- Revenues of BaiJiaYun Limited grow by 65% as real-time video communications solutions see high adoption, penetrate new vertical markets
BEIJING, Jan. 21, 2023 /PRNewswire/ — Baijiayun Group Ltd ("Baijiayun" or the "Company") (Nasdaq: RTC), a video-centric technology solution provider with core expertise in SaaS/PaaS solutions, today announced the financial results for the fiscal year ended June 30, 2022 of BaiJiaYun Limited, its wholly-owned subsidiary.
Financial Highlights for the Fiscal Year Ended June 30, 2022 of BaiJiaYun Limited
- Total revenues increased by 65.5% year over year to $68.6 million for FY 2022
- Selling and marketing expenses as a percentage of total revenues decreased from 15.8% for FY 2021to 10.8% for FY 2022
- Net loss was $12.6 million for FY 2022 as compared to net income of $3.6 million for FY 2021
- Non-GAAP net loss[1] was $1.7 million for FY 2022 compared to non-GAAP net income of $3.6 million for FY 2021
- Non-GAAP adjusted EBITDA1 was negative $5.5 million for FY 2022 compared to positive $2.6 million for FY 2021
"We delivered blistering revenue growth last fiscal year, benefiting from our differentiated value proposition as a one-stop video technology solutions provider in China," commented Mr. Gangjiang Li, chairman and CEO of the Company.
"We have built industry-leading proprietary Real-Time Communications (RTC) video capabilities as the core of our competitive advantages. Our cloud-based network architecture provides one of the highest compatibility, availability, and scalability of video-centric solutions in China. This technology enables our customers to benefit from ultra-low latency, high-concurrency capacity, and data security in real-time interactions.
"In the future, we will continue to focus on further enhancing the functionality of our platform, cultivating multiple vertical markets, and developing AI-enabled services while improving the customer experience to seize greater market share in the fast-growing video cloud total solutions marketplace. Real-time video represents the future of scalable communications across a wide range of use cases, including education, sales, leadership and training, healthcare, customer service, and R&D and technology collaboration. We believe that we have the opportunity to build an industry-leading platform while transforming the way that people learn, collaborate, heal, and work," Mr. Li concluded.
Operating Highlights for the Fiscal Year Ended June 30, 2022 of BaiJiaYun Limited
- To take advantage of the rapid growth of the video cloud solutions industry in China, the Company formed a new strategic pattern to comprehensively develop three main business lines, with video-centric software-as-a-service (SaaS) and platform-as-a-service (PaaS) solutions as the foundation. This platform is bolstered by cloud and software related solutions and AI and system solutions to deliver total solution to the customers and increase customer stickiness.
- Baijiayun has successfully expanded its service scope from audio and video SaaS /PaaS services focused on the education sector to a wide range of additional industries, including finance, medical services, automotive, and IT.
- Expansion into new vertical markets and uses cases has driven the explosive business growth. The total number of customers of BaiJiaYun Limited reached 2,830 as of June 30, 2022, representing an increase of 17.7% compared with June 30, 2021.
- For BaiJiaYun Limited, in FY 2022, the total number of user visits to live-streaming large-class courses reached 70.1 million, the total duration of such live streaming courses exceeded 4.3 million hours, and the cumulative viewing time of such live streaming courses was 70.6 million hours, representing a year-over-year increase of 21.6%, 12.7%, and 24.3%, respectively.
Mr. Yi Ma, president of the Company, added, "From our inception in 2017, we have delivered standardized and customized solutions to 2,830 customers of all sizes and across industries through June 30, 2022. Our deep understanding of digital transformation in various verticals and our superb track record of delivering reliable, high-quality video experiences to customers have enabled us to establish a foothold in important new massive markets, including financial services and public education. To meet the demands of these customers for security and data privacy, we have increased the contribution of our private cloud solutions and AI embedded in hardware components, both of which have a higher delivery cost and compressed our margins in FY 2022. Over time, we believe that this strategic investment will provide us with a first-mover advantage and enable us to earn attractive returns as an industry leader.
"Our one-stop vertically integrated approach as a comprehensive video technology solutions provider will enhance our value propositions to our customers in solving their pain points in video technology applications, speeding deployments, reducing costs, and improving efficiency and scalability through intelligent automation."
