$KXIN
Kaixin Holdings
CIK:0001713539|SEC Filings
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands |
12 Months Ended | ||
|---|---|---|---|
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Net loss | $ (53,908) | $ (40,980) | $ (53,554) |
| Adjustments to reconcile net loss to net cash used in operating activities | |||
| Depreciation and amortization | 3,891 | 3,942 | 2,482 |
| Fair value change of warrants | (22) | (210) | 208 |
| Share-based compensation | 25,405 | 10,856 | 11,968 |
| Foreign currency exchange gain | (5) | (10) | |
| Impairment of other receivables | 8,848 | ||
| Impairment of prepaid expenses and other current assets | 392 | 23,262 | |
| Impairment of intangible assets | 16,946 | 0 | 0 |
| Share of equity loss | 41 | ||
| Amortization of right-of-use assets | 147 | ||
| Provision for dealership settlement | 571 | ||
| Provision for sales incentive | 2,701 | ||
| Loss (gain) on disposal of subsidiaries | 7,800 | 23,037 | (64) |
| Financial expenses | 32 | ||
| Interest expenses of convertible note in interest method | 3 | 331 | 493 |
| Deferred tax liabilities | (2,733) | (931) | (229) |
| Changes in operating assets and liabilities: | |||
| Inventories | (35) | 35 | (35) |
| Prepayment for vehicle purchase and other current assets | 8 | 25 | 1,653 |
| Amount due from related parties | (1,458) | ||
| Other non-current assets | (6) | ||
| Accounts payable | (93) | 106 | |
| Advances from customers | (2) | 78 | |
| Accrued expenses and other current liabilities | (250) | 865 | 2,790 |
| Short-term lease liabilities | (137) | (132) | (28) |
| Amount due to related parties | (56) | (13) | (1,237) |
| Income tax payable | (68) | (401) | (30) |
| Net cash used in operating activities | (2,583) | (3,020) | (2,108) |
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Purchase of property and equipment, net | (18) | (396) | |
| Cash disposed on disposal of subsidiaries | (24) | (2,740) | |
| Cash acquired on acquisition of a subsidiary | 2 | ||
| Proceeds from sales of a subsidiary | 16 | ||
| Net cash used in investing activities | (26) | (3,134) | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Proceeds from issuance of ordinary shares and warrant | 3,725 | 1,065 | |
| Repayment of convertible note | (50) | ||
| Borrowings from related parties | 286 | ||
| Repayment of borrowings to related parties | (60) | ||
| Borrowings from third parties | 1,104 | ||
| Capital contribution | 499 | ||
| Net cash provided by financing activities | 1,044 | 4,510 | 1,015 |
| Effect of exchange rate changes on cash and cash equivalents | 10 | (1,161) | (790) |
| Net changes in cash and cash equivalents | (1,529) | 303 | (5,017) |
| Cash and cash equivalents at beginning of year | 2,388 | 2,085 | 7,102 |
| Cash and cash equivalents at end of year | 859 | 2,388 | 2,085 |
| NON-CASH ACTIVITIES: | |||
| Issuance of Class A Ordinary Shares to settle Series F preferred shares | 246 | 3,443 | |
| Issuance of Series G preferred shares to settle liabilities due to the purchaser of KAG (Note 3) | 1,996 | ||
| Obtaining right-of-use assets in exchange for operating lease liabilities | 328 | ||
| Issuance of Class A Ordinary Shares for conversion of convertible notes | 638 | 2,088 | 2,050 |
| Issuance of Class A Ordinary Shares for acquisition of a subsidiary | 28,812 | 49,100 | |
| Recognition of intangible assets from acquisition of a subsidiary | 13,972 | ||
| Receivable due from issuance of ordinary shares and warrants in private placements | 17,900 | ||
| Series H convertible preferred shares | |||
| NON-CASH ACTIVITIES: | |||
| Issuance of shares to settle payables for sales incentive | 571 | ||
| Class A Ordinary Shares | |||
| NON-CASH ACTIVITIES: | |||
| Issuance of shares to settle payables for sales incentive | 417 | 3,914 | |
| Issuance of Class A Ordinary Shares for conversion of convertible notes | $ 638 | $ 2,088 | $ 2,050 |
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands |
Dec. 31, 2025 |
Dec. 31, 2024 |
||
|---|---|---|---|---|
| CURRENT ASSETS: | ||||
| Cash and cash equivalents | $ 859 | $ 2,388 | ||
| Inventories | 66 | 29 | ||
| Prepayment for vehicle purchase and other current assets, net | 97 | 557 | ||
| TOTAL CURRENT ASSETS | 1,022 | 2,974 | ||
| Long-term investment | 352 | 393 | ||
| Property and equipment, net | 236 | 310 | ||
| Goodwill | 21,237 | |||
| Intangible assets, net | 10,061 | 20,713 | ||
| Operating lease right-of-use assets | 108 | 255 | ||
| TOTAL NON-CURRENT ASSETS | 31,994 | 21,671 | ||
| TOTAL ASSETS | 33,016 | 24,645 | ||
| CURRENT LIABILITIES: | ||||
| Short-term operating lease liabilities | 94 | 141 | ||
| Contract liabilities | 6 | 77 | ||
| Convertible notes | 635 | |||
| Income tax payable | 68 | |||
| Amounts due to related parties | 233 | 355 | ||
| Warrant liability | 22 | |||
| Accrued expenses and other current liabilities | 8,630 | 7,750 | ||
| TOTAL CURRENT LIABILITIES | 8,963 | 9,048 | ||
| Long-term operating lease liabilities | 90 | |||
| Deferred tax liabilities | 2,125 | 2,333 | ||
| TOTAL LIABILITIES | 11,088 | 11,471 | ||
| COMMITMENT AND CONTINGENCIES | ||||
| EQUITY | ||||
| Additional paid-in capital | 437,639 | 406,344 | ||
| Subscription receivable | (17,900) | (17,900) | ||
| Statutory reserve | 8 | 8 | ||
| Accumulated deficit | (431,450) | (377,543) | ||
| Accumulated other comprehensive income | 1,970 | 1,963 | ||
| TOTAL KAIXIN HOLDINGS' SHAREHOLDERS' EQUITY | 21,928 | 13,173 | ||
| Non-controlling interests | 1 | |||
| TOTAL EQUITY | 21,928 | 13,174 | ||
| TOTAL LIABILITIES AND EQUITY | 33,016 | 24,645 | ||
| Class A Ordinary Shares | ||||
| EQUITY | ||||
| Ordinary shares | [1] | 28,728 | 247 | |
| Class B Ordinary Shares | ||||
| EQUITY | ||||
| Ordinary shares | [1] | 2,930 | 50 | |
| Series D convertible preferred shares | ||||
| EQUITY | ||||
| Preferred Stock, Value, Issued | 1 | 1 | ||
| Series F convertible preferred shares | ||||
| EQUITY | ||||
| Preferred Stock, Value, Issued | 1 | |||
| Series G convertible preferred shares | ||||
| EQUITY | ||||
| Preferred Stock, Value, Issued | 1 | 1 | ||
| Series H convertible preferred shares | ||||
| EQUITY | ||||
| Preferred Stock, Value, Issued | $ 1 | $ 1 | ||
| ||||