SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 6-K
(Amendment No. 1)
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of February 2014
Commission File Number: 001-35942
LightInTheBox Holding Co., Ltd.
Building 2, Area D, Floor 1-2, Diantong Times Square
No. 7 Jiuxianqiao North Road
Chaoyang District, Beijing 100020
Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No x
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
EXPLANATORY NOTE
This Amendment No.1 (the Amendment) to the Current Report on Form 6-K for the month ended February 2014, originally filed by LightInTheBox Holding Co., Ltd. (the Company) with the Securities and Exchange Commission on February 26, 2014 (the Original Form 6-K), is being filed to amend and restate the Original Form 6-K in its entirety by including the Companys unaudited condensed consolidated balance sheets as of December 31, 2012 and 2013 and unaudited condensed consolidated statements of operations and statements of cash flows for the three-month periods and the years ended December 31, 2012 and 2013.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
LIGHTINTHEBOX HOLDING CO., LTD. | |
|
| |
|
By: |
/s/ Quji (alan) guo |
|
Name: |
Quji (alan) guo |
|
Title: |
Chief Executive Officer |
Date: February 28, 2014
Exhibit 99.1
LightInTheBox Holding Co., Ltd. Reports Fourth Quarter and Full Year 2013 Financial Results
Conference Call to be Held at 8:00AM Eastern Time on February 26, 2014
Beijing, China, February 26, 2014 - LightInTheBox Holding Co., Ltd. (NYSE: LITB) (LightInTheBox or the Company), a global online retail company that delivers products directly to consumers around the world, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2013.
Fourth Quarter 2013 Highlights
· Net revenues were $78.8 million, an increase of 21.6% from $64.8 million in the same quarter of 2012, primarily driven by an increase of 42.5% in total number of customers(1) served in the fourth quarter of 2013.
· Net loss was $5.6 million, compared to a net income of $1.1 million in the same quarter of 2012.
· Revenue attributed to repeat customers accounted for 37% of total revenue in the quarter.
· Net cash provided by operating activities was $3.8 million for the three months ended December 31, 2013, compared to $1.9 million in the same quarter of 2012.
Full Year 2013 Highlights
· Net revenues were $292.4 million, an increase of 46.2% from $200.0 million in the prior year, primarily driven by an increase of 73.1% in total number of customers(1) served in 2013.
· Gross margin increased by170 basis points to 43.5% from 41.8% in the prior year.
· Net loss was $4.8 million, compared to a net loss of $4.2 million in the prior year.
· Mobile revenue grew more than five times faster than PC business in 2013.
Mr. Alan Guo, Chairman and CEO of LightInTheBox commented, We are pleased that our total net revenues came in above our guidance, supported by better-than-expected performance from our apparel category and from strong mobile commerce sales. In the fourth quarter, we reignited growth in our apparel category as we successfully diversified our product offerings in ready-to-wear apparel and increased our marketing efforts to overseas regions.
We are continuing to build a uniquely positioned, global cross-border, e-commerce platform. We are investing in a series of platform capabilities that allow us to operate locally on a global scale, including supply chain management services, fulfillment and transportation management, and localized merchandising, content, customer service, and payment capabilities. Finally, we remain intensely data driven and will continue to leverage technology to manage complexity and identify opportunities. As we move into 2014, we will continue to focus on leveraging this platform on behalf of manufacturers and suppliers based in China, concluded Mr. Guo.
(1) A customer is defined as a customer account that has purchased at least once from the Company during the relevant period.
Fourth Quarter and Full Year 2013 Financial Results
Net revenues increased 21.6% to $78.8 million for the fourth quarter of 2013, and increased by 46.2% to $292.4 million for the full year 2013. The increases in the quarter were driven by better-than-expected performance from the apparel category and the contribution of the mobile commerce business. Total orders grew 61.5%to 2 million in the fourth quarter, while average order size declined based on changes in the product mix and softness in the wedding business. The total number of customer purchasing in the quarter increased 42.5% to 1.6 million, while repeat customer orders accounted for 37% of the total revenue, compared to 28% in the same quarter of 2012.
