Exhibit 99.1
AirMedia Group Inc.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET
(In U.S. dollars in thousands)
| | | | |
| | As of June 30, 2017 | |
ASSETS: | | | | |
Current assets: | | | | |
Cash and cash equivalents | | | 54,124 | |
Accounts receivable, net | | | 10,070 | |
Prepaid concession fees | | | 7,756 | |
Other current assets | | | 87,599 | |
Amount due from related parties | | | 844 | |
| | | | |
Total current assets | | | 160,393 | |
| | | | |
Property and equipment, net | | | 39,866 | |
Prepaid equipment costs | | | 16,591 | |
Long-term investments | | | 102,043 | |
Long-term deposits | | | 6,880 | |
Acquired intangible assets, net | | | 1,473 | |
Othernon-current assets | | | 6,910 | |
| | | | |
Total assets | | | 334,156 | |
| | | | |
LIABILITIES AND EQUITY: | | | | |
Current liabilities: | | | | |
Accounts payable | | | 51,693 | |
Accrued expenses and other current liabilities | | | 34,013 | |
Deferred revenue | | | 2,410 | |
Income tax payable | | | 14,270 | |
| | | | |
Total current liabilities | | | 102,386 | |
| | | | |
Othernon-current liabilities | | | 429 | |
Provision for earout commitment | | | 24,118 | |
| | | | |
Total liabilities | | | 126,933 | |
| | | | |
Equity | | | | |
Ordinary shares | | | 128 | |
Additionalpaid-in capital | | | 288,089 | |
Treasury stock | | | (2,351 | ) |
Accumulated deficits | | | (68,268 | ) |
Accumulated other comprehensive income | | | 5,504 | |
| | | | |
Total AirMedia Group Inc.’s shareholders’ equity | | | 223,102 | |
| | | | |
Noncontrolling interests | | | (15,879 | ) |
| | | | |
Total equity | | | 207,223 | |
| | | | |
Total liabilities and equity | | | 334,156 | |
| | | | |
AirMedia Group Inc.
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In U.S. dollars in thousands, except share and ADS related data)
| | | | |
| | Six Months Ended | |
| | June 30, 2017 | |
Revenues | | | 11,045 | |
Business tax and other sales tax | | | (355 | ) |
| | | | |
Net revenues | | | 10,690 | |
Cost of revenues | | | 31,185 | |
| | | | |
Gross profit | | | (20,495 | ) |
Operating expenses: | | | | |
Selling and marketing * | | | 6,532 | |
General and administrative * | | | 40,462 | |
| | | | |
Total operating expenses | | | 46,994 | |
| | | | |
Loss from operations | | | (67,489 | ) |
Interest income, net | | | 743 | |
Other income, net | | | 174 | |
| | | | |
Loss from operations before income taxes | | | (66,572 | ) |
Income tax (expenses)/benefits | | | (406 | ) |
| | | | |
Net loss from operations before net income of equity method investments | | | (66,978 | ) |
Net (loss) income from operations of equity method investments | | | (310 | ) |
| | | | |
Net loss | | | (67,288 | ) |
| | | | |
Less: Net loss from operations attributable to noncontrolling interests | | | (14,862 | ) |
| | | | |
Net loss from operations attributable to AirMedia Group Inc.‘s shareholders | | | (52,426 | ) |
| | | | |
Net loss | | | (67,288 | ) |
Net loss attributable to AirMedia Group Inc.’s shareholders | | | (52,426 | ) |
Net loss attributable to AirMedia Group Inc.’s shareholders per ordinary share | | | | |
Basic | | | (0.42 | ) |
Diluted | | | (0.42 | ) |
Net loss attributable to AirMedia Group Inc.’s shareholders per ADS | | | | |
Basic | | | (0.83 | ) |
Diluted | | | (0.83 | ) |
Weighted average ordinary shares outstanding used in computing net loss from operations per ordinary share - basic | | | 125,629,779 | |
Weighted average ordinary shares outstanding used in computing net loss from operations per ordinary share - diluted | | | 125,629,779 | |
* Share-based compensation charges included are as follow: | | | | |
Selling and marketing | | | — | |
General and administrative | | | 279 | |