share_log

DIH Holding US, Inc. Reports 39% Revenue Growth in Q2 2024 and Restates Q1 Financial Results

DIH Holding US, Inc. Reports 39% Revenue Growth in Q2 2024 and Restates Q1 Financial Results

DIH Holding US,Inc.在2024年第二季度報告營業收入增長39%,並重新公佈第一季度財務結果
Quiver Quantitative ·  2024/11/15 06:41

DIH Holding US, Inc. reports strong Q2 revenue growth of 39%, restates previous financials, and adjusts 2025 guidance.

DIH Holding美國分公司報告 Q2 營收增長強勁,增長39%,重述先前財務狀況,並調整 2025 年指引。

Quiver AI Summary

Quiver AI 概要

DIH Holding US, Inc. reported strong financial results for the second quarter of its fiscal year 2025, ending September 30, 2024, with revenue increasing by 39% to $18.2 million, driven by a 49% growth in device sales. The company also announced a restatement of its first quarter financials to reflect more accurately the timing of revenue recognition for two device sales. Key highlights included significant revenue growth in Europe, the Middle East, and Africa, with a gross margin improvement to 52.6%. Despite positive income before taxes of $0.1 million, the company is adjusting its revenue guidance for the fiscal year to a range of $60 million to $67 million due to macroeconomic conditions. Additionally, the company appointed Dietmar Dold as Chief Operating Officer and indicated efforts to enhance operational efficiencies in the future.

DIH Holding US, Inc. 在其2025財年第二季度(截至2024年9月30日)報告了強勁的財務業績,營業收入增長39%至1820萬美元,主要得益於設備銷售增長49%。該公司還宣佈對其第一季度的財務數據進行重述,以更準確地反映兩項設備銷售的收入確認時機。主要亮點包括在歐洲、中東和非洲的營業收入顯著增長,毛利率改善至52.6%。儘管稅前收入爲10萬美元,但由於宏觀經濟條件,公司調整了其財年的營業收入指導區間至6000萬美元至6700萬美元。此外,公司任命迪特瑪·多爾德爲首席運營官,並表示未來將致力於提高運營效率。

Potential Positives

潛在的積極因素

  • Revenue of $18.2 million for the quarter represents a growth of 39% over the prior year period, indicating strong demand for the company's devices.
  • Device revenue of $15.0 million reflects a robust growth of 49%, highlighting the success of product offerings in the market.
  • Gross margin improved by 11% to 52.6%, signaling enhanced operational efficiency and profitability.
  • Positive income before taxes of $0.1 million marks a $2.5 million improvement compared to the prior year period, demonstrating a significant turnaround in financial performance.
  • 本季度1820萬美元的營業收入較上年同期增長39%,表明公司設備需求強勁。
  • 設備營收爲1500萬美元,增長率爲49%,突顯了產品在市場上的成功。
  • 毛利率提升11%至52.6%, signaling 操作效率和盈利能力增強。
  • 稅前收入爲10萬美元,相比於去年同期改善了250萬美元,展示了財務業績的顯著好轉。

Potential Negatives

潛在負面因素

  • Restatement of financial results for the first quarter of fiscal year 2025 raises concerns about the company's financial reporting accuracy and reliability.
  • Net loss of $234,000 in the second quarter, despite an increase in revenue, suggests operational challenges that may not be easily addressed.
  • Cash and cash equivalents decreased to $1.8 million, indicating potential liquidity issues that could hinder future operations.
  • 對2025財年第一季度財務結果的重述引發了人們對公司財務報告準確性和可靠性的擔憂。
  • 儘管營業收入增加,但第二季度淨虧損爲$234,000,表明可能存在難以解決的運營挑戰。
  • 現金及現金等價物減少至$180萬,顯示出潛在的流動性問題,可能會影響未來的運營。

FAQ

常見問題

What are the recent financial results for DIH Holding US, Inc.?

DIH Holding US, Inc.最近的財務結果是什麼?

DIH reported revenue of $18.2 million for Q2 2024, a 39% increase year-over-year, and a gross margin improvement to 52.6%.

DIH報告2024財年第二季度營業收入爲$1820萬,同比增長39%,毛利率提升至52.6%。

Who was appointed as the new Chief Operating Officer at DIH?

誰被任命爲DIH的新首席運營官?

DIH appointed Dietmar Dold as the Chief Operating Officer to enhance operational performance.

DIH任命迪特馬爾·多爾德爲首席運營官,以提升運營績效。

What is the revised revenue guidance for DIH for fiscal year 2025?

DIH在2025財年的修訂營業收入指引是多少?

The revenue guidance for fiscal year 2025 has been adjusted to between $60 million and $67 million.

2025財年的營業收入指引已調整爲6000萬至6700萬美元之間。

Why was there a restatement of financial results for DIH?

爲什麼DIH的財務結果要重新報表?

The restatement was to correct revenue recognition timing for two device sales that were previously not recorded in Q1 2025.

重新公佈是爲了更正兩筆設備銷售的營收確認時機,這兩筆銷售在2025年第一季度之前未被記錄。

What was the gross profit for DIH for the second fiscal quarter ended September 30, 2024?

截至2024年9月30日的第二財季,DIH的毛利是多少?

The gross profit for this quarter was $9.6 million, marking a 76.7% increase compared to the previous year.

這一季度的毛利爲960萬美元,較去年同期增長了76.7%。

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.

免責聲明:這是由GlobeNewswire分發的新聞稿的人工智能生成摘要。用於總結這份稿件的模型可能會出錯。請在這裏查看完整發布。


$DHAI Hedge Fund Activity

$DHAI對沖基金活動

We have seen 5 institutional investors add shares of $DHAI stock to their portfolio, and 5 decrease their positions in their most recent quarter.

