QUARTERLY FINANCIAL DATA (UNAUDITED) (Restated) | 18. QUARTERLY FINANCIAL DATA (UNAUDITED) (Restated) The following tables sets forth the unaudited consolidated statements of operations for the three months ended March 31, 2019 and 2020. For the Three Months Ended 2019 2020 Restated Revenues $ 13,753 $ 9,757 Operating expenses: Cost of revenues (8,212 ) (4,991 ) Selling and marketing (259 ) (379 ) General and administrative (639 ) (1,287 ) Research and development (197 ) (206 ) Total operating expenses (9,307 ) (6,863 ) Income from operations 4,446 2,894 Other (expenses) income: Interest expense, net (135 ) (87 ) Change in fair value of private warrant liability - 18,117 Other (expenses) income, net (5 ) 30 Total other expenses (140 ) 18,060 Income before income tax 4,306 20,954 Income tax (expense) benefit (172 ) 5 Net income 4,134 20,959 Less: net loss attributable to non-controlling interests (9 ) (59 ) Net income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 4,143 $ 21,018 Other comprehensive income (loss) Unrealized foreign currency translation gain (loss) 577 (1,087 ) Comprehensive income 4,711 19,872 Less: comprehensive loss attributable to non-controlling interests - (67 ) Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 4,711 $ 19,939 Earnings per ordinary share Basic $ 0.10 $ 0.46 Weighted average shares used in calculating earnings per ordinary share Basic 41,204,025 45,504,828 Earnings per ordinary share Dilutive $ 0.09 $ 0.41 Weighted average shares used in calculating earnings per ordinary share Dilutive 46,484,025 50,784,828 The following tables sets forth the unaudited consolidated statements of operations for the three and six months ended June 30, 2019 and 2020. For the Three Months Ended For the Six Months Ended 2019 2020 2019 2020 Restated Restated Revenues (a) $ 18,494 $ 19,651 $ 32,246 $ 29,408 Operating expenses: Cost of revenues (10,080 ) (5,392 ) (18,292 ) (10,383 ) Selling and marketing (456 ) (1,775 ) (716 ) (2,153 ) General and administrative (1,147 ) (3,783 ) (1,786 ) (5,070 ) Research and development (251 ) (130 ) (448 ) (336 ) Total operating expenses (11,934 ) (11,080 ) (21,242 ) (17,942 ) Income from operations 6,560 8,571 11,004 11,466 Other (expenses) income: Interest expense, net (82 ) (82 ) (218 ) (169 ) Change in fair value of private warrant liability - 95 - 18,213 Other (expenses) income, net (3 ) 92 (8 ) 123 Total other expenses (85 ) 105 (226 ) 18,167 Income before income tax 6,475 8,676 10,778 29,633 Income tax (expense) benefit 64 459 (107 ) 464 Net income 6,539 9,135 10,671 30,097 Less: net loss attributable to non-controlling interests (65 ) (36 ) (74 ) (94 ) Net income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 6,604 $ 9,171 $ 10,745 $ 30,191 Other comprehensive income (loss) Unrealized foreign currency translation gain (loss) (765 ) 108 (188 ) (979 ) Comprehensive income 5,774 9,243 10,483 29,118 Less: comprehensive loss attributable to non-controlling interests (70 ) (35 ) (69 ) (102 ) Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 5,844 $ 9,278 $ 10,552 $ 29,220 Earnings per ordinary share Basic $ 0.16 $ 0.17 $ 0.26 $ 0.60 Weighted average shares used in calculating earnings per ordinary share Basic 41,204,025 54,749,415 41,204,025 50,127,122 Earnings per ordinary share Dilutive $ 0.14 $ 0.16 $ 0.23 $ 0.59 Weighted average shares used in calculating earnings per ordinary share Dilutive 46,484,025 56,074,415 46,484,025 51,452,122 Restatement of Quarterly Consolidated Financial Statements In lieu of filing amended Quarterly Report on Form 10-Q for the three months ended March 31, 2020 and Interim Report on Form 6-K for the three and six months ended June 30, 2020, the following tables represent the Company's restated consolidated financial statements (unaudited) for each of the restated periods. Impacted Financial Statement Line Items For the Three Months Ended As previously Restatement As Restated Change in fair value of warrant liability $ - $ 18,117 $ 18,117 Total other (expenses) income (57 ) 18,117 18,060 Income before income tax 2,837 18,117 20,954 Net income 2,842 18,117 20,959 Net income