During the quarter, revenue in the apparel category grew 12.9% year over year to $21.1 million, which reflected the success in expanding product offerings with ready-to-wear fashion products. As a percentage of total revenues, apparel revenue was 26.8% in the fourth quarter of 2013 as compared to 28.8% in the same quarter of 2012.
Revenues generated from electronics and other general merchandise increased by 25.1% to $57.7 million in the fourth quarter of 2013. The Company is seeing significant growth in particular in mobile accessories and is optimistic about extending this offering both in terms of products and geographies.
Geographically, Europe remained the largest market with revenues of $51.4 million, representing an increase of 27.7%. As a percent age of total revenues, revenues in Europe were 65.3%, up from 62.2% in the same quarter of 2012.
Revenues in South America increased by 25.3% to $6.3 million and constituted 8.0% of total revenues in the quarter while in North America revenues were $13.1 million, up 8.6% year over year, representing 16.7% of total revenue this quarter.
Gross profit for the fourth quarter of 2013 was $30.8 million, representing an increase of 12.3% from $27.4 million in the same quarter of 2012. For full year 2013, gross profit was $127.2 million in 2013, representing an increase of 52.2% from $83.5 million in the prior year. Gross margin decreased to 39.1% from 42.3% in the same quarter of 2012. This decrease was due largely to the change in product mix within the apparel category. However, on a full year basis, gross margin improved to 43.5% in 2013 from 41.8% in 2012, as the Company did not see shifts in apparel product mix until later in the year.
Total operating expenses in the fourth quarter of 2013 increased by 43.9% to $36.9 million from $25.7 million in the same quarter of 2012. As a percentage of total net revenues, total operating expenses increased to 46.9% from 39.6% in the same quarter of 2012.
· Fulfillment expenses increased 48.2% to $4.7 million in the fourth quarter of 2013 from $3.2 million in the same quarter of 2012, primarily reflecting the increase in sales volume and number of orders fulfilled. As a percentage of total net revenues, fulfillment expenses increased to 6.0% from 4.9% in the same quarter of 2012. The increase was a result of expansion of the fulfillment facilities in China.
· Selling and marketing expenses increased by 59.0% to $24.7 million in the fourth quarter of 2013 from $15.5 million in the same quarter of 2012, reflecting the Companys efforts in growing its customer base. While selling and marketing expenses for the fourth quarter of 2013 increased by 59.0%, the number of customers served by the Company increased by 42.5% and the number of total orders increased by 61.5% respectively over the same period of the prior year. As a percentage of total net revenues, selling and marketing expenses increased to 31.4% from 24.0% in the same quarter of 2012, due to a fall in average order size based on changes in the product mix. The Company continues to believe that its selling and marketing expenses as a percentage of total net revenues will decrease in the long term as the Company achieves greater economies of scale and utilize its selling and marketing channels more efficiently.
· General and administrative expenses increased 8.2% to $7.5 million in the fourth quarter of 2013 from $7.0 million in the same quarter of 2012, reflecting the growth of the Companys business. As a percentage of total net revenues, general and administrative expenses were 9.6%, down from 10.8% in the same quarter of 2012.
Total operating expenses for the year were$132.1 million, an increase of 53.9% from prior year. This was mainly due to increase in selling and marketing costs associated with increasing number of customers and orders.
Loss from operations in the fourth quarter of 2013increased to $6.2 million, compared to an operating profit of $1.7 million in the same quarter of 2012. For the full year 2013, loss from operations increased to $5.0 million, compared to loss of $2.3 million in the prior year.
Net loss was $5.6 million in the fourth quarter of 2013, compared to a net income of$1.1 million in the same quarter of 2012.
For the full year, net loss was $4.8 million, compared to a net loss of $4.2 million in the prior year.
Adjusted net loss (non-GAAP) (2), which excludes the impact of share-based compensation expense, was $5.1 million in the fourth quarter of 2013, compared to an adjusted net income (non-GAAP) of $1.5 million in the fourth quarter of 2012.