我們看到5家機構投資者在最近一個季度增加了$DHAI股票的持倉,另外5家則減少了他們的倉位。

Here are some of the largest recent moves:

以下是最近的一些重大變動:

  • POLAR ASSET MANAGEMENT PARTNERS INC. removed 150,000 shares (-50.4%) from their portfolio in Q2 2024
  • PARKWOOD LLC removed 14,998 shares (-100.0%) from their portfolio in Q3 2024
  • BLUEFIN CAPITAL MANAGEMENT, LLC removed 13,611 shares (-100.0%) from their portfolio in Q2 2024
  • XTX TOPCO LTD removed 10,347 shares (-100.0%) from their portfolio in Q2 2024
  • VANGUARD GROUP INC added 9,759 shares (+1.8%) to their portfolio in Q3 2024
  • GEODE CAPITAL MANAGEMENT, LLC added 7,577 shares (+3.3%) to their portfolio in Q3 2024
  • YAKIRA CAPITAL MANAGEMENT, INC. removed 6,528 shares (-31.9%) from their portfolio in Q3 2024
  • POLAR資產管理合夥公司在2024年第二季度移除了150,000股(-50.4%)的持倉。
  • PARKWOOD LLC在2024年第三季度移除了14,998股(-100.0%)的持倉。
  • BLUEFIN資本管理公司在2024年第二季度移除了13,611股(-100.0%)的持倉。
  • XTX TOPCO LTD在2024年第二季度移除了10,347股(-100.0%)的持倉。
  • VANGUARD集團在2024年第三季度增加了9,759股(+1.8%)的持倉。
  • GEODE CAPITAL MANAGEMENT, LLC 於2024年第三季度增加了7577股(+3.3%)至他們的投資組合
  • YAKIRA CAPITAL MANAGEMENT, INC. 在2024年第三季度從他們的投資組合中移除了6528股(-31.9%)

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

要跟蹤對沖基金的股票投資組合,請查看Quiver Quantitative的機構持有情況儀表。

Full Release

完整發布



NORWELL, Mass., Nov. 14, 2024 (GLOBE NEWSWIRE) -- DIH Holding US, Inc. ("DIH")(NASDAQ:DHAI), a global provider of advanced robotic devices used in physical rehabilitation, which incorporates visual stimulation in an interactive manner to enable clinical research and intensive functional rehabilitation and training in patients with walking impairments, reduced balance and/or impaired arm and hand functions, today announced financial results for the second fiscal quarter ended September 30, 2024, and a restatement of the financial results for the first fiscal quarter ended June 30, 2024, to account for the timing of revenue and associated cost of sales recognition for two devices sold in late June 2024.


諾威爾,馬薩諸塞州,2024年11月14日(GLOBE NEWSWIRE)-- DIH Holding US, Inc.("DIH")(納斯達克:DHAI),一家全球領先的提供用於物理康復的先進機器人設備的公司,該設備以交互式方式結合視覺刺激,以促進臨床研究和對步態障礙患者的強化功能康復和訓練,今天公佈了截至2024年9月30日的第二財政季度的財務業績,並對截至2024年6月30日的第一財政季度財務業績進行了重新表述,以考慮到在2024年6月底售出的兩臺設備的收入和相關銷售成本確認的時間。




Recent Highlights



近期亮點



  • Revenue of $18.2 million for the quarter ended September 30, 2024, representing growth of 39% over the prior year period

  • Device revenue of $15.0 million and service revenue of $2.7 million for the quarter ended September 30, 2024, representing a growth of 49% and flat growth, respectively, over the prior year period

  • Revenue growth in Europe, Middle East and Africa (EMEA) and the Americas of 72% and 20%, respectively, over the prior year period

  • Gross Margin of 52.6%, representing an 11% improvement over the prior year period

  • Income before taxes of $0.1 million, representing an improvement of $2.5 million over the prior year period

  • Appointed Dietmar Dold to position of Chief Operating Officer

  • Restated first quarter 2025 revenue to equal $17.0 million, a 30.0% year-over-year growth rate, versus previously reported revenue of $16.2 million, a 24.1% year-over-year growth rate

  • Adjusted revenue guidance for the fiscal year 2025 to range between $60 million to $67 million

  • 截至2024年9月30日的季度營業收入爲1820萬,較上年同期增長39%

  • 截至2024年9月30日的設備收入爲1500萬美元,服務收入爲270萬美元,同比分別增長49%和持平

  • 歐洲、中東、非洲(EMEA)和美洲的營業收入增長分別爲72%和20%,相較於去年同期

  • 毛利率爲52.6%,相比於去年同期提高了11%

  • 稅前收入爲10萬美元,較去年同期改善了250萬美元

  • 任命Dietmar Dold爲首席運營官

  • 重新確認2025年第一季度營業收入爲$1700萬,年增長率爲30.0%,而之前報告的營業收入爲$1620萬,年增長率爲24.1%。

  • 將2025財年的調整後營業收入指引設定在6000萬到6700萬之間


"Our financial results represent another consecutive quarter of strong revenue growth and operational performance across the income statement," said Jason Chen, Chairman and CEO of DIH. "We are pleased to have delivered positive income before taxes for the quarter in addition to recognizing a significant inflection in our gross margin profile. While we will continue to prioritize operational efficiencies going forward, we are adjusting our revenue guidance for the remainder of 2025 to account for certain macro environmental conditions as well as other business factors. We now anticipate revenue for fiscal year 2025 to range between $60 million to $67 million."


"我們的財務業績展示出連續又一個強勁的營業收入增長和收入表上的運營表現," DIH的董事長兼首席執行官Jason Chen說道。"我們很高興在本季度實現稅前收入爲正,同時也認識到我們的毛利率曲線有顯著的轉折。儘管我們將繼續優先考慮未來的運營效率,我們將調整2025年其餘時間的營業收入指引,以反映某些宏觀環境條件和其他業務因素。我們現在預計2025財年的營業收入將在6000萬到6700萬之間。"




Financial Results for the Second Fiscal Quarter Ended September 30, 2024



2024年9月30日結束的第二財季財務業績



Revenue for the three months ended September 30, 2024 increased by $5.1 million, or 39.1%, to $18.2 million from $13.1 million for the three months ended September 30, 2023. The overall increase was primarily due to an increase in devices sold of $4.9 million, or 48.8% year over year. The increase in devices revenue was primarily driven by higher sales volume in EMEA. Services revenue remained flat as compared to the prior period. Other revenue increased by $0.2 million to $0.4 million for the three months ended September 30, 2024 compared to $0.2 million for the three months ended September 30, 2023. Total revenue in the EMEA and in the Americas increased by $4.5 million and $0.8 million, respectively, to $10.7 million and $4.6 million for the three months ended September 30, 2024 compared to $6.2 million and $3.8 million for the three months ended September 30, 2023. The increase was partially offset by a decrease in sales in APAC of $0.1 million.


