XML 88 R72.htm IDEA: XBRL DOCUMENT v3.25.1
Revenue Analysis and Segment Information - Schedule of Condensed Consolidated Statement of Cash Flow (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
SOS Ltd [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) $ (10,451) $ (11,311) $ (10,284)
Net gain (loss) from discontinued operation  
Net loss from continuing operation (10,451) (11,311) (10,284)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment  
Depreciation of ROU  
Accretion of finance leases  
Share-based compensation 7,735 7,264 14,714
Allowance for doubtful accounts - accounts receivable  
Allowance for doubtful accounts - other receivable 180 9,422
Impairment of cryptocurrencies  
Impairment of Mining Equipment  
Inventory mark down  
Loss on acquisition    
Income from disposal of discontinued operations  
Inventory  
Changes in operating assets and liabilities      
Accounts receivable
Investment securities    
Other receivables 1,245 (9,042) 81,100
Inter-company account 1,909 (128,413) (114,793)
Amount due from related parties   17,000 (20,830)
Intangible assets  
Accrued liabilities  
Tax payables  
Accounts payable  
Other payables 1,000   100
Amount due to related parties (1,000) 393
Contract liabilities    
Lease liability
Net Cash used in Operating Activities - Continuing Operations 438 (123,929) (40,571)
Net Cash generated from Operating Activities - Discontinued Operations  
Net cash generated from/(used in) operating activities 438    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment  
Investment in equity    
Proceed from disposals of discontinued operations
Net cash (used in) generated from investing activities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs 17,884 18,463
Proceed from private equity placement, net of issuance costs    
Repayment of principle portion of lease liabilities  
Proceeds from disposal of subsidiaries 17,000
Net cash generated from (used in) financing activities 17,884 35,463
EFFECT OF EXCHANGE RATES ON CASH
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent 438 (106,045) (5,108)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 19,447 7,193 12,301
CASH AND CASH EQUIVALENTS, END OF YEAR 19,885 19,447 7,193
China SOS Ltd [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) (1,951) 1,218 (114,515)
Net gain (loss) from discontinued operation  
Net loss from continuing operation (1,951) 1,218 (114,515)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment 3,143
Depreciation of ROU  
Accretion of finance leases  
Share-based compensation  
Allowance for doubtful accounts - accounts receivable  
Allowance for doubtful accounts - other receivable   92,817
Impairment of cryptocurrencies   8,425
Impairment of Mining Equipment   7,686
Inventory mark down  
Loss on acquisition    
Income from disposal of discontinued operations    
Inventory  
Changes in operating assets and liabilities      
Accounts receivable  
Investment securities    
Other receivables (483) (242,263) (39,738)
Inter-company account 2,875 (22,213) (22,757)
Amount due from related parties (113,769)
Intangible assets (212)
Accrued liabilities  
Tax payables  
Accounts payable
Other payables 0 178,855
Amount due to related parties  
Contract liabilities    
Lease liability  
Net Cash used in Operating Activities - Continuing Operations 441 (263,258) (65)
Net Cash generated from Operating Activities - Discontinued Operations  
Net cash generated from/(used in) operating activities 441    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment (5,458)
Investment in equity    
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities (5,458)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs  
Proceed from private equity placement, net of issuance costs  
Repayment of principle portion of lease liabilities  
Proceeds from disposal of subsidiaries  
Net cash generated from (used in) financing activities
EFFECT OF EXCHANGE RATES ON CASH  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent 441 (263,258) (5,523)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 156,811 154,568 160,091
CASH AND CASH EQUIVALENTS, END OF YEAR 157,252 156,811 154,568
WFOE [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) (10) (67)
Net gain (loss) from discontinued operation  
Net loss from continuing operation (10) (67)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment  
Depreciation of ROU  
Accretion of finance leases  
Share-based compensation  
Allowance for doubtful accounts - accounts receivable  
Allowance for doubtful accounts - other receivable  
Impairment of cryptocurrencies  
Impairment of Mining Equipment  