Net loss per ADS was $0.11, compared total net income per ADS of $0.01 in the fourth quarter of 2012. Each ADS represents two ordinary shares.
For the quarter ended December 31, 2013, the Companys weighted average number of ADS used in computing loss per ADS was 49,528,449.
As of December 31, 2013, the Company had cash and cash equivalents, term deposit and restricted cash of $105.1 million, compared to $21.2 million as of December 31, 2012.
Net cash provided by operating activities was $3.8 million for the quarter ended December 31, 2013,compared to $1.9 million in the same quarter of 2012, in part due to a $2.6 million increase in customer order backlog.
Business Outlook
For the first quarter of 2014, the Company expects its net revenues to be between $78 million and $80 million, representing a year-over-year growth rate of approximately 6% to 9%. The Company expects that the rate of its year over year revenue growth will increase starting in second quarter of 2014. These forecasts reflect the Companys current and preliminary view on the market and operational conditions, which are subject to change.
(2) Adjusted net income (loss) is a non-GAAP measure, which is defined as net income (loss) excluding share-based compensation expenses.
Conference Call
The Company will hold a conference call at 8:00 a.m. Eastern Time on February 26, 2014 to discuss its financial results and operating performance for the fourth quarter and full year of 2013. To participate in the call, please dial the following numbers:
US Toll Free: 1-866-519-4004
International: 65-6723-9381
Hong Kong: 800-930-346
China: 400-620-8038
Passcode: 59634780
A telephone replay will be available shortly after the call until March 5, 2014 by dialing:
US Toll Free: 1-855-452-5696
International: 61-2-8199-0299
Hong Kong: 800-963-117
China: 400-632-2162
Passcode: 59634780
A live and archived webcast of the conference call will be available on the Investor Relations section of LightInTheBoxs website at http://ir.lightinthebox.com.
About LightInTheBox Holding Co., Ltd.
LightInTheBox is a global online retail company that delivers products directly to consumers around the world. The Company offers customers a convenient way to shop for a wide selection of lifestyle products at attractive prices through its www.lightinthebox.com, www.miniinthebox.com and other websites, which are available in 27 major languages and cover more than 80% of global Internet users. In 2012, the Company ranked number one in terms of revenue generated from customers outside of China among all China-based retail websites that source products from third-party manufacturers. For more information, please visit www.lightinthebox.com.
Investor Relations Contact
LightInTheBox Holding Co., Ltd.
Margaret Shi, Investor Relations
Tel: +86(10) 5692 0099 ext 8124
Email: ir@lightinthebox.com
OR
ICR, Inc.
Bill Zima
Tel: +1 (646) 405-4933
Email: bill.zima@icrinc.com
Use of Non-GAAP Financial Measures
LightInTheBox uses non-GAAP net income/(loss), non-GAAP net income/(loss) per basic and diluted ADS, non-GAAP income/(loss) from operations, non-GAAP net income/(loss) margin, and non-GAAP operating income/(loss) margin, each of which is a non-GAAP financial measure. Non-GAAP net income/(loss) is net income/(loss) excluding share-based compensation expenses. Non-GAAP net income/(loss) per basic and diluted ADS is non-GAAP net income/(loss) divided by weighted average number of basic and diluted ADS, respectively. Non-GAAP income/(loss) from operations is income/(loss) from operations excluding share-based compensation expenses. Non-GAAP operating income/(loss) margin is non-GAAP income/(loss) from operations as a percentage of net revenues. Non-GAAP net income/(loss) margin is non-GAAP net income/(loss) as a percentage of net revenues. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses these non-GAAP financial measures for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool.
One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Companys net income/(loss) for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP. The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned Unaudited Reconciliations of GAAP and Non-GAAP Results at the end of this release.