attributable to Glory Star New Media Group Holdings Limited's shareholders 2,901 18,117 21,018 Comprehensive income 1,755 18,117 19,872 Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders 1,822 18,117 19,939 Earnings per ordinary share Basic 0.06 0.40 0.46 Dilutive 0.06 0.35 0.41 For the Three Months Ended As previously Restatement As Restated Change in fair value of warrant liability $ - $ 95 $ 95 Total other (expenses) income 10 95 105 Income before income tax 8,581 95 8,676 Net income 9,040 95 9,135 Net income attributable to Glory Star New Media Group Holdings Limited's shareholders 9,076 95 9,171 Comprehensive income 9,148 95 9,243 Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders 9,183 95 9,278 Earnings per ordinary share Basic 0.17 - 0.17 Dilutive 0.16 - 0.16 For the Six Months Ended As previously Restatement As Restated Change in fair value of warrant liability $ - $ 18,213 $ 18,213 Total other expenses (46 ) 18,213 18,167 Income before income tax 11,420 18,213 29,633 Net income 11,884 18,213 30,097 Net income attributable to Glory Star New Media Group Holdings Limited's shareholders 11,978 18,213 30,191 Comprehensive income 10,905 18,213 29,118 Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders 11,007 18,213 29,220 Earnings per ordinary share Basic 0.24 0.36 0.60 Dilutive 0.23 0.36 0.59 Consolidated Balance Sheet As of March 31, 2020 As previously reported Restatement Impacts As Restated Assets Current assets: Cash and cash equivalents $ 9,961 $ - $ 9,961 Accounts receivable, net 55,003 - 55,003 Prepayment and other current assets 2,554 - 2,554 Total current assets 67,518 - 67,518 Property and equipment, net 269 - 269 Intangible assets, net 14,051 - 14,051 Deferred tax assets 596 - 596 Unamortized produced content, net 1,342 - 1,342 Right-of-use assets 1,907 - 1,907 Total non-current assets 18,165 - 18,165 TOTAL ASSETS $ 85,683 $ - $ 85,683 Liabilities and Equity Current liabilities: Short-term bank loans $ 3,672 $ - $ 3,672 Accounts payable 5,095 - 5,095 Advances from customers 498 - 498 Accrued liabilities and other payables 5,569 - 5,569 Other taxes payable 2,148 - 2,148 Operating lease liabilities -current 333 - 333 Due to related parties 1,999 - 1,999 Convertible promissory note - related party 1,400 - 1,400 Total current liabilities 20,714 - 20,714 Long-term bank loan 1,271 - 1,271 Operating lease liabilities - non-current 1,488 - 1,488 Warrant liability - 2,429 2,429 Total non-current liabilities 2,759 2,429 5,188 TOTAL LIABILITIES $ 23,473 $ 2,429 $ 25,902 Commitments and contingences Shareholders' equity Preferred shares (par value of $0.0001 per share; 2,000,000 authorized; none issued and outstanding) $ - $ - $ - Ordinary shares (par value of $0.0001 per share; 200,000,000 shares authorized as of December 31, 2019 and March 31, 2020; 41,204,025 and 50,898,866 shares issued and outstanding as of December 31, 2019 and March 31, 2020, respectively) 5 - 5 Additional paid-in capital 11,573 (11,498 ) 75 Statutory reserve 431 - 431 Retained earnings 52,448 9,069 61,517 Accumulated other comprehensive loss (2,655 ) - (2,655 ) TOTAL GLORY STAR NEW MEDIA GROUP HOLDINGS LIMITED SHAREHOLDERS' EQUITY 61,802 (2,429 ) 59,373 Non-controlling interest 408 - 408 TOTAL EQUITY 62,210 (2,429 ) 59,781 TOTAL LIABILITIES AND EQUITY $ 85,683 $ - $ 85,683 Consolidated Balance Sheet As of June 30, 2020 As previously reported Restatement Impacts As Restated Assets Current assets: Cash and cash equivalents $ 9,056 $ - $ 9,056 Accounts receivable, net 59,327 - 59,327 Prepayment and other current assets 10,203 - 10,203 Total current assets 78,586 - 78,586 Property and equipment, net 241 - 241 Intangible assets, net 14,683 - 14,683 Deferred tax assets 987 - 987 Unamortized produced content, net 2,175 - 2,175 Right-of-use assets 1,596 - 1,596 Total non-current assets 19,682 - 19,682 TOTAL ASSETS $ 98,268 $ - $ 98,268 Liabilities and Equity Current liabilities: Short-term bank loans $ 3,680 $ - $ 3,680 Accounts payable 6,731 - 6,731 Advances from customers 530 - 530 Accrued liabilities and other payables 5,579 - 5,579 Other taxes payable 2,103 - 2,103 Operating lease