Inventory mark down  
Loss on acquisition    
Income from disposal of discontinued operations    
Inventory  
Changes in operating assets and liabilities      
Accounts receivable  
Investment securities    
Other receivables  
Inter-company account (24) (286,198) (294,669)
Amount due from related parties   212,863
Intangible assets  
Accrued liabilities  
Tax payables  
Accounts payable
Other payables 78,525
Amount due to related parties (1)
Contract liabilities    
Lease liability  
Net Cash used in Operating Activities - Continuing Operations (34) (286,266) (3,281)
Net Cash generated from Operating Activities - Discontinued Operations  
Net cash generated from/(used in) operating activities (34)    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment  
Investment in equity  
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs  
Proceed from private equity placement, net of issuance costs  
Repayment of principle portion of lease liabilities  
Proceeds from disposal of subsidiaries  
Net cash generated from (used in) financing activities
EFFECT OF EXCHANGE RATES ON CASH  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (34) (286,266) (3,281)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 859 883 4,164
CASH AND CASH EQUIVALENTS, END OF YEAR 825 859 883
VIE [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss)
Net gain (loss) from discontinued operation  
Net loss from continuing operation  
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment  
Depreciation of ROU  
Accretion of finance leases  
Share-based compensation  
Allowance for doubtful accounts - accounts receivable  
Allowance for doubtful accounts - other receivable  
Impairment of cryptocurrencies  
Impairment of Mining Equipment  
Inventory mark down  
Loss on acquisition    
Income from disposal of discontinued operations    
Inventory  
Changes in operating assets and liabilities      
Accounts receivable  
Investment securities    
Other receivables  
Inter-company account  
Amount due from related parties   (2)
Intangible assets  
Accrued liabilities  
Tax payables  
Accounts payable  
Other payables  
Amount due to related parties  
Contract liabilities    
Lease liability  
Net Cash used in Operating Activities - Continuing Operations (2)
Net Cash generated from Operating Activities - Discontinued Operations  
Net cash generated from/(used in) operating activities    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment  
Investment in equity  
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs  
Proceed from private equity placement, net of issuance costs    
Repayment of principle portion of lease liabilities  
Proceeds from disposal of subsidiaries  
Net cash generated from (used in) financing activities
EFFECT OF EXCHANGE RATES ON CASH  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (2)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 2
CASH AND CASH EQUIVALENTS, END OF YEAR 0
Subsidiaries Outside China [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) 715 10,195 (78,243)
Net gain (loss) from discontinued operation  
Net loss from continuing operation 715 10,195 (78,243)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment 4,783
Depreciation of ROU 377 800 693
Accretion of finance leases 6 32 75
Share-based compensation  
Allowance for doubtful accounts - accounts receivable  
Allowance for doubtful accounts - other receivable 6 12,402
Impairment of cryptocurrencies 781 970
Impairment of Mining Equipment   4,455 14,562
Inventory mark down  
Loss on acquisition    
Income from disposal of discontinued operations    
Inventory (256) (231) (16)
Changes in operating assets and liabilities      
Accounts receivable  
Investment securities    
Other receivables 2,970 (159,763) (90,554)
Inter-company account 3,019 144,755 132,373
Amount due from related parties (47,708)
Intangible assets (9,258) (15,960) (117)
Accrued liabilities  
Tax payables  
Accounts payable (24,327) (79) 407
Other payables (5,701) 1,674 1,600
Amount due to related parties
Contract liabilities    
Lease liability (377) (544) 921
Net Cash used in Operating Activities - Continuing Operations (32,051) (13,690) (48,822)
Net Cash generated from Operating Activities - Discontinued Operations  
Net cash generated from/(used in) operating activities (32,051)    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment (10,572)
Investment in equity    
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities (10,572)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs  
Proceed from private equity placement, net of issuance costs    
Repayment of principle portion of lease liabilities (288) (288) (768)