Forward-Looking Statements
This announcement contains forward-looking statements. These statements are made under the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as will, expects, anticipates, future, intends, plans, believes, estimates, potential, continue, ongoing, targets and similar statements. Among other things, statements that are not historical facts, including statements about LightInTheBoxs beliefs and expectations, the business outlook and quotations from management in this announcement, as well as LightInTheBoxs strategic and operational plans, are or contain forward-looking statements. LightInTheBox may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the SEC), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: LightInTheBoxs goals and strategies; LightInTheBoxs future business development, results of operations and financial condition; the expected growth of the global online retail market; LightInTheBoxs ability to attract customers and further enhance customer experience and product offerings; LightInTheBoxs ability to strengthen its supply chain efficiency and optimize its logistics network; LightInTheBoxs expectations regarding demand for and market acceptance of its products; competition; fluctuations in general economic and business conditions and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in LightInTheBoxs filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and LightInTheBox does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
LightInTheBox Holding Co., Ltd.
Unaudited Condensed Consolidated Balance Sheets
(U.S. dollar in thousands, or otherwise noted)
|
|
As of December 31, 2012 |
|
As of December 31, 2013 |
|
ASSETS |
|
|
|
|
|
Current Assets |
|
|
|
|
|
Cash and cash equivalents |
|
19,972 |
|
23,745 |
|
Term deposit |
|
|
|
79,958 |
|
Restricted cash |
|
1,217 |
|
1,360 |
|
Accounts receivable |
|
249 |
|
259 |
|
Inventories, net |
|
5,753 |
|
7,081 |
|
Prepaid expenses and other current assets |
|
10,562 |
|
8,890 |
|
Total current assets |
|
37,753 |
|
121,293 |
|
Property and equipment, net |
|
1,792 |
|
3,002 |
|
Acquired intangible assets, net |
|
|
|
266 |
|
Goodwill |
|
|
|
690 |
|
Long-term deposit |
|
293 |
|
640 |
|
TOTAL ASSETS |
|
39,838 |
|
125,891 |
|
|
|
|
|
|
|
LIABILTIES |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Accounts payable (including accounts payable of the consolidated VIEs without recourse to LightInTheBox Holding Co., Ltd. of $61 and $36 as of December 31, 2012 and 2013, respectively) |
|
9,150 |
|
18,677 |
|
Advance from customers (including advance from customers of the consolidated VIEs without recourse to LightInTheBox Holding Co., Ltd. of $13 and $4 as of December 31, 2012 and 2013, respectively) |
|
7,098 |
|
9,663 |
|
Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the consolidated VIEs without recourse to LightInTheBox Holding Co., Ltd. of $524 and $1,449 as of December 31, 2012 and 2013, respectively) |
|
12,811 |
|
16,160 |
|
Convertible notes (including convertible notes of the consolidated VIEs without recourse to LightInTheBox Holding Co., Ltd. of nil and nil as of December 31, 2012 and 2013, respectively) |
|
7,788 |
|
|
|
Total current liabilities |
|
36,847 |
|
44,500 |
|
TOTAL LIABILITIES |
|
36,847 |
|
44,500 |
|
|
|
|
|
|
|
Series C convertible redeemable preferred shares |
|
41,471 |
|
|
|
EQUITY |
|
|
|
|
|
Series A convertible preferred shares |
|
5,000 |
|
|
|
Series B convertible preferred shares |
|
11,270 |
|
|
|
Ordinary shares |
|
2 |
|
7 |
|
Additional paid-in capital |
|
10,459 |
|
153,124 |
|
Accumulated deficit |
|
(65,181 |
) |
(71,621 |
) |
Accumulated other comprehensive loss |
|
(30 |
) |
(119 |
) |
TOTAL (DEFICIT) EQUITY |
|
(38,480 |
) |
81,391 |
|
TOTAL LIABILITIES AND SERIES C CONVERTIBLE REDEEMABLE PREFERRED SHARES AND (DEFICIT) EQUITY |
|
39,838 |
|
125,891 |
|
LightInTheBox Holding Co., Ltd.