Fiscal Year 2022 Financial Results of BaiJiaYun Limited
Revenues
Total revenues were $68.6 million in FY 2022, representing an increase of 65.5% from $41.4 million in FY2021, primarily due to acquisition of new customers and expansion of solutions and services offerings.
BaiJiaYun Limited breaks down its total revenues into three main categories:
- SaaS/PaaS solutions
- Cloud-related services
- AI solution services
The increase in total revenues was due to 1) a 46.8% increase in the revenues from SaaS/PaaS solutions to $31.3 million in FY 2022 from $21.3 million in FY 2021 due to an increased number of customers and new vertical markets, 2) a surge in customized platform development services from nil in FY 2021 to $10.3 million in FY 2022, and 3) a 43.7% increase in the revenues from AI solution services to $25.1 million in FY 2022 from $17.5 million in FY 2021 resulting from increasing customer demand to integrate AI-enabled devices and applications with real-time communications solutions.
Cost of Revenues
Cost of revenues was $50.2 million in FY 2022, a significant increase compared to $22.9 million recorded in FY 2021, primarily due to a significant increase in AI solutions cost and software development and customization costs associated with the growth of private cloud-related services and AI solution services, along with the increase in SMS cost.
Gross Profit and Gross Margin
Gross profit remained stable at $18.5 million and $18.4 million in FY 2021 and FY 2022, respectively. Gross profit margin decreased from 44.7% in FY 2021 to 26.9% in FY 2022, primarily due to 1) the introduction of customized platform development services, which had a relatively lower profit margin, 2) the decrease in gross profit margin of AI solution services from 29.5% in FY 2021 to 23.9% in FY 2022 as hardware products were purchased and integrated into AI and system solutions projects, and 3) an increase in the percentage of revenues contributed by SMS solutions, which has a relatively low gross profit margin.
Operating Expenses
Total operating expenses increased significantly to $35.2 million in FY 2022 from $16.1 million in FY 2021.
- Selling and marketing (S&M) expenses were $7.4 million in FY 2022, representing an increase of 12.8% from $6.5 million in FY 2021. S&M expenses included $1.0 million of share-based compensation expenses in FY 2022 to incentivize its sales and marketing personnel as compared to nil in FY 2021. General staff compensation for sales and marketing personnel increased from $3.8 million in FY 2021 to $4.5 million in FY 2022 as a result of the expansion of its sale team to accommodate business growth. As a percentage of total revenues, the sales and marketing expenses decreased from 15.8% in FY 2021 to 10.8% in FY 2022.
- General and administrative (G&A) increased significantly to $14.8 million in FY 2022 from $3.7 million in FY 2021. G&A expenses included $2.0 million of share-based compensation expenses to our management and employees in recognition of their continued services as compared to nil in the prior fiscal year. BaiJiaYun Limited recorded bad debt expenses of $7.8 million in FY 2022 versus $0.6 million in FY 2021. The bad debt expenses were a result of increasing accounts receivables due to the negative impacts from China’s restrictive zero-Covid policy in 2022 and entry into market segments where customers often face payment delays. BaiJiaYun Limited remains optimistic that most of these receivables will eventually be collected as business practices normalize now that COVID restrictions are being lifted in China.
- Research and development (R&D) expenses increased significantly to $13.0 million in FY 2022 from $5.8 million in FY 2021. R&D expenses included $6.3 million of share-based compensation expenses to motivate its R&D personnel as compared to nil in FY 2021. BaiJiaYun Limited expects that share-based compensation expenses will move to a moderate level in the future following the completion of the going-public transaction.
Operating Income/(Loss)
Operating loss was $16.8 million in FY 2022 as compared to operating income of $2.4 million in FY 2021. The operating margin decreased from 5.8% in FY 2021 to (24.5%) in FY 2022, reflecting the decrease in gross margin, and increases in share-based compensation expenses and bad debt expenses.
Income Tax Benefits/(Expenses)
Income tax benefits were $1.6 million in FY 2022 as compared to income tax expenses of $0.3 million in FY 2021.