Proceeds from share issuance, net of issuance costs 24,838    
Proceeds from disposal of subsidiaries  
Net cash generated from (used in) financing activities 24,550 (288) (768)
EFFECT OF EXCHANGE RATES ON CASH  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (7,397) (13,978) (60,162)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 54,990 41,049 101,210
CASH AND CASH EQUIVALENTS, END OF YEAR 47,593 54,990 41,048
Subsidiaries Inside China [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) (1,908) (3,686) (26,405)
Net gain (loss) from discontinued operation 1 (261)
Net loss from continuing operation (1,909) (3,686) (26,144)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment 10,904 4,975 34
Depreciation of ROU  
Accretion of finance leases  
Share-based compensation  
Allowance for doubtful accounts - accounts receivable 196 451 (500)
Allowance for doubtful accounts - other receivable (1,044) 42 56,201
Impairment of cryptocurrencies  
Impairment of Mining Equipment   2,795
Inventory mark down 2,571 194 16,786
Loss on acquisition    
Income from disposal of discontinued operations    
Inventory (5,027) 13,435 (5,251)
Changes in operating assets and liabilities      
Accounts receivable (2,017) 1,172 17,911
Investment securities   (307)  
Trading Financial Assets    
Other receivables (72,999) (206,265) (10,891)
Inter-company account (7,779) 292,069 299,846
Amount due from related parties 29,745 12,456 (79,347)
Intangible assets
Accrued liabilities 6,306 (5,193) 1,076
Tax payables (452) 1,247 3,650
Accounts payable 98 (15) 1,051
Other payables 9,053 149,019 (253,320)
Amount due to related parties 1 606 607
Contract liabilities  
Lease liability  
Net Cash used in Operating Activities - Continuing Operations (32,353) 260,200 24,504
Net Cash generated from Operating Activities - Discontinued Operations 1 54 261
Net cash generated from/(used in) operating activities (32,352)    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment  
Investment in equity    
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs  
Proceed from private equity placement, net of issuance costs    
Repayment of principle portion of lease liabilities  
Proceeds from disposal of subsidiaries  
Net cash generated from (used in) financing activities
EFFECT OF EXCHANGE RATES ON CASH (2,685) (7,619) (24,283)
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (35,141) 252,581 482
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 47,070 55,799 60,259
CASH AND CASH EQUIVALENTS, END OF YEAR 11,929 47,070 60,742
Consolidation Adjustments [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) [1]
Net gain (loss) from discontinued operation [1]  
Net loss from continuing operation [1]  
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment [1]  
Depreciation of ROU [1]  
Accretion of finance leases [1]  
Share-based compensation [1]  
Allowance for doubtful accounts - accounts receivable [1]  
Allowance for doubtful accounts - other receivable [1]  
Impairment of cryptocurrencies [1]  
Impairment of Mining Equipment [1]  
Inventory mark down [1]  
Loss on acquisition [1]    
Income from disposal of discontinued operations [1]    
Inventory [1]  
Changes in operating assets and liabilities      
Accounts receivable [1]  
Investment securities [1]    
Other receivables [1]   592,139
Inter-company account [1]  
Amount due from related parties [1]   (4,941)
Intangible assets [1]  
Accrued liabilities [1]  
Tax payables [1]  
Accounts payable [1]  
Other payables [1] (155,488)
Amount due to related parties [1]  
Contract liabilities [1]    
Lease liability [1]  
Net Cash used in Operating Activities - Continuing Operations [1] 436,651 (4,941)
Net Cash generated from Operating Activities - Discontinued Operations [1]  
Net cash generated from/(used in) operating activities [1]    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment [1]  
Investment in equity [1]  
Proceed from disposals of discontinued operations [1]  
Net cash (used in) generated from investing activities [1]  
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs [1]
Proceed from private equity placement, net of issuance costs [1]    
Repayment of principle portion of lease liabilities [1]  
Proceeds from disposal of subsidiaries [1]  
Net cash generated from (used in) financing activities [1]
EFFECT OF EXCHANGE RATES ON CASH [1]  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent [1]   436,651 (4,941)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR [1]  
CASH AND CASH EQUIVALENTS, END OF YEAR [1]  
SOS Ltd. Consolidated Total [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) (13,605) (3,651) (229,447)
