Mynd Announces 2024 First Half Results
| Mynd, Inc. UNAUDITED CONSOLIDATED BALANCE SHEETS (in thousands of U.S. dollars, except share and per share data, or otherwise noted) |
||||
| |
||||
| |
|
June 30, 2024 |
|
December 31, 2023 |
| ASSETS |
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents |
|
$ |
|
$ |
| Accounts receivable, net of allowance for credit losses of $1,617 and $2,599, respectively |
|
67,660 |
|
63,865 |
| Inventories |
|
33,662 |
|
53,098 |
| Prepaid expenses and other current assets |
|
12,432 |
|
14,666 |
| Due from related parties |
|
2,319 |
|
2,759 |
| Total current assets |
|
185,450 |
|
226,172 |
| |
|
|
|
|
| Non-current assets: |
|
|
|
|
| Goodwill |
|
45,545 |
|
46,924 |
| Property, plant, and equipment, net |
|
14,896 |
|
11,878 |
| Intangible assets, net |
|
48,647 |
|
51,450 |
| Right-of-use assets |
|
7,882 |
|
7,491 |
| Deferred tax assets, net |
|
16,659 |
|
56,381 |
| Other non-current assets |
|
4,684 |
|
4,094 |
| Total non-current assets |
|
138,313 |
|
178,218 |
| Total assets |
|
323,763 |
|
404,390 |
| |
|
|
|
|
| LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
| Current liabilities: |
|
|
|
|
| Accounts payable |
|
52,177 |
|
59,595 |
| Accrued expenses and other current liabilities |
|
37,243 |
|
45,389 |
| Loans payable, current |
|
21,292 |
|
31,942 |
| Contract liabilities |
|
16,107 |
|
14,110 |
| Accrued warranties |
|
15,449 |
|
17,871 |
| Lease liabilities, current |
|
4,011 |
|
4,412 |
| Due to related parties |
|
6,107 |
|
5,080 |
| Current liabilities of discontinued operations |
|
- |
|
163 |
| Total current liabilities |
|
152,386 |
|
178,562 |
| |
|
|
|
|
| Non-current liabilities: |
|
|
|
|
| Loans payable, non-current |
|
57,741 |
|
64,859 |
| Loans payable, related parties, non-current |
|
4,715 |
|
4,670 |
| Contract liabilities, non-current |
|
21,054 |
|
21,762 |
| Lease liabilities, non-current |
|
3,986 |
|
3,412 |
| Deferred tax liabilities |
|
1,197 |
|
1,317 |
| Other non-current liabilities |
|
3,814 |
|
4,250 |
| Total non-current liabilities |
|
92,507 |
|
100,270 |
| Total liabilities |
|
244,893 |
|
278,832 |
| Commitments and contingencies |
|
|
|
|
| Shareholders' equity: |
|
|
|
|
| Ordinary shares par value of $0.001; 990,000,000 shares authorized, 456,477,820 shares issued and outstanding as of both June 30, 2024 and December 31, 2023. 10,000,000 shares, $0.001 par value, without designation. |
|
456 |
|
456 |
| Additional paid-in capital |
|
474,501 |
|
473,590 |
| Accumulated other comprehensive income |
|
3,724 |
|
3,513 |
| Accumulated deficit |
|
(401,630) |
|
(353,890) |
| Total Mynd, Inc. shareholders' equity |
|
77,051 |
|
123,669 |
| Non-controlling interest |
|
1,819 |
|
1,889 |
| Total shareholders' equity |
|
78,870 |
|
125,558 |
| Total liabilities and shareholders' equity |
|
$ |
|
$ |
| Mynd, Inc. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands of U.S. dollars, except share and per share data, or otherwise noted) |
||||
| |
||||
| |
|
Six months ended June 30 |
||
| |
|
2024 |
|
2023 |
| Revenue |
|
$ |
|
$ |
| Cost of sales |
|
120,607 |
|
164,036 |
| Gross profit |
|
45,376 |
|
58,461 |
| Operating expenses: |
|
|
|
|