截至2024年9月30日的三個月的營業收入比2023年9月30日的三個月增加了510萬美金,或39.1%,從1310萬美金增至1820萬美金。這一總體增長主要是由於銷售的設備增加了490萬美金,或同比增長48.8%。設備收入的增加主要是由於EMEA地區銷售量的提高。與前一個時期相比,服務收入保持持平。其他收入在截至2024年9月30日的三個月內從20萬美金增加到40萬美金,而在截至2023年9月30日的三個月內爲20萬美金。EMEA和美洲的總收入分別增加了450萬美金和80萬美金,達到1070萬美金和460萬美金,而在截至2023年9月30日的三個月內分別爲620萬美金和380萬美金。增加部分被亞太地區的銷售下降10萬美金所部分抵消。



The impact due to foreign currency translation is immaterial for the three months ended September 30, 2024.


截至2024年9月30日的三個月,由於外匯翻譯的影響不顯著。



Gross profit for the second fiscal quarter ended September 30, 2024, was $9.6 million, an increase of 76.7% compared to the prior year period. The increase was driven by an increase of $4.5 million in sales primarily in the EMEA region. Cost of sales was improved as compared to September 30, 2023, and was driven in part by a provision adjustment in the prior year that was not recurring in the current period and the realization of an average 10% price increase implemented in the prior year for any new orders placed after the effective date of the increase. Due to the significant order intake in the last half of fiscal year 2024, the impact of the price increase is largely realized in fiscal year 2025 and beyond.


截至2024年9月30日的第二財季的毛利潤爲960萬美金,比上一年同期增長了76.7%。增長主要是由於EMEA地區銷售增加了450萬美金。銷售成本相比於2023年9月30日有所改善,這部分得益於前一年非重複的準備金調整,以及在前一年實施的新訂單平均漲價10%的實現。由於2024財年下半年的訂單顯著增加,價格上漲的影響主要體現在2025財年及以後。



Selling, general and administrative expenses for the three months ended September 30, 2024 decreased by $0.6 million, or 9.6%, to $5.8 million from $6.4 million for the three months ended September 30, 2023. The decrease was driven by a $0.5 million decrease in professional service fees during the three months ended September 30, 2024 because professional expenses incurred during three months ended September 30, 2023 were related to the business combination and are not recurring.


截至2024年9月30日的三個月,銷售、一般和管理費用減少了60萬美金,或9.6%,從640萬美金降到580萬美金。減少的原因是截至2024年9月30日的三個月中,專業服務費用減少了50萬美金,因爲在截至2023年9月30日的三個月中發生的專業費用與業務合併相關,並且不是重複性支出。



Research and development costs for the three months ended September 30, 2024 increased by $0.3 million, or 20.6%, to $1.9 million from $1.6 million for the three months ended September 30, 2023. The increase was primarily attributable to a $0.2 million increase in the amortization expense related to capitalized software that was ready for its intended use during the three months ended September 30, 2024 and a $0.1 million increase in employee compensation.


截至2024年9月30日的三個月研發費用增加了30萬美金,或20.6%,從2023年9月30日的160萬美金增至190萬美金。這一增幅主要源於與準備好投入使用的軟件相關的攤銷費用增加了20萬美金,以及員工補償增加了10萬美金。



Cash and cash equivalents on September 30, 2024 totaled $1.8 million.


截至2024年9月30日,現金及現金等價物總額爲180萬美金。




Fiscal Year 2025 Outlook



2025財年展望



The Company has revised its expected gross revenue for fiscal year 2025 to range between $60 million and $67 million.


公司修正了對2025財年的預計營業收入,區間在6000萬美金至6700萬美金之間。




Restatement of June 30, 2024 Form 10-Q



2024年6月30日10-Q表格的重述



During the preparation of the Company's financial statements as of and for the three and six months ended September 30, 2024, the Company identified two device sales and related cost of sales which should have been recognized in the quarter ended June 30, 2024 when the transfer of control occurred. The device sales had erroneously not been recorded in the originally issued Form 10-Q. The errors in the unaudited condensed consolidated financial statements for the June 30, 2024 Non-Reliance Periods noted above will be corrected in the restated financial statements for the June 30, 2024 Non-Reliance Period in an amendment to the previously-filed Form 10-Q and a Post-Effective Amendment to the Form S-1.


在準備截至2024年9月30日的三個月和六個月的公司基本報表時,公司識別了兩個設備銷售和相關銷售成本,這些銷售應在2024年6月30日的季度確認,當時控制權轉移。這兩個設備銷售在最初發布的10-Q表格中未被記錄。上述2024年6月30日非依賴期的未經審計的簡明合併財務報表中的錯誤將通過對2024年6月30日非依賴期的重述財務報表進行修正,並在先前提交的10-Q表格修訂中和對S-1表格的後續修訂中進行更正。



As the company is restating the June 30, 2024 Non-Reliance Period, we are taking the opportunity to adjust for immaterial adjustments identified during the current review period, or were passed in the prior review period. The financials including any restated amounts are included as supplemental tables in this press release. The June 30, 2024 10Q-A and September 30, 2024 10Q will be filed no later than November 19, 2024.


由於公司正在重述2024年6月30日非依賴期,我們藉此機會對在當前審查期識別出的不重要的調整進行調整,或者在之前的審查期中過去的調整。包含任何重述金額的財務報表作爲補充表格包含在本次新聞稿中。2024年6月30日的10Q-A和2024年9月30日的10Q將在2024年11月19日之前提交。




About DIH Holding US, Inc.



關於DIH Holding US, Inc.



DIH stands for the vision to "Deliver Inspiration & Health" to improve the daily lives of millions of people with disabilities and functional impairments through providing devices and solutions enabling intensive rehabilitation. DIH is a global provider of advanced robotic devices used in physical rehabilitation, which incorporate visual stimulation in an interactive manner to enable clinical research and intensive functional rehabilitation and training in patients with walking impairments, reduced balance and/or impaired arm and hand functions. Built through the mergers of global-leading niche technology providers, DIH is a transformative rehabilitation solutions provider and consolidator of a largely fragmented and manual-labor-driven industry.


DIH stands for the vision to "Deliver Inspiration & Health" to improve the daily lives of millions of people with disabilities and functional impairments through providing devices and solutions enabling intensive rehabilitation. DIH is a global provider of advanced robotic devices used in physical rehabilitation, which incorporate visual stimulation in an interactive manner to enable clinical research and intensive functional rehabilitation and training in patients with walking impairments, reduced balance and/or impaired arm and hand functions. Built through the mergers of global-leading niche technology providers, DIH is a transformative rehabilitation solutions provider and consolidator of a largely fragmented and manual-labor-driven industry.