Net gain (loss) from discontinued operation 1 (261)
Net loss from continuing operation (13,606) (3,651) (229,186)
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment 10,904 4,975 7,960
Depreciation of ROU 377 800 693
Accretion of finance leases 6 32 75
Share-based compensation 7,735 7,264 14,714
Allowance for doubtful accounts - accounts receivable 196 451 (500)
Allowance for doubtful accounts - other receivable (1,044) 228 170,842
Impairment of cryptocurrencies 781 970 8,425
Impairment of Mining Equipment 4,455 25,043
Inventory mark down 2,571 194 16,786
Loss on acquisition  
Income from disposal of discontinued operations  
Inventory (5,283) 13,204 (5,267)
Changes in operating assets and liabilities      
Accounts receivable (2,017) 1,172 17,911
Investment securities   (307)  
Trading Financial Assets    
Other receivables (69,267) (25,194) (60,083)
Inter-company account  
Amount due from related parties 29,745 29,456 (53,732)
Intangible assets (9,258) (15,960) (329)
Accrued liabilities 6,306 (5,193) 1,076
Tax payables (452) 1,247 3,650
Accounts payable (24,229) (94) 1,458
Other payables 4,352 (4,795) 5,760
Amount due to related parties (999) 998 607
Contract liabilities  
Lease liability (377) (544) 921
Net Cash used in Operating Activities - Continuing Operations (63,559) 9,708 (73,176)
Net Cash generated from Operating Activities - Discontinued Operations 1 54 261
Net cash generated from/(used in) operating activities (63,558)    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment (16,030)
Investment in equity
Proceed from disposals of discontinued operations  
Net cash (used in) generated from investing activities (16,030)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs 17,884 18,463
Proceed from private equity placement, net of issuance costs  
Repayment of principle portion of lease liabilities (288) (288) (768)
Proceeds from share issuance, net of issuance costs 24,838    
Proceeds from disposal of subsidiaries 17,000
Net cash generated from (used in) financing activities 24,550 17,596 34,695
EFFECT OF EXCHANGE RATES ON CASH (2,685) (7,619) (24,283)
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent (41,693) 19,685 (78,533)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 279,177 259,492 338,025
CASH AND CASH EQUIVALENTS, END OF YEAR 237,484 279,177 264,434
Consolidation Adjustments [Member]      
CASH FLOWS FROM OPERATING ACTIVITIES      
Net (loss) [2]  
Net gain (loss) from discontinued operation [2]  
Net loss from continuing operation [2]  
Adjustments to reconcile net income net cash used in operating activities:      
Depreciation of property, plant and equipment [2]  
Depreciation of ROU [2]  
Accretion of finance leases [2]  
Share-based compensation [2]  
Allowance for doubtful accounts - accounts receivable [2]  
Allowance for doubtful accounts - other receivable [2]  
Impairment of cryptocurrencies [2]  
Impairment of Mining Equipment [2]  
Inventory mark down [2]  
Loss on acquisition [2]    
Income from disposal of discontinued operations [2]    
Inventory [2]  
Changes in operating assets and liabilities      
Accounts receivable [2]  
Investment securities [2]    
Other receivables [2]  
Inter-company account [2]  
Amount due from related parties [2]  
Intangible assets [2]  
Accrued liabilities [2]  
Tax payables [2]  
Accounts payable [2]  
Other payables [2]  
Amount due to related parties [2]  
Contract liabilities [2]    
Lease liability [2]  
Net Cash used in Operating Activities - Continuing Operations [2]
Net Cash generated from Operating Activities - Discontinued Operations [2]  
Net cash generated from/(used in) operating activities [2]    
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property, equipment and equipment [2]  
Investment in equity [2]  
Proceed from disposals of discontinued operations [2]  
Net cash (used in) generated from investing activities [2]
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceed from share issuance, net of issuance costs [2]
Proceed from private equity placement, net of issuance costs [2]    
Repayment of principle portion of lease liabilities [2]  
Proceeds from disposal of subsidiaries [2]  
Net cash generated from (used in) financing activities [2] 0
EFFECT OF EXCHANGE RATES ON CASH [2]  
Net increase/(decrease), effect of exchange rate changes on cash and cash equivalent [2]
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR [2]  
CASH AND CASH EQUIVALENTS, END OF YEAR [2]
[1] This entry is to eliminate investment against equity accounts;
[2] This entry is to offset legal expenses against gross proceeds from direct public offerings.