(Exact name of Registrant as specified in its charter) | ||
(Translation of Registrant’s name into English) | ||
(Address of principal executive offices) | ||
| Exhibit No | Description | |||||||
| 99.1 | ||||||||
Mynd.ai, Inc. |
||||||||
| By: | /s/ Arthur Giterman | |||||||
| Name: | Arthur Giterman |
|||||||
| Title: | Chief Financial Officer | |||||||
Date: March 26, 2025 | ||
As of December 31, |
||||||||||||||
| 2024 | 2023 | |||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 75,317 | $ | 87,804 | ||||||||||
| Accounts receivable, net of allowance for credit losses of $211 and $2,599, respectively | 30,506 | 63,736 | ||||||||||||
| Inventories | 28,638 | 53,944 | ||||||||||||
| Prepaid expenses and other current assets | 11,601 | 14,408 | ||||||||||||
| Due from related parties | 1,561 | 1,683 | ||||||||||||
| Current assets of discontinued operations | — | 5,590 | ||||||||||||
| Total current assets | 147,623 | 227,165 | ||||||||||||
| Non-current assets: | ||||||||||||||
| Goodwill | 44,130 | 44,928 | ||||||||||||
| Property, plant, and equipment, net | 14,595 | 7,037 | ||||||||||||
| Intangible assets, net | 39,521 | 43,700 | ||||||||||||
| Right-of-use assets | 3,448 | 2,413 | ||||||||||||
| Deferred tax assets, net | 34 | 58,035 | ||||||||||||
| Other non-current assets | 3,268 | 1,810 | ||||||||||||
| Non-current assets of discontinued operations | — | 21,949 | ||||||||||||
| Total non-current assets | 104,996 | 179,872 | ||||||||||||
| Total assets | $ | 252,619 | $ | 407,037 | ||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 40,485 | $ | 59,138 | ||||||||||
| Accrued expenses and other current liabilities | 45,959 | 49,134 | ||||||||||||
| Loans payable, current | 10,931 | 31,942 | ||||||||||||
| Contract liabilities | 11,281 | 14,004 | ||||||||||||
| Accrued warranties | 15,749 | 17,871 | ||||||||||||
| Lease liabilities, current | 1,047 | 1,618 | ||||||||||||
| Due to related parties | 4,621 | 5,061 | ||||||||||||
| Current liabilities of discontinued operations | — | 7,404 | ||||||||||||
| Total current liabilities | 130,073 | 186,172 | ||||||||||||
| Non-current liabilities: | ||||||||||||||
| Loans payable, non-current | 58,077 | 64,859 | ||||||||||||
| Loans payable, related parties, non-current | 5,006 | 4,670 | ||||||||||||
| Contract liabilities, non-current | 18,581 | 21,762 | ||||||||||||
| Lease liabilities, non-current | 2,761 | 1,030 | ||||||||||||
| Deferred tax liabilities | 9,756 | — | ||||||||||||
| Non-current liabilities of discontinued operations | — | 7,950 | ||||||||||||
| Total non-current liabilities | 94,181 | 100,271 | ||||||||||||
| Total liabilities | 224,254 | 286,443 | ||||||||||||
| Shareholders’ equity: | ||||||||||||||
| Ordinary shares par value of $0.001; 990,000,000 shares authorized. 456,477,820 shares issued and 454,958,590 shares outstanding as of December 31, 2024. 456,477,820 shares issued and outstanding as of December 31, 2023. 10,000,000 shares, $0.001 par value, without designation; none authorized, issued and outstanding as of December 31, 2024 and 2023. |
456 | 456 | ||||||||||||
| Treasury shares, at cost, 1,519,230 and none shares, respectively | (342) | — | ||||||||||||
| Additional paid-in capital | 479,480 | 473,590 | ||||||||||||
Accumulated other comprehensive income |
3,344 | 3,513 | ||||||||||||
| Accumulated deficit | (454,573) | (358,854) | ||||||||||||
| Total Mynd.ai, Inc. shareholders’ equity | 28,365 | 118,705 | ||||||||||||
| Non-controlling interest | — | 1,889 | ||||||||||||
Total shareholders’ equity |
28,365 | 120,594 | ||||||||||||
| Total liabilities and shareholders’ equity | $ | 252,619 | $ | 407,037 | ||||||||||