Caution Regarding Forward-Looking Statement



This press release contains certain statements which are not historical facts, which are forward-looking statements within the meaning of the federal securities laws, for the purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. These forward-looking statements include certain statements made with respect to the business combination, the services offered by DIH and the markets in which it operates, and DIH's projected future results. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are predictions provided for illustrative purposes only, and projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties that could cause the actual results to differ materially from the expected results. These risks and uncertainties include, but are not limited to: general economic, political and business conditions; the ability of DIH to achieve its projected revenue, the failure of DIH realize the anticipated benefits of the recently-completed business combination and access to sources of additional debt or equity capital if needed. While DIH may elect to update these forward-looking statements at some point in the future, DIH specifically disclaims any obligation to do so.



Caution Regarding Forward-Looking Statement



This press release contains certain statements which are not historical facts, which are forward-looking statements within the meaning of the federal securities laws, for the purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. These forward-looking statements include certain statements made with respect to the business combination, the services offered by DIH and the markets in which it operates, and DIH's projected future results. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. Forward-looking statements are predictions provided for illustrative purposes only, and projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties that could cause the actual results to differ materially from the expected results. These risks and uncertainties include, but are not limited to: general economic, political and business conditions; the ability of DIH to achieve its projected revenue, the failure of DIH realize the anticipated benefits of the recently-completed business combination and access to sources of additional debt or equity capital if needed. While DIH may elect to update these forward-looking statements at some point in the future, DIH specifically disclaims any obligation to do so.




Investor Contact

Greg Chodaczek
332-895-3230
Investor.relations@dih.com



投資者聯繫

格雷格·喬達切克
332-895-3230
Investor.relations@dih.com




































































































































































































































































































































































































































































































































DIH HOLDING US, INC.



CONSOLIDATED BALANCE SHEETS



(in thousands, except share and per share data, unaudited)
















As of September 30, 2024









As of March 31, 2024






Assets










Current assets:







Cash and cash equivalents


$

1,759



$

3,225


Restricted cash



300







Accounts receivable, net of allowances of $233 and $667, respectively



6,383




5,197


Inventories, net



9,591




7,830


Due from related party



6,133




5,688


Other current assets



5,608




5,116


Total current assets



29,774




27,056


Property, and equipment, net



790




530


Capitalized software, net



1,992




2,131


Other intangible assets, net



380




380


Operating lease, right-of-use assets, net



4,182




4,466


Other tax assets



128




267


Other assets



948




905


Total assets


$

38,194



$

35,735



Liabilities and Deficit










Current liabilities:







Accounts payable


$

5,231



$

4,305


Employee compensation



3,813




2,664


Due to related party



10,322




10,192


Current portion of deferred revenue



5,900




5,211


Manufacturing warranty obligation



621




513


Current portion of long-term operating lease



1,494




1,572


Current maturities of convertible debt, at fair value



1,991







Advance payments from customers



8,945




10,562


Accrued expenses and other current liabilities ($480 measured at fair value)



11,046




9,935


Total current liabilities



49,363




44,954


Convertible debt, net of current maturities, at fair value



928







Notes payable - related party



9,404




11,457


Non-current deferred revenues



4,943




4,670


Long-term operating lease



2,731




2,917


Deferred tax liabilities



86




112


Other non-current liabilities



5,134




4,171


Total liabilities


$

72,589



$

68,281


Commitments and contingencies







Deficit:







Preferred stock, $0.00001 par value; 10,000,000 shares authorized; no shares issued and outstanding at September 30, 2024 and March 31, 2024











Common stock, $0.0001 par value; 100,000,000 shares authorized; 34,544,935 shares issued and outstanding at September 30, 2024 and March 31, 2024



3




3


Additional paid-in-capital



3,323




2,613


Accumulated deficit



(35,756

)



(35,212

)

Accumulated other comprehensive income (loss)



(1,965

)



50


Total deficit


$

(34,395

)


$

(32,546

)

Total liabilities and deficit


$

38,194



$

35,735



DIH HOLDING US, INC.



合併資產負債表



(單位爲千,除分享和每分享數據外,未經審計)
















截至2024年9月30日









截至2024年3月31日






資產










流動資產:







現金及現金等價物


$

1,759



$

3,225


受限制現金



300







應收賬款,扣除$233和$667的準備金



6,383




5,197


存貨,淨額



9,591




7,830


應收關聯方



6,133




5,688


其他流動資產



5,608




5,116


總流動資產



29,774




27,056


物業及設備淨值



790




530


資本化軟件淨值



1,992




2,131


其他無形資產,淨值



380




380


經營租賃、使用權資產,淨額



4,182




4,466


其他稅務資產



128




267


其他資產



948




905


總資產


$

38,194



$

35,735



負債和赤字










流動負債:







應付賬款


$

5,231



$

4,305


員工薪酬



3,813




2,664


應付相關方



10,322




10,192


遞延營收的當前部分



5,900




5,211


製造業-半導體的保修責任



621




513


長期營業租賃的當前部分



1,494




1,572


以公允價值計的可轉換債務的當前到期部分



1,991







預收客戶款項



8,945




10,562


應付費用及其他流動負債(480美元按公允價值計量)



11,046




9,935


總流動負債



49,363




44,954


可轉換債務,扣除當前到期部分,按公允價值計量



928







應付票據 - 關聯方



9,404




11,457


非流動遞延收入



4,943




4,670


長期營業租賃



2,731




2,917


遞延稅項負債



86




112


其他非流動負債



5,134




4,171


總負債


$

72,589



$

68,281


承諾與或有事項







赤字:







優先股,面值0.00001美元;授權10,000,000股;截至2024年9月30日和2024年3月31日沒有發行和流通的股份











普通股,面值0.0001美元;授權100,000,000股;截至2024年9月30日和2024年3月31日已發行和流通34,544,935股



3




3


新增已實收資本



3,323




2,613


累計虧損



(35,756

)



(35,212

)

累計其他綜合收益(損失)



(1,965

)



50


總赤字


$

(34,395

)


$

(32,546

)

總負債和赤字


$

38,194



$

35,735











































































































































































































































































































































































































DIH HOLDING US, INC.