Unaudited Condensed Consolidated Statements of Operations
(U.S. dollar in thousands, except share data and per share data, or otherwise noted)
|
|
Three-month Period Ended |
|
Twelve-month Period Ended |
| ||||
|
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
Net revenues |
|
64,753 |
|
78,759 |
|
200,010 |
|
292,417 |
|
Cost of goods sold |
|
(37,349 |
) |
(47,999 |
) |
(116,465 |
) |
(165,267 |
) |
Gross profit |
|
27,404 |
|
30,760 |
|
83,545 |
|
127,150 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Fulfillment |
|
(3,167 |
) |
(4,693 |
) |
(10,088 |
) |
(15,963 |
) |
Selling and marketing |
|
(15,540 |
) |
(24,702 |
) |
(53,418 |
) |
(84,245 |
) |
General and administrative |
|
(6,968 |
) |
(7,541 |
) |
(22,369 |
) |
(31,929 |
) |
Total operating expenses |
|
(25,675 |
) |
(36,936 |
) |
(85,875 |
) |
(132,137 |
) |
Income (loss) from operations |
|
1,729 |
|
(6,176 |
) |
(2,330 |
) |
(4,987 |
) |
Interest (expense) income |
|
(595 |
) |
552 |
|
(1,881 |
) |
237 |
|
Income (loss) before income taxes |
|
1,134 |
|
(5,624 |
) |
(4,211 |
) |
(4,750 |
) |
Income taxes expenses |
|
(19 |
) |
(20 |
) |
(19 |
) |
(69 |
) |
Net income (loss) |
|
1,115 |
|
(5,644 |
) |
(4,230 |
) |
(4,819 |
) |
Accretion for Series C convertible redeemable preferred shares |
|
(871 |
) |
|
|
(2,971 |
) |
(1,621 |
) |
Net income (loss) attributable to ordinary shareholders |
|
244 |
|
(5,644 |
) |
(7,201 |
) |
(6,440 |
) |
|
|
|
|
|
|
|
|
|
|
Weighted average numbers of shares used in calculating income (loss) per ordinary share |
|
|
|
|
|
|
|
|
|
Basic |
|
36,009,709 |
|
99,056,898 |
|
34,316,430 |
|
71,555,449 |
|
Diluted |
|
36,108,966 |
|
99,056,898 |
|
34,316,430 |
|
71,555,449 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per ordinary share |
|
|
|
|
|
|
|
|
|
Basic |
|
0.01 |
|
(0.06 |
) |
(0.20 |
) |
(0.09 |
) |
Diluted |
|
0.01 |
|
(0.06 |
) |
(0.20 |
) |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) per ADS (2 ordinary shares equal to 1 ADS) |
|
|
|
|
|
|
|
|
|
Basic |
|
0.01 |
|
(0.11 |
) |
(0.40 |
) |
(0.18 |
) |
Diluted |
|
0.01 |
|
(0.11 |
) |
(0.40 |
) |
(0.18 |
) |
LightInTheBox Holding Co., Ltd.
Unaudited Reconciliations of GAAP and Non-GAAP Results
(U.S. dollar in thousands, except share data and per share data, or otherwise noted)
|
|
Three-month Period Ended |
|
Twelve-month Period Ended |
| ||||
|
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
Income (loss) from operations |
|
1,729 |
|
(6,176 |
) |
(2,330 |
) |
(4,987 |
) |
Share-based compensation expenses |
|
425 |
|
533 |
|
2,695 |
|
4,318 |
|
Non-GAAP income (loss) from operations |
|
2,154 |
|
(5,643 |
) |
365 |
|
(669 |
) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
1,115 |
|
(5,644 |
) |
(4,230 |
) |
(4,819 |
) |
Share-based compensation expenses |
|
425 |
|
533 |
|
2,695 |
|
4,318 |
|
Non-GAAP net income (loss) |
|
1,540 |
|
(5,111 |
) |
(1,535 |
) |
(501 |
) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to ordinary shareholders |
|
244 |
|
(5,644 |
) |
(7,201 |
) |
(6,440 |
) |
Share-based compensation expenses |
|
425 |
|
533 |
|
2,695 |
|
4,318 |
|
Non-GAAP net income (loss) attributable to ordinary shareholders |
|
669 |
|
(5,111 |
) |
(4,506 |
) |
(2,122 |
) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP weighted average numbers of shares used in calculating net income (loss) per ordinary share |
|
|
|
|
|
|
|
|
|
Basic |
|
36,009,709 |
|
99,056,898 |
|
34,316,430 |
|
71,555,449 |
|
Diluted |
|
36,108,966 |
|
99,056,898 |
|
34,316,430 |
|
71,555,449 |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per ordinary share |
|
|
|
|
|
|
|
|
|
Basic |
|
0.02 |
|
(0.05 |
) |
(0.13 |
) |
(0.03 |
) |
Diluted |
|
0.02 |
|
(0.05 |
) |
(0.13 |
) |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per ADS (2 ordinary shares equal to 1 ADS) |
|
|
|
|
|
|
|
|
|
Basic |
|
0.04 |
|
(0.10 |
) |
(0.26 |
) |
(0.06 |
) |
Diluted |
|
0.04 |
|
(0.10 |
) |
(0.26 |
) |
(0.06 |
) |
LightInTheBox Holding Co., Ltd.