Year Ended December 31, |
||||||||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||||||||
| Revenue | $ | 267,381 | $ | 411,757 | $ | 584,684 | ||||||||||||||
Cost of revenue |
201,140 | 311,272 | 443,598 | |||||||||||||||||
| Gross profit | 66,241 | 100,485 | 141,086 | |||||||||||||||||
| Operating expenses, net: | ||||||||||||||||||||
| General and administrative | 33,427 | 30,964 | 34,608 | |||||||||||||||||
| Research and development | 25,253 | 34,604 | 41,459 | |||||||||||||||||
| Sales and marketing | 42,115 | 51,477 | 60,848 | |||||||||||||||||
| Transaction-related costs | — | 19,288 | 502 | |||||||||||||||||
| Restructuring | 3,484 | 10,195 | 238 | |||||||||||||||||
| Total operating expenses | 104,279 | 146,528 | 137,655 | |||||||||||||||||
| Operating (loss) income | (38,038) | (46,043) | 3,431 | |||||||||||||||||
| Other income (expense): | ||||||||||||||||||||
| Interest expense | (10,371) | (4,658) | (1,833) | |||||||||||||||||
| Interest income | 2,659 | 223 | 6 | |||||||||||||||||
| Gain on embedded derivative | 11,389 | 432 | — | |||||||||||||||||
| Gain on forgiveness of debt | — | — | 4,923 | |||||||||||||||||
Other (expense) income |
(1,384) | 1,598 | 591 | |||||||||||||||||
| Total other income (expense) | 2,293 | (2,405) | 3,687 | |||||||||||||||||
| Net (loss) income from continuing operations, before income taxes | (35,745) | (48,448) | 7,118 | |||||||||||||||||
Income tax (expense) benefit |
(68,732) | 9,658 | 25,982 | |||||||||||||||||
| Net (loss) income from continuing operations | (104,477) | (38,790) | 33,100 | |||||||||||||||||
Income (loss) from discontinued operations, net of tax |
8,725 | (605) | (12,637) | |||||||||||||||||
| Net (loss) income | (95,752) | (39,395) | 20,463 | |||||||||||||||||
| Net (loss) income from continuing operations attributable to non-controlling interests | — | — | — | |||||||||||||||||
| Net (loss) income from discontinued operations attributable to non-controlling interests | (33) | 33 | — | |||||||||||||||||
| Net (loss) income attributable to non-controlling interests | (33) | 33 | — | |||||||||||||||||
| Net (loss) income from continuing operations attributable to ordinary shareholders | (104,477) | (38,790) | 33,100 | |||||||||||||||||
| Net income (loss) from discontinued operations attributable to ordinary shareholders | 8,758 | (638) | (12,637) | |||||||||||||||||
| Net (loss) income attributable to ordinary shareholders | $ | (95,719) | $ | (39,428) | $ | 20,463 | ||||||||||||||
| Net (loss) income per ordinary share | ||||||||||||||||||||
| From continuing operations: Basic and Diluted | $ | (0.23) | $ | (0.09) | $ | 0.08 | ||||||||||||||
| From discontinued operations: Basic and Diluted | $ | 0.02 | $ | (0.00) | $ | (0.03) | ||||||||||||||
| Total basic and diluted | $ | (0.21) | $ | (0.09) | $ | 0.05 | ||||||||||||||
| Weighted average shares outstanding used in calculating net (loss) income per share: Basic and diluted | 456,471,923 | 427,986,755 | 426,422,220 | |||||||||||||||||
Year Ended December 31, |
||||||||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||||||||
| Net (loss) income | $ | (95,752) | $ | (39,395) | $ | 20,463 | ||||||||||||||
| Other comprehensive (loss) income, net of tax of nil: | ||||||||||||||||||||
| Change in foreign currency translation reserve | 497 | (1,033) | (3,367) | |||||||||||||||||
Release of foreign currency translation reserve to net loss as a result of disposition |
(566) | — | — | |||||||||||||||||
| Total comprehensive (loss) income | (95,821) | (40,428) | 17,096 | |||||||||||||||||
Less: comprehensive income attributable to non-controlling interest |
