19,590 | |
| | | | |
Gross profit | | | (12,087 | ) |
Operating expenses: | | | | |
Selling and marketing * | | | 5,335 | |
General and administrative * | | | 20,925 | |
| | | | |
Total operating expenses | | | 26,260 | |
| | | | |
Loss from operations | | | (38,347 | ) |
Interest income, net | | | 309 | |
Other income, net | | | 2,580 | |
| | | | |
Loss before income taxes | | | (35,458 | ) |
Income tax (expenses)/benefits | | | 960 | |
| | | | |
Net loss before net income of equity method investments | | | (34,498 | ) |
Net (loss)/income of equity method investments | | | 3 | |
| | | | |
Net loss | | | (34,495 | ) |
| | | | |
Less: Net loss attributable to noncontrolling interests | | | (5,873 | ) |
| | | | |
Net loss attributable to AirMedia Group Inc.’s shareholders | | | (28,622 | ) |
| | | | |
Net loss attributable to AirMedia Group Inc.’s shareholders per ordinary share | | | | |
| |
Basic | | | (0.23 | ) |
Diluted | | | (0.23 | ) |
| |
Net loss attributable to AirMedia Group Inc.’s shareholders per ADS | | | | |
| |
Basic | | | (0.46 | ) |
Diluted | | | (0.46 | ) |
Weighted average ordinary shares outstanding used in computing net loss per ordinary share - basic | | | 124,997,627 | |
Weighted average ordinary shares outstanding used in computing net loss per ordinary share - diluted | | | 124,997,627 | |
* Share-based compensation charges included are as follow: | | | | |
Selling and marketing | | | — | |
General and administrative | | | 579 | |