CONSOLIDATED STATEMENTS OF OPERATIONS



(in thousands, except per share data, unaudited)












Three Months Ended September 30,







For the Six Months Ended September 30,












2024









2023









2024









2023





Revenue


$

18,162



$

13,060



$

35,122



$

26,105


Cost of sales



8,605




7,652




16,110




15,300


Gross profit



9,557




5,408




19,012




10,805


Operating expenses:













Selling, general, and administrative expense



5,758




6,372




14,368




12,209


Research and development



1,911




1,584




3,555




3,022


Total operating expenses



7,669




7,956




17,923




15,231


Operating income (loss)



1,888




(2,548

)



1,089




(4,426

)

Other income (expense):













Interest expense



(26

)



(155

)



(161

)



(275

)

Other income (expense), net



(1,761

)



271




(414

)



(418

)

Total other income (expense)



(1,787

)



116




(575

)



(693

)

Income (loss) before income taxes



101




(2,432

)



514




(5,119

)

Income tax expense



335




52




1,058




278


Net loss


$

(234

)


$

(2,484

)


$

(544

)


$

(5,397

)














Net loss per share, basic and diluted


$

(0.01

)


$

(0.10

)


$

(0.02

)


$

(0.22

)

Weighted average common shares outstanding, basic and diluted



34,545




25,000




34,545




25,000



DIH HOLDING US, INC.



合併運營報表



(以千爲單位,除每股數據外,未經審計)












截至9月30日的三個月







截至9月30日的六個月












2024









2023









2024









2023





營業收入


$

18,162



$

13,060



$

35,122



$

26,105


銷售成本



8,605




7,652




16,110




15,300


毛利潤



9,557




5,408




19,012




10,805


營業費用:













銷售、一般和管理費用



5,758




6,372




14,368




12,209


研究和開發



1,911




1,584




3,555




3,022


總營業費用



7,669




7,956




17,923




15,231


營業收入(虧損)



1,888




(2,548

)



1,089




(4,426

)

其他收入(費用):













利息支出



(26

)



(155

)



(161

)



(275

)

其他收入(費用),淨額



(1,761

)



271




(414

)



(418

)

其他總收入(費用)



(1,787

)



116




(575

)



(693

)

稅前收入(虧損)



101




(2,432

)



514




(5,119

)

所得稅費用



335




52




1,058




278


淨損失


$

(234

)


$

(2,484

)


$

(544

)


$

(5,397

)














每股淨虧損,基本和攤薄


$

(0.01

)


$

(0.10

)


$

(0.02

)


$

(0.22

)

加權平均普通股流通股數,基本和攤薄



34,545




25,000




34,545




25,000















































































































































































DIH HOLDING US, INC.



CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS



(in thousands, unaudited)














Three Months Ended September 30,









For the Six Months Ended September 30,












2025






2023









2024






2023





Net loss


$

(234

)


$

(2,484

)


$

(544

)


$

(5,397

)

Other comprehensive (loss) income, net of tax













Foreign currency translation adjustments, net of tax of $0



454




(601

)



(934

)



240


Pension liability adjustments, net of tax of $0



(562

)



60




(1,081

)



(360

)

Other comprehensive (loss) income



(108

)



(541

)



(2,015

)



(120

)

Comprehensive loss


$

(342

)


$

(3,025

)


$

(2,559

)


$

(5,517

)


DIH HOLDING US, INC.



合併綜合損失表



(以千爲單位,未經審計)














截至9月30日的三個月









截至9月30日的六個月












2025






2023









2024






2023





淨損失


$

(234

)


$

(2,484

)


$

(544

)


$

(5,397

)

其他綜合損益,淨額稅後













外幣換算調節,扣除$0稅後的淨額



454




(601

)



(934

)



240


養老金負債調整,稅後爲0美元



(562

)



60




(1,081

)



(360

)

其他綜合(損失)收益



(108

)



(541

)



(2,015

)



(120

)

綜合損失


$

(342

)


$

(3,025

)


$

(2,559

)


$

(5,517

)









































































































































































































































































DIH HOLDING US, INC. AND SUBSIDIARIES



CONDENSED COMBINED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)



(in thousands, unaudited)







For the Three Months Ended September 30,







Common Stock































Shares






Amount






Additional Paid-In Capital






Accumulated Deficit






Accumulated Other Comprehensive Income (Loss)






Total Equity (Deficit)






Balance, June 30, 2024



34,544,935


$

3


$

3,323


$

(35,522

)

$

(1,857

)

$

(34,053

)

Net loss














(234

)






(234

)

Other comprehensive loss, net of tax


















(108

)


(108

)


Balance, September 30, 2024



34,544,935


$

3


$

3,323


$

(35,756

)

$

(1,965

)

$

(34,395

)




















Shares


(1)






Amount






Additional Paid-In Capital






Accumulated Deficit






Accumulated Other Comprehensive Income (Loss)






Total Equity (Deficit)






Balance, June 30, 2023



25,000,000


$

2


$

(1,898

)

$

(29,682

)

$

132


$

(31,446

)

Net loss














(2,484

)






(2,484

)

Other comprehensive loss, net of tax


















(541

)


(541

)


Balance, September 30, 2023



25,000,000


$

2


$

(1,898

)

$

(32,166

)

$

(409

)

$

(34,471

)


DIH HOLDING US, INC.及其子公司



合併權益(赤字)變動簡表



(以千爲單位,未經審計)







截至9月30日的三個月







普通股































股份






金額






額外實收資本






累計虧損






累計其他綜合收益(損失)






總資產(赤字)






餘額,2024年6月30日



34,544,935


$

3


$

3,323


$

(35,522

)

$

(1,857

)

$

(34,053

)

淨損失














(234

)






(234

)

其他綜合損失,稅後淨額


















(108

)


(108

)


餘額,2024年9月30日



34,544,935


$

3


$

3,323


$

(35,756

)

$

(1,965

)

$

(34,395

)




















股份


(1)






金額






額外投資資本






累計虧損






累計其他綜合收益(損失)






總股本(虧損)






截至2023年6月30日的餘額



25,000,000


$

2


$

(1,898

)

$

(29,682

)

$

132


$

(31,446

)

淨損失














(2,484

)






(2,484

)

其他綜合損失,稅後淨額


















(541

)


(541

)


截至2023年9月30日的餘額



25,000,000


$

2


$

(1,898

)

$

(32,166

)

$

(409

)

$

(34,471

)

















































































































































































































































































For the Six Months Ended September 30,







Common Stock































Shares






Amount






Additional Paid-In Capital






Accumulated Deficit






Accumulated Other Comprehensive Income (Loss)






Total Equity (Deficit)






Balance, March 31, 2024



34,544,935


$

3


$

2,613


$

(35,212

)