liabilities -current 296 - 296 Due to related parties 1,201 - 1,201 Convertible promissory note - related party 1,400 - 1,400 Total current liabilities 21,520 - 21,520 Long-term bank loan 1,274 - 1,274 Warrant liability - 2,333 2,333 Operating lease liabilities - non-current 1,322 - 1,322 Total non-current liabilities 2,596 2,333 4,929 TOTAL LIABILITIES $ 24,116 $ 2,333 $ 26,449 Commitments and contingences Shareholders' equity Preferred shares (par value of $0.0001 per share; 2,000,000 authorized; none issued and outstanding) $ - $ - $ - Ordinary shares (par value of $0.0001 per share; 200,000,000 shares authorized as of December 31, 2019 and June 30, 2020; 41,204,025 and 56,011,366 shares issued and outstanding as of December 31, 2019 and June 30, 2020, respectively) 6 - 6 Additional paid-in capital 14,365 (11,498 ) 2,867 Statutory reserve 431 - 431 Retained earnings 61,525 9,165 70,690 Accumulated other comprehensive loss (2,548 ) - (2,548 ) TOTAL GLORY STAR NEW MEDIA GROUP HOLDINGS LIMITED SHAREHOLDERS' EQUITY 73,779 (2,333 ) 71,446 Non-controlling interest 373 - 373 TOTAL EQUITY 74,152 (2,333 ) 71,819 - TOTAL LIABILITIES AND EQUITY $ 98,268 $ - $ 98,268 Consolidated Statements of Operations and comprehensive income/(loss) For the Three Months Ended As previously Restatement As Restated Revenues $ 9,757 $ - $ 9,757 Operating expenses: Cost of revenues (4,991 ) - (4,991 ) Selling and marketing (379 ) - (379 ) General and administrative (1,287 ) - (1,287 ) Research and development (206 ) - (206 ) Total operating expenses (6,863 ) - (6,863 ) Income from operations 2,894 - 2,894 Other (expenses) income: Interest expense, net (87 ) - (87 ) Change in fair value of warrant liability - 18,117 18,117 Other (expenses) income, net 30 - 30 Total other (expenses) income (57 ) 18,117 18,060 Income before income tax 2,837 18,117 20,954 Income tax (expense) benefit 5 - 5 Net income 2,842 18,117 20,959 Less: net loss attributable to non-controlling interests (59 ) - (59 ) Net income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 2,901 $ 18,117 $ 21,018 Other comprehensive income (loss) Unrealized foreign currency translation gain (loss) (1,087 ) - (1,087 ) Comprehensive income 1,755 18,117 19,872 Less: comprehensive loss attributable to non-controlling interests (67 ) - (67 ) Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 1,822 $ 18,117 $ 19,939 Earnings per ordinary share Basic $ 0.06 $ 0.40 $ 0.46 Weighted average shares used in calculating earnings per ordinary share Basic 45,504,828 - 45,504,828 Earnings per ordinary share Dilutive $ 0.06 $ 0.35 $ 0.41 Weighted average shares used in calculating earnings per ordinary share Dilutive 50,784,828 - 50,784,828 Consolidated Statements of Operations and comprehensive income/(loss) For the Three Months Ended As previously Restatement As Restated Revenues $ 19,651 $ - $ 19,651 Operating expenses: Cost of revenues (5.392 ) - (5.392 ) Selling and marketing (1,775 ) - (1,775 ) General and administrative (3,783 ) - (3,783 ) Research and development (130 ) - (130 ) Total operating expenses (11,080 ) - (11,080 ) Income from operations Other (expenses) income: Interest expense, net (82 ) - (82 ) Change in fair value of warrant liability - 95 95 Other (expenses) income, net 92 - 92 Total other (expenses) income 10 95 105 Income before income tax 8,581 95 8,676 Income tax (expense) benefit 459 - 459 Net income 9,040 95 9,135 Less: net loss attributable to non-controlling interests (36 ) - (36 ) Net income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 9,076 $ 95 $ 9,171 Other comprehensive income (loss) Unrealized foreign currency translation gain (loss) 108 - 108 Comprehensive income Less: comprehensive loss attributable to non-controlling interests (35 ) - (35 ) Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 9,183 $ 95 $ 9,278 Earnings per ordinary share Basic $ 0.17 $ - $ 0.17 Weighted average shares used in calculating earnings per ordinary share Basic 54,749,415 - 54,749,415 Earnings per ordinary share Dilutive $ 0.16 $ - $ 0.16 Weighted average shares used in calculating earnings per ordinary share Dilutive 56,074,415 - 