SCHEDULE 1 | SCHEDULE 1 NAM TAI PROPERTY INC. STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (In thousands of U.S. dollars) Year ended December 31, 2017 2018 2019 General and administrative expenses* $ (2,714 ) $ (4,817 ) $ (2,948 ) Other income (expenses), net 7,296 5,470 (556 ) Interest income 6,998 2,552 962 Income (loss) before income tax 11,580 3,205 (2,542 ) Income tax expenses — — — Income (loss) before share of net profits of subsidiaries, net of income tax 11,580 3,205 (2,542 ) Share of net losses subsidiaries, net of income tax (7,636 ) (16,459 ) (10,649 ) Net income (loss) $ 3,944 $ (13,254 ) $ (13,191 ) Foreign currency translation adjustment 6,311 (10,437 ) (3,136 ) Other comprehensive income (loss) 6,311 (10,437 ) (3,136 ) Comprehensive income (loss) $ 10,255 $ (23,691 ) $ (16,327 ) * Amount of share-based compensation expense included in general and administrative expenses $ 1,424 $ 3,320 $ 539 SCHEDULE 1 NAM TAI PROPERTY INC. BALANCE SHEETS (In thousands of U.S. dollars) December 31, 2018 2019 ASSETS Current assets: Cash and cash equivalents $ 35,512 $ 35,071 Prepaid expenses and other receivables 2,313 2,328 Total current assets 37,825 37,399 Investments in subsidiaries 206,446 192,661 Total assets $ 244,271 $ 230,060 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accrued expenses and other payables $ 230 $ 1,374 Amounts due to subsidiaries 16,150 13,948 Total liabilities $ 16,380 $ 15,322 Shareholders’ equity: Common shares ($0.01 par value—authorized 200,000,000 shares, issued and outstanding 38,186,991 and 38,631,991 and 2019, respectively) 382 386 Additional paid-in capital 257,125 260,295 Accumulated deficit (13,329 ) (26,520 ) Accumulated other comprehensive loss (16,287 ) (19,423 ) Total shareholders’ equity 227,891 214,738 Total liabilities and shareholders’ equity $ 244,271 $ 230,060 SCHEDULE 1 NAM TAI PROPERTY INC. STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (In thousands of U.S. dollars, except share and per share data) Common Shares Outstanding Common Shares Amount Additional Paid-in Capital Retained Earnings (Accumulated Deficit) Accumulated Other Comprehensive Loss Total Shareholders’ Equity Balance at January 1, 2017 36,446,691 $ 364 $ 241,536 $ 6,607 $ (12,161 ) $ 236,346 Shares issued on exercise of options 1,104,500 12 6,896 — — 6,908 Stock-based compensation expenses — 1,424 — — 1,424 Net income — — — 3,944 — 3,944 Cash dividends declared ($0.28 per share) — — — (10,514 ) — (10,514 ) Cash dividends paid — — — (61 ) — (61 ) Foreign currency translation adjustments — — — — 6,311 6,311 Balance at December 31, 2017 37,551,191 $ 376 $ 249,856 $ (24 ) $ (5,850 ) $ 244,358 Shares issued on exercise of options 635,800 6 3,949 — — 3,955 Stock-based compensation expenses — — 3,320 — — 3,320 Net loss — — — (13,254 ) — (13,254 ) Cash dividends paid — — — (51 ) — (51 ) Foreign currency translation adjustments — — — — (10,437 ) (10,437 ) Balance at December 31, 2018 38,186,991 $ 382 $ 257,125 $ (13,329 ) $ (16,287 ) $ 227,891 Shares issued on exercise of options 445,000 4 2,631 — — 2,635 Stock-based compensation expenses — — 539 — — 539 Net loss — — — (13,191 ) — (13,191 ) Foreign currency translation adjustments — — — — (3,136 ) (3,136 ) Balance at December 31, 2019 38,631,991 $ 386 $ 260,295 $ (26,520 ) $ (19,423 ) $ 214,738 SCHEDULE 1 NAM TAI PROPERTY INC. STATEMENTS OF CASH FLOWS (In thousands of U.S. dollars) Year ended December 31, 2017 2018 2019 Cash flows from operating activities: Net income (loss) $ 3,944 $ (13,254 ) $ (13,191 ) Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Share of net profits of subsidiaries, net of taxes 7,636 16,459 10,649 Depreciation 227 57 — Share-based compensation expenses 1,424 3,320 539 Loss on waiving amount due from a subsidiary 1,324 — — Gain on disposal of property, plant and equipment — (6,763 ) — Changes in current assets and liabilities: Decrease (increase) in prepaid expenses and other receivables 668 532 (15 ) Increase in accrued expenses and other payables 69 71 1,144 Net cash provided by (used in) operating activities $ 15,292 $ 422 $ (874 ) Cash flows from investing activities: Proceeds of property, plant and equipment — 9,706 — Decrease in short term investment 88,399 — — Decrease (increase) in amounts due from subsidiaries 1,455 (7,281 ) (2,202 ) Net cash provided by (used in) $ 89,854 $ 2,425 $ (2,202 ) Cash flows from financing activities: Repayment a long term loan to a subsidiary (39,334 ) ( 74,974 ) — Dividend paid (10,266 ) ( 10,565 ) — Proceeds from options exercise 6,908 3,955 2,635 Net cash (used in) $ (42,692 ) $ (81,584 ) $ 2,635 Net increase 62,454 (78,737 ) (441 ) Cash and cash equivalents at beginning of year 51,795 114,249 35,512 Cash and cash equivalents at end of year $ 114,249 $ 35,512 $ 35,071 SCHEDULE 1 NAM TAI PROPERTY INC. NOTE TO SCHEDULE 1 (In thousands of U.S. dollars) Schedule 1 has been provided pursuant to the requirements of Rule 12-04(a) and 4-08(e)(3) of Regulation S-X, which require condensed financial information as to financial position, changes in financial position and results and operations of a parent company as of the same dates and for the same periods for which audited consolidated financial statements have been presented when the restricted net assets of the consolidated and unconsolidated subsidiaries together exceed 25% of consolidated net assets as of the end of the most recently completed fiscal year. As of December 31, 2019, $376,449 of the restricted capital and reserves are not available for distribution, and as such, the condensed financial information of the Company has been presented for the years ended December 31, 2017, 2018 and 2019. During the years ended December 31, 2017, 2018 and 2019, no cash dividend was declared and paid by subsidiaries to the Company. |