$

50


$

(32,546

)

Net loss














(544

)






(544

)

Out of period adjustment related to reverse recapitalization










710











710


Other comprehensive loss, net of tax


















(2,015

)


(2,015

)


Balance, September 30, 2024



34,544,935


$

3


$

3,323


$

(35,756

)

$

(1,965

)

$

(34,395

)




















Shares


(1)






Amount






Additional Paid-In Capital






Accumulated Deficit






Accumulated Other Comprehensive Income (Loss)






Total Equity (Deficit)






Balance, March 31, 2023



25,000,000


$

2


$

(1,898

)

$

(26,769

)

$

(289

)

$

(28,954

)

Net loss














(5,397

)






(5,397

)

Other comprehensive loss, net of tax


















(120

)


(120

)


Balance, September 30, 2023



25,000,000


$

2


$

(1,898

)

$

(32,166

)

$

(409

)

$

(34,471

)



截至9月30日的六個月期間







普通股































股份






金額






額外實收資本






累計虧損






累計其他綜合收益(損失)






總股本(赤字)






餘額,2024年3月31日



34,544,935


$

3


$

2,613


$

(35,212

)

$

50


$

(32,546

)

淨損失














(544

)






(544

)

與反向資本重組相關的期間調整










710











710


其他綜合損失,稅後淨額


















(2,015

)


(2,015

)


2024年9月30日的餘額



34,544,935


$

3


$

3,323


$

(35,756

)

$

(1,965

)

$

(34,395

)




















股份


(1)






金額






追加實收資本






累計赤字






累計其他綜合收益(損失)






總權益(赤字)






餘額,2023年3月31日



25,000,000


$

2


$

(1,898

)

$

(26,769

)

$

(289

)

$

(28,954

)

淨損失














(5,397

)






(5,397

)

其他綜合損失,稅後淨額


















(120

)


(120

)


截至2023年9月30日的餘額



25,000,000


$

2


$

(1,898

)

$

(32,166

)

$

(409

)

$

(34,471

)


(1) All outstanding share and per-share amounts have been restated to reflect the reverse recapitalization as established in the Business Combination Agreement as described in Note 1 to the condensed consolidated financial statements.


(1) 所有未決股份和每股金額已重述,以反映在業務合併協議中所規定的反向資本重組,具體如基本報表第1條所述。















































































































































































































































































































































































































































































































































































DIH HOLDING US, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS



(in thousands, unaudited)













For the Six Months Ended September 30,










2024









2023






Cash flows from operating activities:














Net loss


$

(544

)


$

(5,397

)

Adjustments to reconcile net loss to net cash provided by operating activities:







Depreciation and amortization



351




147


Provision for credit losses



(434

)



(869

)

Allowance for inventory obsolescence



(108

)



739


Pension contributions



(309

)



(309

)

Pension expense



155




136


Change in fair value of convertible debt and warrant liability



400







Foreign exchange (gain) loss



(38

)



418


Noncash lease expense



828




770


Noncash interest expense








14


Deferred and other noncash income tax (income) expense



112




12


Changes in operating assets and liabilities:







Accounts receivable



(694

)



2,149


Inventories



(1,527

)



(1,528

)

Due from related parties



(548

)



343


Due to related parties



(98

)



988


Other assets



(481

)



(1,350

)

Operating lease liabilities



(820

)



(957

)

Accounts payable



813




1,764


Employee compensation



1,070




(59

)

Other liabilities



(247

)



197


Deferred revenue



846




1,265


Manufacturing warranty obligation



100




180


Advance payments from customers



(1,737

)



2,591


Accrued expense and other current liabilities



1,376




519


Net cash provided by (used in) operating activities



(1,534

)



1,763



Cash flows from investing activities:










Purchases of property and equipment





(423

)



(73

)

Net cash used in investing activities





(423

)



(73

)


Cash flows from financing activities:














Proceeds from issuance of convertible debt, net of issuance costs



2,809







Payments on related party notes payable



(2,053

)



(3,744

)

Net cash provided by (used in) financing activities



756




(3,744

)

Effect of currency translation on cash and cash equivalents



35




15


Net decrease in cash, and cash equivalents, and restricted cash



(1,166

)



(2,039

)

Cash, cash equivalents and restricted cash - beginning of period



3,225




3,175


Cash, cash equivalents and restricted cash- end of period


$

2,059



$

1,136



Reconciliation of cash, cash equivalents and restricted cash:








Cash and cash equivalents


$

1,759



$

1,136


Restricted cash



300







Total cash, cash equivalents and restricted cash


$

2,059



$

1,136



Supplemental disclosure of cash flow information:








Interest paid


$

162



$

262


Income tax paid


$

15



$





Supplemental disclosure of non-cash investing and financing activity:








Accounts payable settled upon reverse recapitalization


$

710



$





DIH HOLDING US, INC.



合併現金流量表



(以千爲單位,未經審計)













截至9月30日的六個月










2024









2023






經營活動產生的現金流:














淨損失


$

(544

)


$

(5,397

)

調整淨虧損與經營活動提供的淨現金的 reconciliate:







折舊和攤銷



351




147


信用損失準備金



(434

)



(869

)

存貨跌價準備



(108

)



739


養老金繳納



(309

)



(309

)

養老金費用



155




136


可轉換債務和認股權證負債的公允價值變化



400







外匯(收益)損失



(38

)



418


非現金租賃費用



828




770


非現金利息費用








14


遞延及其他非現金所得稅(收入)費用



112




12


經營資產和負債的變動:







應收賬款



(694

)



2,149


存貨



(1,527

)



(1,528

)

應收關聯方款項



(548

)



343


由於關聯方



(98

)



988


其他資產



(481

)



(1,350

)

經營租賃負債



(820

)



(957

)

應付賬款



813




1,764


員工薪酬



1,070




(59

)

其他負債



(247

)



197


遞延收入



846




1,265


製造業-半導體的保修責任



100




180


客戶的預付款



(1,737

)



2,591


應計費用及其他流動負債



1,376




519


經營活動產生的淨現金(使用)



(1,534

)



1,763



投資活動的現金流:










購買房產和設備





(423

)



(73

)

投資活動中使用的淨現金





(423

)



(73

)


融資活動產生的現金流:














可轉換債務發行所得,扣除發行費用



2,809







相關方應付款項



(2,053

)



(3,744

)

融資活動提供(使用)的淨現金



756




(3,744

)

貨幣匯率變動對現金及現金等價物的影響



35




15


現金、現金等價物及受限現金的淨減少



(1,166

)



(2,039

)

現金、現金及現金等價物以及受限現金 - 期初



3,225




3,175


現金、現金及現金等價物以及受限現金 - 期末


$

2,059



$

1,136



現金、現金及現金等價物與受限現金的對賬:








現金及現金等價物


$

1,759



$

1,136


受限制現金



300







現金、現金等價物和限制性現金的總額


$

2,059



$

1,136



現金流信息的補充披露:








支付的利息


$

162



$

262


已支付的所得稅


$

15



$





非現金投資和融資活動的補充披露:








反向重組時結算的應付賬款


$

710



$











































































































































































































































































































































































































































































































































































































































































































DIH HOLDING US, INC.