56,074,415 Consolidated Statements of Operations and comprehensive income/(loss) For the Six Months Ended As previously Restatement As Restated Revenues (a) $ 29,408 $ - $ 29,408 Operating expenses: Cost of revenues (10,383 ) - (10,383 ) Selling and marketing (2,153 ) - (2,153 ) General and administrative (5,070 ) - (5,070 ) Research and development (336 ) - (336 ) Total operating expenses (17,942 ) - (17,942 ) Income from operations 11,466 - 11,466 Other (expenses) income: Interest expense, net (169 ) - (169 ) Change in fair value of warrant liability - 18,213 18,213 Other (expenses) income, net 123 - 123 Total other expenses (46 ) 18,213 18,167 - Income before income tax 11,420 18,213 29,633 Income tax (expense) benefit 464 - 464 Net income 11,884 18,213 30,097 Less: net loss attributable to non-controlling interests (94 ) - (94 ) Net income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 11,978 $ 18,213 $ 30,191 Other comprehensive income (loss) Unrealized foreign currency translation gain (loss) (979 ) - (979 ) Comprehensive income 10,905 18,213 29,118 Less: comprehensive loss attributable to non-controlling interests (102 ) - (102 ) Comprehensive income attributable to Glory Star New Media Group Holdings Limited's shareholders $ 11,007 $ 18,213 $ 29,220 Earnings per ordinary share Basic $ 0.24 $ 0.36 $ 0.60 Weighted average shares used in calculating earnings per ordinary share Basic 50,127,122 - 50,127,122 Earnings per ordinary share Dilutive $ 0.23 $ 0.36 $ 0.59 Weighted average shares used in calculating earnings per ordinary share Dilutive 51,452,122 - 51,452,122 Consolidated Statement of Cash Flows For the Three Months Ended As previously reported Restatement Impacts As Restated CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 2,841 $ 18,117 $ 20,958 Adjustments to reconcile net income to net cash provided by (used in) operating activities: (Reversal of allowance) allowance for doubtful accounts 381 - 381 Depreciation and amortization 448 - 448 Amortization of right-of-use assets 87 - 87 Deferred income tax expense (benefit) (73 ) - (73 ) Share base compensation 75 - 75 Change in fair value of warrant liability - (18,117 ) (18,117 ) Changes in assets and liabilities Accounts receivable (5,253 ) - (5,253 ) Prepayment and other current assets (49 ) - (49 ) Unamortized produced content 291 - 291 Accounts payable 591 - 591 Advances from customers (104 ) - (104 ) Accrued liabilities and other payables (469 ) - (469 ) Other taxes payable 295 - 295 Operating lease liabilities (179 ) - (179 ) Net cash provided by (used in) operating activities (1,118 ) - (1,118 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment - - - Prepayments for acquisition of intangible assets - - - Net cash used in investing activities - - - CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from bank loans 4,299 - 4,299 Repayments of bank loans - - - Proceeds from a third party - - - Cash acquired from the acquisition of TKK 23 - 23 Net cash (used in) provided by financing activities 4,322 - 4,322 Effect of exchange rate changes (162 ) - (162 ) Net (decrease) increase in cash, cash equivalents and restricted cash 3,042 - 3,042 Cash, cash equivalents and restricted cash, at beginning of period 6,919 - 6,919 Cash, cash equivalents and restricted cash, at end of period $ 9,961 $ - $ 9,961 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: Interests paid $ 24 $ - $ 24 Right of use assets obtained in exchange for operating lease obligations $ - $ - $ - Condensed Consolidated Statement of Cash Flows For the Six Months Ended As previously reported Restatement Impacts As Restated Net cash provided by (used in) operating activities $ (1,006 ) $ - $ (1,006 ) Net cash provided by (used in) investing activities (994 ) - (994 ) Net cash (used in) provided by financing activities 4,322 - 4,322 Effect of exchange rate changes $ (185 ) $ - $ (185 ) Net (decrease) increase in cash, cash equivalents and restricted cash 2,137 - 2,137 Cash, cash equivalents and restricted cash, at beginning of period 6,919 - 6,919 Cash, cash equivalents and restricted cash, at end of period $ 9,056 $ - $ 9,056 |