67 | 33 | — | |||||||||||||||||
Comprehensive (loss) income attributable to Mynd.ai Inc. |
$ | (95,888) | $ | (40,461) | $ | 17,096 | ||||||||||||||
| Year Ended December 31, | ||||||||||||||||||||
| 2024 | 2023 | 2022 | ||||||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||||||
| Net (loss) income | $ | (95,752) | $ | (39,395) | $ | 20,463 | ||||||||||||||
| (Income) loss from discontinued operations, net of tax | (8,725) | 605 | 12,637 | |||||||||||||||||
| Net (loss) income from continuing operations | (104,477) | (38,790) | 33,100 | |||||||||||||||||
| Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities: | ||||||||||||||||||||
| Depreciation and amortization | 5,698 | 4,973 | 4,520 | |||||||||||||||||
| Deferred taxes | 67,669 | (10,828) | (25,982) | |||||||||||||||||
| Non-cash lease expense | 1,737 | 1,958 | 1,818 | |||||||||||||||||
| Non-cash interest expenses | 4,844 | 325 | — | |||||||||||||||||
| Gain on forgiveness of debt | — | — | (4,923) | |||||||||||||||||
| Share-based compensation | 3,698 | — | — | |||||||||||||||||
| Amortization of RDEC credit | (1,182) | (839) | (460) | |||||||||||||||||
| Accrued tax credit RDEC | — | (1,732) | — | |||||||||||||||||
| Change in fair value of derivative liability | (11,389) | (432) | — | |||||||||||||||||
| Increase in inventory provision | — | 4,630 | 3,951 | |||||||||||||||||
| Write-off of prepaid subscriptions | — | 5,668 | — | |||||||||||||||||
| Other | 90 | 71 | 30 | |||||||||||||||||
| Change in operating assets and liabilities: | ||||||||||||||||||||
| Accounts receivable | 33,365 | (679) | 25,346 | |||||||||||||||||
| Inventories | 25,251 | 54,734 | (20,003) | |||||||||||||||||
| Prepaid expenses and other assets | 1,270 | (5,482) | 701 | |||||||||||||||||
| Prepaid subscriptions | — | 1,632 | (7,300) | |||||||||||||||||
| Due from related parties | 533 | 482 | (4,376) | |||||||||||||||||
| Accounts payable | (17,675) | (23,651) | (1,820) | |||||||||||||||||
| Accrued expenses and other liabilities | (2,439) | (1,329) | (10,225) | |||||||||||||||||
| Accrued warranties | (2,037) | 3,883 | 3,266 | |||||||||||||||||
| Due to related parties | 1,491 | 1,083 | 3,469 | |||||||||||||||||
| Contract liabilities | (5,743) | 6,966 | 7,779 | |||||||||||||||||
| Lease obligations - operating leases | (1,579) | (1,903) | (2,084) | |||||||||||||||||
| Net cash (used in) provided by operating activities - continuing operations | (875) | 740 | 6,807 | |||||||||||||||||
| Net cash provided by (used in) operating activities - discontinued operations | 1,661 | (3,098) | (12,079) | |||||||||||||||||
| Net cash provided by (used in) provided by operating activities | 786 | (2,358) | (5,272) | |||||||||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||||||||
| Acquisition of property, plant and equipment | (1,283) | (389) | (829) | |||||||||||||||||
| Internal-use software development costs | (8,465) | (4,434) | (1,028) | |||||||||||||||||
| Repayment (issuance) of loan receivable, related party | — | 8,019 | (7,919) | |||||||||||||||||
| Proceeds from disposition of GEH Singapore | 20,000 | — | — | |||||||||||||||||
| Acquisition of businesses, net of cash | — | 10,375 | (6,000) | |||||||||||||||||
| Net cash provided by (used in) investing activities - continuing operations | 10,252 | 13,571 | (15,776) | |||||||||||||||||
| Net cash used in investing activities - discontinued operations | (5,942) | 5,763 | — | |||||||||||||||||
| Net cash provided by (used in) investing activities | 4,310 | 19,334 | (15,776) | |||||||||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||||||
| Repayment of Revolver | (38,000) | (80,300) | (49,305) | |||||||||||||||||