RESTATED CONSOLIDATED BALANCE SHEETS



(in thousands, except share and per share data, unaudited)













As of June 30, 2024












As Previously Reported









Adjustment









As Restated






Assets

















Current assets:














Cash and cash equivalents


$

2,749



$





$

2,749


Accounts receivable, net of allowances of $631



5,690




773




6,463


Inventories, net



9,014




(32

)



8,982


Due from related party



5,728









5,728


Other current assets



6,194




(398

)



5,796


Total current assets



29,375




343




29,718


Property, and equipment, net



664









664


Capitalized software, net



2,052









2,052


Other intangible assets, net



380









380


Operating lease, right-of-use assets, net



4,388









4,388


Other tax assets



417









417


Other assets



933









933


Total assets


$

38,209



$

343



$

38,552



Liabilities and Deficit













Current liabilities:










Accounts payable


$

5,368



$





$

5,368


Employee compensation



3,991









3,991


Due to related party



9,790









9,790


Current portion of deferred revenue



6,350









6,350


Manufacturing warranty obligation



549









549


Current portion of long-term operating lease



1,509









1,509


Current maturities of convertible debt



1,461




82




1,543


Advance payments from customers



9,272









9,272


Accrued expenses and other current liabilities



9,950




165




10,115


Total current liabilities



48,240




247




48,487


Convertible debt, net of current maturities



1,177









1,177


Notes payable - related party



10,722









10,722


Non-current deferred revenues



4,747









4,747


Long-term operating lease



2,925









2,925


Deferred tax liabilities



89









89


Other non-current liabilities



4,304




154




4,458


Total liabilities


$

72,204



$

401



$

72,605


Commitments and contingencies










Deficit:










Preferred stock, $0.00001 par value; 10,000,000 shares authorized; no shares issued and outstanding at June 30, 2024 and March 31, 2024
















Common stock, $0.0001 par value; 100,000,000 shares authorized; 34,544,935 shares issued and outstanding at June 30, 2024 and March 31, 2024



3









3


Additional paid-in-capital



3,685




(362

)



3,323


Accumulated deficit



(35,826

)



304




(35,522

)

Accumulated other comprehensive income (loss)



(1,857

)








(1,857

)

Total deficit


$

(33,995

)


$

(58

)


$

(34,053

)

Total liabilities and deficit


$

38,209



$

343



$

38,552



DIH HOLDING US, INC.



重述的合併資產負債表



(以千計,除股數和每股數據外,未經審計)













截至2024年6月30日












之前報告的內容









調整









經重述






資產

















流動資產:














現金及現金等價物


$

2,749



$





$

2,749


應收賬款,扣除$631的撥備



5,690




773




6,463


存貨,淨額



9,014




(32

)



8,982


應收關聯方款項



5,728









5,728


其他流動資產



6,194




(398

)



5,796


總流動資產



29,375




343




29,718


物業及設備,淨值



664









664


資本化軟件,淨值



2,052









2,052


其他無形資產,淨值



380









380


經營租賃,使用權資產,淨額



4,388









4,388


其他稅務資產



417









417


其他資產



933









933


總資產


$

38,209



$

343



$

38,552



負債和赤字













流動負債:










應付賬款


$

5,368



$





$

5,368


員工薪酬



3,991









3,991


應付相關方



9,790









9,790


遞延營收的當前部分



6,350









6,350


製造業-半導體的保修責任



549









549


長期營業租賃的當前部分



1,509









1,509


可轉換債務的當前到期部分



1,461




82




1,543


客戶的預付款



9,272









9,272


應計費用和其他流動負債



9,950




165




10,115


總流動負債



48,240




247




48,487


可轉換債務,扣除當前到期部分



1,177









1,177


應付票據 - 關聯方



10,722









10,722


非流動遞延收入



4,747









4,747


長期經營租賃



2,925









2,925


遞延稅項負債



89









89


其他非流動負債



4,304




154




4,458


總負債


$

72,204



$

401



$

72,605


承諾與或有事項










赤字:










優先股,面值$0.00001;授權發行10,000,000股;截至2024年6月30日和2024年3月31日沒有發行和流通的股份
















普通股,面值$0.0001;授權股份100,000,000股;截至2024年6月30日和2024年3月31日已發行及流通股34,544,935股



3









3


新增已實收資本



3,685




(362

)



3,323


累計虧損



(35,826

)



304




(35,522

)

累計其他綜合收益(損失)



(1,857

)








(1,857

)

總赤字


$

(33,995

)


$

(58

)


$

(34,053

)

總負債和赤字


$

38,209



$

343



$

38,552































































































































































































































































































































































DIH HOLDING US, INC.



RESTATED CONSOLIDATED STATEMENTS OF OPERATIONS



(in thousands, except per share data, unaudited)











For the Three Months Ended June 30, 2024












Reported









Adjustment







As Restated





Revenue


$

16,187



$

773



$

16,960


Cost of sales



7,521




(16

)



7,505












Gross profit



8,666




789




9,455


Operating expenses:










Selling, general, and administrative expense



8,676




(66

)



8,610


Research and development



1,644









1,644


Total operating expenses



10,320




(66

)



10,254


Operating loss



(1,654

)



855




(799

)

Other income (expense):










Interest income (expense)



(135

)








(135

)

Other income (expense), net



1,898




(551

)



1,347


Total other income (expense)



1,763




(551

)



1,212


Income (loss) before income taxes



109




304




413


Income tax expense



723









723


Net loss


$

(614

)


$

304



$

(310

)











Net loss per share










Net loss per share, basic and diluted


$

(0.02

)


$

0.01



$

(0.01

)

Weighted average common shares outstanding










Weighted average common shares outstanding, basic and diluted



34,545









34,545



DIH HOLDING US, INC.