Net Income/(Loss)
Net loss was $12.6 million in FY 2022 as compared to net income of $3.6 million in FY 2021.
Non-GAAP net loss was $1.7 million in FY 2022 compared to non-GAAP net income of $3.7 million in FY 2021.
Basic and diluted loss per share was $0.38 in FY 2022, compared to $0.04 in FY 2021.
Financial Outlook for the Fiscal Year 2023 of BaiJiaYun Limited
Based on currently available information, BaiJiaYun Limited expects total revenues for the fiscal year ending June 30, 2023 to be between $90 million and $103 million, and expects to return to profitability under non-GAAP measures with non-GAAP net income of between $5 and $7 million. This outlook reflects the current and preliminary views of BaiJiaYun Limited on the market and operational conditions, and is subject to various changes and uncertainties, including but not limited to the impact of the COVID-19 pandemic.
Use of Non-GAAP Financial Measures of BaiJiaYun Limited
BaiJiaYun Limited has provided in this press release financial information that has not been prepared in accordance with generally accepted accounting principles in the United States ("GAAP"), including non-GAAP net income/(loss) and non-GAAP adjusted EBITDA. BaiJiaYun Limited uses these non-GAAP financial measures internally in analyzing its financial results and for financial and operational decision-making purposes. BaiJiaYun Limited believes that such non-GAAP financial measures provide useful information to investors and others about its operating results, enhance the overall understanding of its past performance and future prospects, and allow for greater visibility with respect to key metrics used by its management in its financial and operational decision-making.
Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with the consolidated financial statements of BaiJiaYun Limited prepared in accordance with GAAP. Non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the data of BaiJiaYun Limited. A reconciliation of the historical non-GAAP financial measures to the most directly comparable GAAP measures has been provided in the table captioned "Reconciliation of GAAP to Non-GAAP Measures" included at the end of this press release, and investors are encouraged to review the reconciliation.
Definitions of the non-GAAP financial measures of BaiJiaYun Limited included in this press release are presented below.
Non-GAAP Net Income/(Loss)
BaiJiaYun Limited defines non-GAAP net income/(loss) as net income/(loss) adjusted to exclude share-based compensation expenses and reverse acquisition related expenses.
Non-GAAP Adjusted EBITDA
BaiJiaYun Limited defines non-GAAP adjusted EBITDA as net income/(loss) before interest income, income tax benefits/(expenses), depreciation and amortization expenses, exchange gain/(loss), investment income/(loss), gain/(loss) from equity method investments, other income, net and amortization of internally developed software, and adjusted to exclude the effects of share-based compensation expenses and reverse acquisition related expenses.
Change of Fiscal Year End and Auditor The board of directors of the Company approved a change of fiscal year end from December 31 to June 30 upon completion of the transaction between BaiJiaYun Limited and Fuwei Films (Holdings) Co., Ltd. On January 12, 2023, the Company appointed MaloneBailey, LLP ("MaloneBailey") as its independent registered public accounting firm for the fiscal year ending June 30, 2023. The appointment of MaloneBailey was made after a careful and thorough evaluation process, and was approved by the board and its audit committee. MaloneBailey succeeds Shandong Haoxin Certified Public Accountants Co., Ltd. ("Shandong Haoxin"), the Company’s previous independent registered public accounting firm. The Company’s decision to change its auditor was not the result of any disagreement between the Company and Shandong Haoxin on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure. The Company is working closely with Shandong Haoxin and MaloneBailey to ensure a seamless transition.
Safe Harbor Statement
This press release contains certain "forward-looking statements." These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. Statements that are not historical facts, including statements about the parties’ perspectives and expectations, are forward-looking statements. The words "will, " "expect, " "believe, " "estimate, " "intend, " "plan" and similar expressions indicate forward-looking statements.
Such forward-looking statements are inherently uncertain, and shareholders and other potential investors must recognize that actual results may differ materially from the expectations as a result of a variety of factors. Such forward-looking statements are based upon management’s current expectations and include known and unknown risks, uncertainties, and other factors, many of which are hard to predict or control, that may cause the actual results, performance, or plans to differ materially from any future results, performance or plans expressed or implied by such forward-looking statements. The forward-looking information provided herein represents the Company’s estimates as of the date of this press release, and subsequent events and developments may cause the Company’s estimates to change.