| Debt issuance costs paid | (90) | — | — | |||||||||||||||||
| Proceeds from Revolver | 17,000 | 62,000 | 63,000 | |||||||||||||||||
| Proceeds from convertible note | — | 64,884 | — | |||||||||||||||||
| Contingent consideration payments | (1,007) | (2,174) | — | |||||||||||||||||
| Repayment of Paycheck Protection Program Loan | (192) | (192) | (5) | |||||||||||||||||
| Repayment of NetDragon group loans | — | — | (3,210) | |||||||||||||||||
| Proceeds from NetDragon group loans | — | 219 | 869 | |||||||||||||||||
| Share repurchase | (342) | — | — | |||||||||||||||||
| Net cash (used in) provided by financing activities - continuing operations | (22,631) | 44,437 | 11,349 | |||||||||||||||||
| Net cash provided by financing activities - discontinued operations | — | — | — | |||||||||||||||||
| Net cash (used in) provided by financing activities | (22,631) | 44,437 | 11,349 | |||||||||||||||||
| Net change in cash | (17,535) | 61,413 | (9,699) | |||||||||||||||||
| Cash and cash equivalents, beginning of year | 91,784 | 29,312 | 40,508 | |||||||||||||||||
| Exchange rate effects | 1,068 | 1,059 | (1,497) | |||||||||||||||||
| Cash and cash equivalents, end of year | $ | 75,317 | $ | 91,784 | $ | 29,312 | ||||||||||||||
| Supplemental disclosure of non-cash investing and financing activities transactions: | ||||||||||||||||||||
| Continuing operations: | ||||||||||||||||||||
| Convertible notes issued in exchange for accrued PIK interest | $ | 3,309 | $ | — | $ | — | ||||||||||||||
| Decrease in goodwill due to measurement period adjustments relating to business acquisition, net | $ | 1,228 | $ | — | $ | — | ||||||||||||||
| Lease assets acquired in exchange for lease liabilities | $ | 2,838 | $ | — | $ | — | ||||||||||||||
| Forgiveness of related party payables | $ | 2,412 | $ | — | $ | — | ||||||||||||||
| Accrued purchase price related to acquisition of businesses | $ | — | $ | — | $ | 1,688 | ||||||||||||||
| Accrued value of earnout related to acquisition of businesses | $ | — | $ | — | $ | 377 | ||||||||||||||
| Noncash consideration transferred for acquisition of businesses | $ | — | $ | 22,848 | $ | — | ||||||||||||||
| Discontinued operations: | ||||||||||||||||||||
| Lease assets acquired in exchange for lease liabilities | $ | 5,044 | $ | — | $ | — | ||||||||||||||
| Supplemental disclosure of cash transactions: | ||||||||||||||||||||
| Cash paid for interest | $ | 5,387 | $ | 5,223 | $ | — | ||||||||||||||
| Cash received for tax refunds, net | $ | 1,397 | $ | 914 | $ | 969 | ||||||||||||||
| Year Ended December 31, | |||||||||||||||||
| 2024 | 2023 | 2022 | |||||||||||||||
| (in thousands) | |||||||||||||||||
| Net (loss) income | $ | (95,752) | $ | (39,395) | $ | 20,463 | |||||||||||
(Income) loss from discontinued operations, net of tax |
(8,725) | 605 | 12,637 | ||||||||||||||
| Interest expense | 10,371 | 4,658 | 1,833 | ||||||||||||||
| Interest income | (2,659) | (223) | (6) | ||||||||||||||
| Income tax expense (benefit) | 68,732 | (9,658) | (25,982) | ||||||||||||||
| Depreciation and amortization | 5,698 | 4,973 | 4,520 | ||||||||||||||
| Share-based compensation | 3,698 | — | — | ||||||||||||||
Gain on embedded derivative |
(11,389) | (432) | — | ||||||||||||||
Other expense (income), net |
1,384 | (1,598) | (591) | ||||||||||||||
Transaction-related costs(1) |
— | 19,288 | 502 | ||||||||||||||
Restructuring costs(2) |
3,484 | 10,195 | 238 | ||||||||||||||
Litigation costs and penalties(3) |
1,021 | 405 | 1,046 | ||||||||||||||
Gain on forgiveness of debt(4) |
— | — | (4,923) | ||||||||||||||
| Adjusted EBITDA | $ | (24,137) | $ | (11,182) | $ | 9,737 | |||||||||||