重述合併經營報表



(以千爲單位,除每股數據外,未經審計)











截至2024年6月30日的三個月












報告









調整







重述後





營業收入


$

16,187



$

773



$

16,960


銷售成本



7,521




(16

)



7,505












毛利潤



8,666




789




9,455


營業費用:










銷售、一般和管理費用



8,676




(66

)



8,610


研究和開發



1,644









1,644


總營業費用



10,320




(66

)



10,254


運營損失



(1,654

)



855




(799

)

其他收入(費用):










利息收入(支出)



(135

)








(135

)

其他收入(費用),淨額



1,898




(551

)



1,347


其他總收入(費用)



1,763




(551

)



1,212


收入(損失)在所得稅之前



109




304




413


所得稅費用



723









723


淨損失


$

(614

)


$

304



$

(310

)











每股淨虧損










每股淨虧損,基本和稀釋


$

(0.02

)


$

0.01



$

(0.01

)

加權平均流通普通股股數










加權平均流通普通股股數,基本和稀釋



34,545









34,545






























































































































































































































































































































































































































































































































































































































































































































































































DIH HOLDING US, INC.



RESTATED CONSOLIDATED STATEMENTS OF CASH FLOWS



(in thousands, unaudited)













For the Three Months Ended June 30, 2024










Reported









Adjustment







As Restated






Cash flows from operating activities:



























Net loss


$

(614

)


$

304



$

(310

)

Adjustments to reconcile net loss to net cash provided by operating activities:










Depreciation and amortization



91









91


Provision for credit losses



(36

)








(36

)

Allowance for inventory obsolescence



(13

)








(13

)

Pension contributions



(150

)








(150

)

Pension expense



77









77


Change in fair value of convertible debt and warrant liability








105




105


Foreign exchange (gain) loss



(1,899

)



32




(1,867

)

Noncash lease expense



422









422


Noncash interest expense
















Change in manufacturing warranty obligation estimate














Deferred and other noncash income tax (income) expense



(166

)








(166

)

Changes in operating assets and liabilities:










Accounts receivable



(489

)



(773

)



(1,262

)

Inventories



(1,468

)








(1,468

)

Due from related parties



(108

)








(108

)

Due to related parties



(584

)








(584

)

Other assets



(872

)



398




(474

)

Operating lease liabilities



(425

)








(425

)

Accounts payable



1,508









1,508


Employee compensation



1,388









1,388


Other liabilities








154




154


Deferred revenue



1,411









1,411


Manufacturing warranty obligation



50









50


Advance payments from customers



(1,136

)








(1,136

)

Accrued expense and other current liabilities



1,003




(220

)



783


Net cash used in operating activities



(2,010

)








(2,010

)


Cash flows from investing activities:













Purchases of property and equipment





(235

)








(235

)

Capitalized software development costs


















Net cash used in investing activities





(235

)








(235

)


Cash flows from financing activities:



























Proceeds from issuance of convertible debt, net of issuance costs



2,509









2,509


Payments on related party notes payable



(735

)








(735

)

Net cash provided by financing activities



1,774









1,774


Effect of currency translation on cash and cash equivalents



(5

)








(5

)

Net increase in cash, and cash equivalents, and restricted cash



(476

)








(476

)

Cash, and cash equivalents - beginning of period



3,225









3,225


Cash, and cash equivalents - end of period


$

2,749



$





$

2,749


Cash and cash equivalents - end of period


$

2,749



$





$

2,749


Restricted cash - end of period
















Total cash, and cash equivalents - end of period


$

2,749



$





$

2,749



Supplemental disclosure of cash flow information:











Interest paid


$

135



$





$

135


Income tax paid


$





$





$





Supplemental disclosure of non-cash investing and financing activity:











Accrued liability related to asset acquisition


$








$




Accounts payable settled upon reverse recapitalization


$

710



$





$

710



DIH HOLDING US, INC.



重述合併現金流量表



(以千爲單位,未經審計)













截至2024年6月30日的三個月










已報告









調整







已重新列示






經營活動產生的現金流:



























淨損失


$

(614

)


$

304



$

(310

)

調整淨虧損與由營業活動提供的淨現金的對賬:










折舊和攤銷



91









91


信用損失準備金



(36

)








(36

)

存貨減值準備



(13

)








(13

)

養老金繳納



(150

)








(150

)

養老金費用



77









77


可轉換債務及認股權證負債公允價值變動








105




105


匯率期貨(收益)損失



(1,899

)



32




(1,867

)

非現金租賃費用



422









422


非現金利息費用
















製造業-半導體保修義務估計變更














遞延及其他非現金所得稅(收入)費用



(166

)








(166

)

經營資產和負債的變動:










應收賬款



(489

)



(773

)



(1,262

)

存貨



(1,468

)








(1,468

)

應收關聯方款項



(108

)








(108

)

由於相關方



(584

)








(584

)

其他資產



(872

)



398




(474

)

經營租賃負債



(425

)








(425

)

應付賬款



1,508









1,508


員工薪酬



1,388









1,388


其他負債








154




154


遞延收入



1,411









1,411


製造業-半導體的保修責任



50









50


客戶的預付款



(1,136

)








(1,136

)

應計費用及其他流動負債



1,003




(220

)



783


淨現金流出活動



(2,010

)








(2,010

)


投資活動的現金流:













購買房產和設備





(235

)








(235

)

資本化軟件開發成本


















投資活動中使用的淨現金





(235

)








(235

)


融資活動產生的現金流:



























可轉換債務發行所得,扣除發行費用



2,509









2,509


與關聯方應付票據的付款



(735

)








(735

)

融資活動提供的淨現金



1,774









1,774


貨幣兌換對現金及現金等價物的影響



(5

)








(5

)

現金及現金等價物和限制性現金的淨增加



(476

)








(476

)

現金及現金等價物 - 期初



3,225









3,225


現金及現金等價物 - 期末


$

2,749



$





$

2,749


現金及現金等價物 - 期末


$

2,749



$





$

2,749


受限現金 - 期末
















期末現金及現金等價物總額


$

2,749



$





$

2,749



現金流信息的補充披露:











支付的利息


$

135



$





$

135


已支付的所得稅


$





$





$





非現金投資和融資活動的補充披露:











與資產收購相關的應計負債


$








$




在反向資本化時結清的應付賬款


$

710



$





$

710



声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論