The Company specifically disclaims any obligation to update the forward-looking information in the future. Therefore, this forward-looking information should not be relied upon as representing the Company’s estimates of its future financial performance as of any date subsequent to the date of this press release.
A further list and description of risks and uncertainties can be found in the documents that the Company has filed or furnished or may file or furnish with the U.S. Securities and Exchange Commission, which you are encouraged to read. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Accordingly, you are cautioned not to place undue reliance on these forward-looking statements. Forward-looking statements relate only to the date they were made, and the Company undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made except as required by law or applicable regulation.
About Baijiayun Group Ltd
Baijiayun is a video-centric technology solution provider with core expertise in SaaS/PaaS solutions. Baijiayun is committed to delivering reliable, high-quality video experiences across devices and localities and has grown rapidly since the inception in 2017. Premised on its industry-leading video-centric technologies, Baijiayun offers a wealth of video-centric technology solutions including Video SaaS/PaaS, Video Cloud and Software, and Video AI and System Solutions. Baijiayun is catered to the evolving communications and collaboration needs of enterprises of all sizes and industries, which makes Baijiayun a one-stop video-centric technology solution provider.
The following financial statements are derived from Form-20 F to be filed with US Securities and Exchange Commission (SEC) by the Company.
BAIJIAYUN LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(All amounts in US$ thousands, except for share and per share data)
| For the Years Ended June 30, | ||||||
| 2022 | 2021 | |||||
| Revenues | $ | 68,600 | $ | 41,449 | ||
| Cost of revenues | (50,168) | (22,921) | ||||
| Gross profit | 18,432 | 18,528 | ||||
| Operating expenses | ||||||
| Selling and marketing expenses | (7,379) | (6,539) | ||||
| General and administrative expenses | (14,781) | (3,746) | ||||
| Research and development expenses | (13,048) | (5,806) | ||||
| Total operating expenses | (35,208) | (16,091) | ||||
| (Loss) income from operations | (16,776) | 2,437 | ||||
| Interest income, net | 51 | 316 | ||||
| Investment income | 768 | 777 | ||||
| Gain (loss) from equity method investments | 581 | (4) | ||||
| Other income, net | 1,118 | 465 | ||||
| (Loss) Income Before Income Taxes | (14,258) | 3,991 | ||||
| Income tax benefit/(expenses) | 1,638 | (342) | ||||
| Net (Loss) Income | (12,620) | 3,649 | ||||
| Less: Net income (loss) attributable to non-controlling interests | 195 | 192 | ||||
| Net (Loss) Income attributable to BaiJiaYun Limited | (12,815) | 3,457 | ||||
| Accretion of convertible redeemable preferred shares | (3,865) | (3,029) | ||||
| Deemed dividends to convertible redeemable preferred shareholders | — | (2,085) | ||||
| Net income attributable to BaiJiaYun Limited’s preferred shareholders | — | — | ||||
| Net (Loss) attributable to BaiJiaYun Limited’s ordinary shareholders | $ | (16,680) | $ | (1,657) | ||
| Net (Loss) Income | $ | (12,620) | $ | 3,649 | ||
| Other comprehensive (Loss) Income | ||||||
| Foreign currency translation adjustments | (294) | (334) | ||||
| Comprehensive (Loss) Income | (12,914) | 3,315 | ||||
| Less: Comprehensive income (loss) attributable to non-controlling interests | 195 | 192 | ||||
| Comprehensive (loss) income available to BaiJiaYun Limited | (13,109) | 3,123 | ||||
| Accretion of convertible redeemable preferred shares | (3,865) | (3,030) | ||||
| Deemed dividends to convertible redeemable preferred shareholders | — | (2,085) | ||||
| Net income attributable to BaiJiaYun Limited’s preferred shareholders | — | — | ||||
| Comprehensive (loss) income attributable to BaiJiaYun Limited’s ordinary shareholders | $ | (16,974) | $ | (1,991) | ||
| Weighted average number of ordinary shares outstanding used in computing (loss) earnings per share | ||||||
| Basic and Diluted | 44,069,300 | 41,204,699 | ||||
| (Loss) earnings per share | ||||||
| Basic and Diluted | $ | (0.38) | $ | (0.04) | ||
BAIJIAYUN LIMITED
CONSOLIDATED BALANCE SHEETS
(All amounts in US$ thousands, except for share and per share data)
| As of June 30, | ||||||
| 2022 | 2021 | |||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash and cash equivalents | $ | 16,603 | $ | 48,295 | ||
| Restricted cash | 8,376 | 8,865 | ||||
| Short-term investments | 7,855 | 7,788 | ||||
| Notes receivable | 108 | — | ||||
| Accounts receivable, net | 22,522 | 9,057 | ||||
| Accounts receivable – related party | 96 | — | ||||
| Prepayments | 4,008 | 967 | ||||
| Prepayments – related party | 314 | 329 | ||||
| Inventories | 1,832 | 569 | ||||
| Deferred contract costs | 10,024 | 2,611 | ||||
| Due from related parties | 90 | 564 | ||||
| Prepaid expenses and other current assets, net | 3,105 | 2,095 | ||||
| Total current assets | 74,933 | 81,140 | ||||
| Property and equipment, net | 585 | 367 | ||||
| Intangible assets, net | 3,345 | 554 | ||||
| Operating lease right of use assets | 1,328 | 1,258 | ||||
| Deferred tax assets | 2,194 | 176 | ||||
| Long-term deposits | — | 243 | ||||
| Long-term investments | 25,012 | 795 | ||||
| Goodwill | 1,145 | — | ||||
| Other non-current assets | 366 | 348 | ||||
| Total non-current assets | 33,975 | 3,741 | ||||
| TOTAL ASSETS | $ | 108,908 | $ | 84,881 | ||
| LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ DEFICIT | ||||||
| Current liabilities | ||||||
| Deposit payable | $ | — | $ | 11,616 | ||
| Short-term borrowing | 149 | — | ||||
| Accounts and notes payable | 23,280 | 8,356 | ||||
| Advance from customers | 5,906 | 5,380 | ||||
| Advance from customers – related parties | 269 | 1,706 | ||||
| Income tax payable | 417 | 21 | ||||
| Deferred revenue | 1,001 | 251 | ||||
| Deferred revenue – related party | 64 | 181 | ||||
| Due to related parties | 12,993 | 488 | ||||
| Operating lease liabilities, current | 625 | 575 | ||||
| Accrued expenses and other liabilities | 4,599 | 4,852 | ||||
| Total current liabilities | 49,303 | 33,426 | ||||
| Deferred tax liabilities | 210 | — | ||||
| Operating lease liabilities, noncurrent | 551 | 628 | ||||
| Total Liabilities | 50,064 | 34,054 | ||||
| Mezzanine equity | ||||||
| Series Seed convertible redeemable preferred shares (par value $0.0001 per share, 4,675,347 shares authorized, issued | 1,078 | 1,119 | ||||
| Series A convertible redeemable preferred shares (par value $0.0001 per share, 5,205,637 shares authorized, issued | 3,136 | 3,078 | ||||
| Series A-1 convertible redeemable preferred shares (par value $0.0001 per share, 5,202,768 shares authorized, issued | 6,592 | 6,500 | ||||
| Series A-2 convertible redeemable preferred shares (par value $0.0001 per share, 3,540,046 shares authorized, issued | 4,630 | 4,514 | ||||
| Series A-3 convertible redeemable preferred shares (par value $0.0001 per share, 3,789,358 shares authorized, issued | 4,843 | 4,715 | ||||
| Series B convertible redeemable preferred shares (par value $0.0001 per share, 11,047,269 shares authorized, issued | 23,677 | 23,076 | ||||
| Series B+ convertible redeemable preferred shares (par value $0.0001 per share, 5,424,746 shares authorized, issued | 12,708 | 12,316 | ||||
| Series C convertible redeemable preferred shares (par value $0.0001 per share, 2,419,909 shares and nil shares authorized, | 12,206 | — | ||||
| Total Mezzanine Equity | 68,870 | 55,318 | ||||
| Shareholders’ deficit | ||||||
| Ordinary shares (par value $0.0001 per share, 458,694,920 shares authorized, 44,069,300 shares issued and outstanding | 4 | 4 | ||||
| Additional paid-in capital | 5,657 | — | ||||
| Statutory reserve | 919 | 18 | ||||
| Accumulated deficit | (18,411) | (4,695) | ||||
| Accumulated other comprehensive loss | (276) | (67) | ||||
| Total shareholders’ deficit attributable to BaiJiaYun Limited | (12,107) | (4,740) | ||||
| Non-controlling interests | 2,081 | 250 | ||||
| Total shareholders’ deficit | (10,026) | (4,490) | ||||
| TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ DEFICIT | $ | 108,908 | $ | 84,882 | ||
BAIJIAYUN LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(All amounts in US$ thousands)
| For the Years Ended June 30, | ||||||
| 2022 | 2021 | |||||
| Cash Flows From Operating Activities: | ||||||
| Net (loss) income | $ | (12,620) | $ | 3,649 | ||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||
| Depreciation and amortization expenses | 347 | 128 | ||||
| Amortization of operating lease right of use assets | 621 | 583 | ||||
| Provision for doubtful accounts | 7,785 | 631 | ||||
| Deferred income tax expenses | (2,116) | 325 | ||||
| Deemed dividends from disposal of a subsidiary | — | 113 | ||||
| Investment income on short-term investments | (768) | (778) | ||||
| Gain (loss) from equity method investments | (581) | 4 | ||||
| Share-based compensation | 9,522 | — | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable, net | (20,343) | (6,777) | ||||
| Accounts receivable, net – related party | (99) | — | ||||
| Notes receivable | (68) | — | ||||
| Prepayments | (3,173) | (221) | ||||
| Prepayments – related party | 3 | 3 | ||||
| Inventories | (893) | 1,130 | ||||
| Deferred contract costs | (7,789) | (2,461) | ||||
| Due from related parties | 231 | (388) | ||||
| Prepaid expenses and other current assets, net | (3,502) | (697) | ||||
| Long-term deposits | 243 | (47) | ||||
| Other non-current assets | (32) | — | ||||
| Accounts and notes payable | 15,761 | 6,657 | ||||
| Accounts and notes payable – related parties | — | — | ||||
| Advance from customers | 696 | (936) | ||||
| Advance from customers – related parties | (1,428) | 1,657 | ||||
| Income tax payable | 411 | 21 | ||||
| Deferred revenue | 788 | 122 | ||||
| Deferred revenue – related party | (114) | 169 | ||||
| Operating lease liabilities | (723) | (599) | ||||
| Accrued expenses and other liabilities | 18 | 2,541 | ||||
| Net cash provided by (used in) operating activities | (17,823) | 4,829 | ||||
| Cash Flows From Investing Activities | ||||||
| Acquisition of property, plant and equipment | (544) | (250) | ||||
| Capitalization of software development cost | (1,467) | (540) | ||||
| Acquisition of long-term investments | (25,938) | (741) | ||||
| Purchases of short-term investments | (172,619) | (281,980) | ||||
| Redemption of short-term investments | 173,027 | 293,337 | ||||
| Business combinations, net of cash acquired | 25 | — | ||||
| Net cash provided by (used in) investing activities | (27,516) | 9,826 | ||||
BAIJIAYUN LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(All amounts in US$ thousands)
| For the Years Ended June 30, | ||||||
| 2022 | 2021 | |||||
| Cash Flows From Financing Activities: | ||||||
| Deposits received from a Series C preferred shareholder | — | 11,326 | ||||
| Return of deposits received from a Series C preferred shareholder | (11,820) | — | ||||
| Payment of deferred offering costs | — | (98) | ||||
| Contribution from the non-controlling shareholders | — | 303 | ||||
| Proceeds from issuance of Series B and Series B+ convertible redeemable preferred shares | — | 28,029 | ||||
| Issuance cost in connection with issuance of Series B and Series B+ convertible redeemable | — | (303) | ||||
| Proceeds from issuance of Series C convertible redeemable preferred shares | 11,807 | — | ||||
| Loans from related parties | 15,049 | 79 | ||||
| Repayment to a related party | (2,071) | — | ||||
| Proceeds from short-term borrowing | 155 | — | ||||
| Net cash provided by financing activities | 13,120 | 39,336 | ||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 39 | 2,152 | ||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (32,181) | 56,144 | ||||
| Cash, cash equivalents and restricted cash at beginning of the year | 57,160 | 1,016 | ||||
| Cash, cash equivalents and restricted cash at end of the year | $ | 24,979 | $ | 57,160 | ||
| Supplemental Cash Flow Information | ||||||
| Cash paid for interest expense | $ | 417 | $ | 78 | ||
| Cash paid for income tax | 53 | 812 | ||||
| Non-cash Operating, Investing and Financing activities | ||||||
| Operating lease right of use assets obtained in exchange for operating lease liabilities | $ | 739 | $ | 953 | ||
| Remeasurement of operating lease liabilities and right of use assets due to lease | 1 | — | ||||
| Accretion of convertible redeemable preferred shares | 3,865 | 3,030 | ||||
| Receivables from related parties settled with payables to related parties | 240 | — | ||||
| Deemed dividends to convertible redeemable preferred shareholders | — | 2,085 | ||||
| Contribution from preferred shareholders in connection with modification of interest rate | — | 102 | ||||
| Issuance of shares in exchange for acquisition of equity interest in controlling subsidiaries | — | 3,332 | ||||
| Investment in an equity investee through borrowing from a related party | — | 378 | ||||
BAIJIAYUN LIMITED
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(All amounts in US$ thousands)
| For the Years Ended June 30, | |||||||||||||
| 2022 | 2021 | ||||||||||||
| Revenues | $ | 68,600 | $ | 41,449 | |||||||||
| Cost of revenues | (50,169) | (22,922) | |||||||||||
| Total operating expenses | (35,208) | (16,091) | |||||||||||
| (Loss) income from operations | (16,777) | 2,436 | |||||||||||
| (Loss) income before income taxes | (14,258) | 3,991 | |||||||||||
| Income tax benefit/(expenses) | 1,637 | (342) | |||||||||||
| Net (Loss) Income per GAAP | (12,621) | 3,649 | |||||||||||
| Interest income | 51 | 316 | |||||||||||
| Income tax benefit/(expenses) | 1,637 | (342) | |||||||||||
| Depreciation and amortization expenses | 347 | 128 | |||||||||||
| EBITDA per GAAP | (13,962) | 3,803 | |||||||||||
| Cost of revenues – share-based compensation (SBC) | 247 | — | |||||||||||
| Selling and marketing expenses – SBC | 993 | — | |||||||||||
| General and administrative expenses – SBC | 1,977 | — | |||||||||||
| Research and development expenses – SBC | 6,305 | — | |||||||||||
| Total share-based compensation expense | 9,522 | — | |||||||||||
| Reverse acquisition related expense | 1,417 | — | |||||||||||
| Non-GAAP Net Income | (1,682) | 3,649 | |||||||||||
| Exchange gain or loss | – | — | |||||||||||
| Investment income /(loss) | 768 | 778 | |||||||||||
| Gain (loss) from equity method investments | 581 | (4) | |||||||||||
| Other income, net | 1,118 | 466 | |||||||||||
| Amortization of internally developed software | — | — | |||||||||||
| Non-GAAP Adjusted EBITDA | (5,490) | 2,563 | |||||||||||
Investor / Media Contact:
Crocker Coulson
CEO, AUM Media, Inc.
(646) 652 7185
crocker.coulson@aummedia.org
Company Contact:
Yong Fang
CFO, Baijiayun Group Ltd
(267) 939 5080
fangyong@baijiayun.com
| [1] Non-GAAP net income/(loss) and non-GAAP adjusted EBITDA are non-GAAP financial measures. See section entitled "Use of Non-GAAP Financial Measures" for information on how BaiJiaYun Limited defines and calculates its non-GAAP financial measures. A reconciliation of such non-GAAP financial measures to the most directly comparable GAAP measures is set forth at the end of this press release. |