| General and administrative |
|
20,217 |
|
18,313 |
| Research and development |
|
13,413 |
|
18,508 |
| Sales and marketing |
|
22,497 |
|
30,315 |
| Transaction related costs |
|
125 |
|
8,472 |
| Restructuring |
|
1,218 |
|
2,170 |
| Total operating expenses |
|
57,470 |
|
77,778 |
| |
|
|
|
|
| Operating loss |
|
(12,094) |
|
(19,317) |
| Other income (expense): |
|
|
|
|
| Interest expense |
|
(5,518) |
|
(2,366) |
| Interest income |
|
1,314 |
|
6 |
| Gain on embedded derivative |
|
9,249 |
|
- |
| Other income (expense), net |
|
(1,066) |
|
1,294 |
| Total other income (expense) |
|
3,979 |
|
(1,066) |
| |
|
|
|
|
| Net loss from continuing operations, before income taxes |
|
(8,115) |
|
(20,383) |
| Income tax benefit (expense) |
|
(39,631) |
|
5,143 |
| Net loss from continuing operations |
|
(47,746) |
|
(15,240) |
| Loss from discontinued operations, net of tax |
|
(64) |
|
(431) |
| Net loss |
|
$ |
|
$ |
| |
|
|
|
|
| Net loss from continuing operations attributable to non-controlling interest |
|
$ |
|
$ |
| Net loss attributable to ordinary shareholders of Mynd, Inc. from continuing operations |
|
(47,676) |
|
(15,240) |
| Net loss attributable to ordinary shareholders of Mynd, Inc. |
|
(47,740) |
|
(15,671) |
| |
|
|
|
|
| Basic and Diluted |
|
|
|
|
| Net loss per share attributable to ordinary shareholders of Mynd, Inc. from continuing operations |
|
$ |
|
$ |
| Net loss per share attributable to ordinary shareholders of Mynd, Inc. from discontinued operations |
|
- |
|
- |
| Net loss per share attributable to ordinary shareholders of Mynd, Inc. |
|
(0.10) |
|
(0.04) |
| Weighted average shares outstanding used in calculating net loss per share |
|
456,477,820 |
|
426,422,220 |
| Mynd. Inc. UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (in thousands) |
||||
| |
||||
| |
|
Six months ended June 30 |
||
| |
|
June 30, 2024 |
|
June 30, 2023 |
| Net loss |
|
$ |
|
$ |
| Change in foreign currency translation adjustments |
|
211 |
|
(1,920) |
| Total comprehensive loss |
|
(47,599) |
|
(17,591) |
| Less: comprehensive loss attributable to non-controlling interest |
|
(70) |
|
- |
| Comprehensive loss attributable to Mynd Inc. |
|
$ |
|
$ |
| Mynd, Inc. UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
||||
| |
||||
| |
|
Six months ended June 30 |
||
| |
|
2024 |
|
2023 |
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| Net loss |
|
$ |
|
$ |
| Loss from discontinued operations, net of tax |
|
64 |
|
431 |
| Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
| Depreciation and amortization |
|
4,044 |
|
2,526 |
| Deferred taxes |
|
39,480 |
|
(5,143) |
| Non-cash lease expense |
|
2,894 |
|
960 |
| Non-cash interest expenses |
|
2,290 |
|
- |
| Amortization of RDEC credit |
|
(588) |
|
(372) |
| Gain on embedded derivative |
|
(9,249) |
|
- |
| Share-based compensation |
|
1,131 |
|
- |
| Change in fair value of earn out liabilities |
|
36 |
|
79 |
| Loss on disposal of property, plant and equipment |
|
44 |
|
- |
| Change in operating assets and liabilities: |
|
|
|
|
| Accounts receivable |
|
(4,411) |
|
(23,078) |
| Inventories |
|
19,531 |
|
36,578 |
| Prepaid expenses and other assets |
|
2,558 |
|