Unaudited Condensed Consolidated Statements of Cash Flows
(U.S. dollar in thousands, or otherwise noted)
|
|
Three-month Period Ended |
|
Twelve-month Period Ended |
| ||||
|
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
|
Net income (loss) |
|
1,115 |
|
(5,644 |
) |
(4,230 |
) |
(4,819 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
294 |
|
376 |
|
1,031 |
|
1,361 |
|
Share-based compensation |
|
425 |
|
533 |
|
2,695 |
|
4,318 |
|
Amortization of debt discount |
|
354 |
|
|
|
1,140 |
|
558 |
|
Interest on convertible notes |
|
242 |
|
|
|
744 |
|
413 |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
185 |
|
18 |
|
(176 |
) |
12 |
|
Inventories, net |
|
(34 |
) |
(2,592 |
) |
(785 |
) |
(1,284 |
) |
Prepaid expenses and other current assets |
|
(3,423 |
) |
165 |
|
(5,565 |
) |
(750 |
) |
Accounts payable |
|
(644 |
) |
5,246 |
|
4,020 |
|
9,508 |
|
Advance from customers |
|
1,394 |
|
2,932 |
|
3,641 |
|
2,530 |
|
Accrued expense and other current liabilities |
|
1,804 |
|
2,874 |
|
5,109 |
|
3,642 |
|
Long-term deposit |
|
145 |
|
(140 |
) |
(225 |
) |
(337 |
) |
Net cash provided by operating activities |
|
1,857 |
|
3,768 |
|
7,399 |
|
15,152 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
(207 |
) |
(328 |
) |
(917 |
) |
(2,451 |
) |
Purchase of term deposit |
|
|
|
(49,870 |
) |
|
|
(79,958 |
) |
Deposit in restricted cash |
|
(195 |
) |
(235 |
) |
(367 |
) |
(143 |
) |
Payment for business acquisition |
|
|
|
(1,000 |
) |
|
|
(1,000 |
) |
Net cash used in investing activities |
|
(402 |
) |
(51,433 |
) |
(1,284 |
) |
(83,552 |
) |
Cash flows from financing activity |
|
|
|
|
|
|
|
|
|
Proceeds from issuance of convertible notes |
|
|
|
|
|
8,000 |
|
|
|
Proceeds from initial public offering |
|
|
|
|
|
|
|
75,030 |
|
Proceeds from exercise of share options |
|
|
|
74 |
|
|
|
193 |
|
Payment of professional fees related to initial public offering |
|
(156 |
) |
(513 |
) |
(930 |
) |
(3,127 |
) |
Net cash (used in) provided by financing activities |
|
(156 |
) |
(439 |
) |
7,070 |
|
72,096 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
5 |
|
50 |
|
1 |
|
77 |
|
Cash and cash equivalents at beginning of period |
|
18,668 |
|
71,799 |
|
6,786 |
|
19,972 |
|
Cash and cash equivalents at end of period |
|
19,972 |
|
23,745 |
|
19,972 |
|
23,745 |
|