(300) |
| Prepaid subscriptions |
|
- |
|
1,424 |
| Due from related parties |
|
409 |
|
1,345 |
| Accounts payable |
|
(6,221) |
|
(8,367) |
| Accrued expenses and other liabilities |
|
(8,495) |
|
(8,408) |
| Accrued warranties |
|
(2,378) |
|
3,148 |
| Due to related parties |
|
1,028 |
|
(1,409) |
| Contract liabilities |
|
1,397 |
|
5,484 |
| Lease obligations - operating leases |
|
(3,042) |
|
(1,148) |
| Net cash used in operating activities - continuing operations |
|
(7,288) |
|
(11,921) |
| Net cash used in operating activities - discontinued operations |
|
(64) |
|
(429) |
| Net cash used in operating activities |
|
(7,352) |
|
(12,350) |
| |
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| Acquisition of property, plant and equipment |
|
(1,084) |
|
(236) |
| Internal-use software development costs |
|
(3,499) |
|
(1,556) |
|
|
|
- |
|
8,019 |
| Net cash (used in) provided by investing activities |
|
(4,583) |
|
6,227 |
| |
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| Repayment of Revolver |
|
(16,770) |
|
(29,000) |
| Proceeds from Revolver |
|
6,000 |
|
28,000 |
| Contingent consideration payments |
|
- |
|
(716) |
| Repayment of Paycheck Protection Program Loan |
|
(96) |
|
(96) |
| Proceeds from NetDragon group loans |
|
- |
|
119 |
| Net cash used in financing activities |
|
(10,866) |
|
(1,693) |
| |
|
|
|
|
| Net change in cash and cash equivalents |
|
(22,801) |
|
(7,816) |
| |
|
|
|
|
| Cash and cash equivalents, beginning of period |
|
91,784 |
|
29,312 |
| Exchange rate effects |
|
394 |
|
(268) |
| Cash and cash equivalents, end of period |
|
$ |
|
$ |
| |
|
|
|
|
| Supplemental disclosure of non-cash investing and financing activities transactions: |
|
|
|
|
| Convertible notes issued in exchange for accrued PIK interest |
|
$ |
|
$ |
| Decrease in goodwill due to measurement period adjustments relating to |
|
$ |
|
$ |
| Lease assets acquired in exchange for lease liabilities |
|
$ |
|
$ |
| |
|
|
|
|
| Supplemental disclosure of cash transactions: |
|
|
|
|
| Cash paid for interest |
|
$ |
|
$ |
| Cash refund, net of cash paid for taxes |
|
$ |
|
$ |
| Mynd. Inc. SUPPLEMENTAL FINANCIAL INFORMATION Reconciliation of Net Income to Adjusted EBITDA (in thousands) |
|||
| |
|||
| |
Six months ended June 30, |
||
| |
2024 |
|
2023 |
| Net loss |
$ |
|
$ |
| Loss from discontinued operations |
64 |
|
431 |
| Interest expense |
5,518 |
|
2,366 |
| Interest income |
(1,314) |
|
(6) |
| Income tax expense (benefit) |
39,631 |
|
(5,143) |
| Depreciation and amortization |
4,044 |
|
2,526 |
| Share-based compensation |
1,131 |
|
- |
| Other income (expense), net |
1,066 |
|
(1,294) |
| Gain on embedded derivative |
(9,249) |
|
- |
| Transaction related costs1 |
125 |
|
8,472 |
| Restructuring costs2 |
1,218 |
|
2,170 |
| Adjusted EBITDA |
$ |
|
$ |
| (1) Transaction related costs are one-time non-recurring costs related to acquisition and disposal of businesses. |
| (2) Restructuring costs relate to employee severance costs, contract termination costs, facility restructuring, and business restructuring efforts undertaken by management. |
SOURCE Mynd
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment