UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
6-K
REPORT
OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13A-16 OR 15D-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For
the month of December, 2024
Commission
File Number: 001-41353
Genius
Group Limited
(Translation
of registrant’s name into English)
8
Amoy Street, #01-01
Singapore
049950
(Address
of principal executive offices)
Indicate
by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form
20-F ☒ Form 40-F ☐
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): .
Note:
Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report
to security holders. 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): .
Note:
Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that
the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated,
domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on
which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to
be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the
subject of a Form 6-K submission or other Commission filing on EDGAR.
Genius
Group Ltd. (the “Company”) which is listed on the NYSE American under the symbol “GNS” releases its unaudited
financial results for the six months ended June 30, 2024, as attached hereto as Exhibit 99.3. The Company has determined that the previously
announced acquisition transaction with PrimeSource for the FatBrain assets is null and void ab initio and therefore the financial
impact of that null and void acquisition has been excluded from the previously referenced six month financials for the period ended June
30, 2024. Thus as previously stated, the Company has withdrawn all guidance and disclosures in which there has been consideration of
the aforesaid null and void transaction.
Further
to the previously reported issues related to the Company’s LZGI Asset Purchase Transaction, and in light of there being no out-of-court
settlement reached to date with regards to the transaction, the Company’s Board has voted to proceed with arbitration to fully
rescind ab initio the agreement and to pursue via the arbitration process the return of the 7.3 million ordinary shares in the
Company issued and the $6.6 million in cash paid to date to LZGI as part of the transaction to the Company.
The
Board further resolved that in the event the Company is successful in receiving back all or part of the 7.3 million ordinary shares related
to this transaction, that these shares will be returned to the Company’s treasury, and the Company’s issued share capital
will be reduced by the same number of shares.
The
Board further resolved that in the event the Company is successful in receiving back all or part of the $6.6 million in cash related
to this transaction, that this will be converted to Bitcoin as part of the Company’s Bitcoin treasury and the Company’s Bitcoin
holdings will increase by the corresponding amount.
The
Company is proceeding with its preparation and filing of its 2024 first half financial results, excluding the Fat Brian financials that
would have been included had the transaction proceeded. The Company is also withdrawing any guidance or prior statements in which LZGI
has been included. Therefore, the Company asks investors to not consider any impact of the aforementioned transaction in making any investment
decisions regarding the Company.
The
Company is therefore withdrawing any information with regard to LZGI, FatBrain and PrimeSource in all of its public disclosures, including
but not limited to in Registration Statements and Annual Reports on Forms F-1, F-3 and S-8 and Annual Report on Form 20-F and the Current
Reports on Form 6-K filed with the SEC on the following dates: March 15, 2024, March 18, 2024, March 19, 2024, March 21, 2024, April
19, 2024, April 25, 2024, April 26, 2024, May 15, 2024, May 17, 2024, June 6, 2024, June 25, 2024, June 28, 2024, July 15, 2024, July
19, 2024, July 24, 2024 and July 26, 2024.
Exhibit
Index
Exhibit
SIGNATURES
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.
|
GENIUS
GROUP LIMITED |
|
|
|
Date:
December 27, 2024 |
|
|
|
By: |
/s/
Roger James Hamilton |
|
Name: |
Roger James Hamilton |
|
Title: |
Chief Executive Officer and Chairman
(Principal Executive Officer) |
Exhibit
99.1
Genius
Group Announces 177% Net Asset Growth in First Half of 2024
Genius
Group increases Net Asset Value to $54.6 million, reduces net loss per share by 74% in First Half of 2024.
Provides
guidance of $75 million net asset value for Full Year with growth in Bitcoin Treasury.
SINGAPORE,
December 27, 2024 - Genius Group Limited (NYSE American: GNS) (“Genius Group” or the “Company”), a
leading AI-powered, Bitcoin-first education group, today announced its financial results for the first half of 2024.
“Following
a rationalization of our operations in the first half of the year, we are extremely pleased to report a stronger balance sheet and a
reduction in operational expenses for the first six months of 2024. This trend has continued in the second half, with the launch of our
Bitcoin-first strategy and growth of our Bitcoin Treasury.” said Roger Hamilton, CEO of Genius Group.
Genius
Group’s unaudited first half financial results are for the operations of the Company excluding financials related to the LZGI transaction
signed in January 2024. As previously reported, the Company has voted to rescind that transaction, and the matter is currently in arbitration.
The financial highlights for the first half of 2024 is prior to the launch of the Company’s Bitcoin Treasury strategy in the second
half of 2024.
Financial
Highlights for the First Half of 2024
|
● |
First
half revenue of $4.9 million, compared to $11.8 million for first half of 2023, due to the spin off of Entrepreneur Resorts Limited
and closure of University of Antelope Valley. |
|
● |
First
half operating expenses of $10.8 million, compared to $15.4 million for first half of 2023, due to the reduction in operational costs
and rationalization of operations in anticipation at the time of the LZGI transaction. |
|
● |
First
half total loss of ($8.8) million, compared to ($11.4) million for first half of 2023, a reduction of 22.8%. |
|
● |
First
half loss per share of ($0.84) per basic and diluted share compared to loss per share of ($3.20) per basic and diluted share in first
half of 2023, a reduction of 74%. |
|
● |
$0.50
million cash and equivalents as of June 30, 2024, compared to $0.6 million as of December 31, 2023. |
|
● |
First
half total current assets of $41.2 million, compared to $9.6 million as of December 31, 2023, an increase of 329%,
due to receivables from the reversal of the LZGI transaction. |
|
● |
First
half total assets of $78.3 million, compared to $43.2 as of December 31, 2023, an increase of 81%. |
|
● |
First
half net assets of $54.6 million, compared to $19.7 million as of December 31, 2023, an increase of 177%. |
“While
the company has put significant focus on various corporate actions, rationalizing its operations and reducing costs in 2024, we have
done so while growing our core Edtech business.” said Gaurav Dama, CFO of Genius Group. “We are finishing 2024 with a strong
balance sheet and look forward to moving towards a sustainable cash positive operating model anchored by our Bitcoin Treasury plan in
2025.”
Strategic
and Operational Highlights for the First Half of 2023
|
● |
Closing
$8.25 million public offering in January 2024 |
|
● |
Launched
AI Avatar Tutor Team on GeniusU and expanding AI powered Genius University |
|
● |
Launch
of Genius City Singapore: Company’s 1st Sovereign AI Education Ecosystem |
|
● |
Completion
of Warrants Exercise for $3.8 Million Gross Proceeds in May 2024 |
|
● |
Launch
of Abu Dhabi and Dubai Genius Cities, AI Hubs at Abu Dhabi University |
|
● |
Rationalization
of operations, including closure of University of Antelope Valley |
|
● |
Announcement
and subsequent decision to rescind asset purchase agreement with LZGI |
Recent
Strategic and Operational Highlights
|
● |
Completion
of reverse stock split in August 2024 |
|
● |
Closing
$150 million ATM offering |
|
● |
Restructuring
of the Board with appointment of Four new Board Members aligned with Company’s Bitcoin-first strategy. |
|
● |
Launch
of GeniusGroup.AI to Power Growth of Genius Cities and AI Education |
|
● |
Bitcoin
Treasury Reserve Strategy and invested $20M to acquire 214 Bitcoin |
|
● |
Launched
Sponsorship of Bitcoin MENA, Abu Dhabi and Bitcoin 2025, Las Vegas |
|
● |
Sponsorship
of Consensus Hong Kong and Toronto, and Paris Blockchain Week |
|
● |
Acquisition
of Bitcoin Learning Platform, XD Academy |
|
● |
Launch
announcement of Bitcoin Academy and Blockchain Academy in Q1 2025 |
Following
the issues relating to the LZGI transaction, the Company previously withdrew guidance for the year 2024. With the restructuring and realignment
of the company to its Bitcoin-first strategy in the second half of 2024, the Company anticipates its Net Asset Value to grow to $75 million
for the full year, with over $20 million in its Bitcoin Treasury. The Company is committed to its current path towards profitable, cash
positive operations and an initial Bitcoin Treasury target of 1,000 Bitcoin.
Other
The
audit opinion of its audited consolidated financial statements for the fiscal year ended December 31, 2023, included in the Company’s
Annual Form on 20F filed with the Securities and Exchange Commission on May 15, 2024, prepared as going concern. The Company’s
unaudited condensed consolidated financial statements as of June 30, 2024 have been prepared on a going concern basis.
About
Genius Group
Genius
Group (NYSE: GNS) is a Bitcoin-first business delivering AI powered, education and acceleration solutions for the future of work. Genius
Group serves 5.4 million users in over 100 countries through its Genius City model and online digital marketplace of AI training, AI
tools and AI talent. It provides personalized, entrepreneurial AI pathways combining human talent with AI skills and AI solutions at
the individual, enterprise and government level. To learn more, please visit www.geniusgroup.net.
Investor
Notice
Investing
in our securities involves a high degree of risk. Before making an investment decision, you should carefully consider the risks, uncertainties
and forward-looking statements described in our most recent Annual Report on Form 20-F, as amended for the fiscal year ended December
31, 2023, filed with the SEC on May 15, 2024. If any of these risks were to occur, our business, financial condition or results of operations
would likely suffer. In that event, the value of our securities could decline, and you could lose part or all of your investment. The
risks and uncertainties we describe are not the only ones facing us. Additional risks not presently known to us or that we currently
deem immaterial may also impair our business operations. In addition, our past financial performance may not be a reliable indicator
of future performance, and historical trends should not be used to anticipate results in the future. See “Forward-Looking Statements”
below.
Forward-Looking
Statements
Statements
made in this press release include forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements can be identified by the use of words such as “may,”
“will,” “plan,” “should,” “expect,” “anticipate,” “estimate,”
“continue,” or comparable terminology. Such forward-looking statements are inherently subject to certain risks, trends and
uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate and involve
factors that may cause actual results to differ materially from those projected or suggested. Readers are cautioned not to place undue
reliance on these forward-looking statements and are advised to consider the factors listed above together with the additional factors
under the heading “Risk Factors” in the Company’s Annual Reports on Form 20-F, as may be supplemented or amended by
the Company’s Reports of a Foreign Private Issuer on Form 6-K. The Company assumes no obligation to update or supplement forward-looking
statements that become untrue because of subsequent events, new information or otherwise.
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In
US Dollars)
| |
As of June 30,
2024 | | |
As of December 31, 2023 | |
| |
(Unaudited) | | |
(Audited) | |
Assets | |
| | | |
| | |
Current Assets | |
| | | |
| | |
Cash and cash equivalents | |
| 500,329 | | |
| 614,753 | |
Restricted cash | |
| 711,026 | | |
| 711,026 | |
Accounts receivable, net | |
| 1,834,827 | | |
| 1,868,931 | |
Other receivables | |
| 36,875,097 | | |
| 50,465 | |
Due from related parties | |
| 169,969 | | |
| 4,966,733 | |
Inventories | |
| 574,464 | | |
| 755,284 | |
Prepaid expenses and other current assets | |
| 489,296 | | |
| 666,673 | |
Total Current Assets | |
| 41,155,301 | | |
| 9,633,865 | |
Property and equipment, net | |
| 421,952 | | |
| 456,751 | |
Other investments | |
| 4,454,338 | | |
| 28,698 | |
Investments in joint venture | |
| 369 | | |
| 379 | |
Other receivables | |
| 766,076 | | |
| 770,994 | |
Due from related parties | |
| 5,602,470 | | |
| 5,628,298 | |
Goodwill | |
| 11,405,622 | | |
| 11,425,148 | |
Intangible assets, net | |
| 14,476,868 | | |
| 15,250,751 | |
Other non-current assets | |
| 18,889 | | |
| 18,889 | |
Total Assets | |
| 78,301,886 | | |
| 43,213,773 | |
Liabilities and Shareholders’ Equity | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts payable | |
| 3,156,964 | | |
| 4,406,850 | |
Accrued expenses and other current liabilities | |
| 2,575,505 | | |
| 2,419,205 | |
Contract Liability | |
| 1,916,179 | | |
| 2,750,137 | |
Income tax payable | |
| 225,663 | | |
| 174,738 | |
Loans payable – current portion | |
| 4,185,652 | | |
| 2,467,656 | |
Due to related parties | |
| 4,234,079 | | |
| 4,907,181 | |
Convertible debt obligations, current portion | |
| - | | |
| - | |
Short term debt | |
| 40,000 | | |
| 122,415 | |
Total Current Liabilities | |
| 16,334,042 | | |
| 17,248,182 | |
Due to related parties | |
| 1,807 | | |
| 1,820 | |
Loans payable – non-current portion | |
| 1,343,664 | | |
| 254,455 | |
Deferred tax liability | |
| 2,280,324 | | |
| 2,280,323 | |
Derivative liabilities | |
| 3,714,000 | | |
| 3,714,000 | |
Total Liabilities | |
| 23,673,838 | | |
| 23,498,780 | |
Commitments and Contingencies Shareholders’ Equity: | |
| | | |
| | |
Contributed capital | |
| 125,355,215 | | |
| 81,617,864 | |
Reserves | |
| (8,031,640 | ) | |
| (8,459,565 | ) |
Accumulated deficit | |
| (68,362,461 | ) | |
| (59,132,781 | ) |
Capital and reserves attributable to owners of Genius Group Ltd | |
| 48,961,114 | | |
| 14,025,518 | |
Non controlling interest | |
| 5,666,934 | | |
| 5,689,475 | |
Total Shareholders’ Equity | |
| 54,628,048 | | |
| 19,714,993 | |
Total Liabilities and Shareholders’ Equity | |
| 78,301,886 | | |
| 43,213,773 | |
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In
US Dollars)
| |
June 30, 2024 | | |
June 30, 2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Revenue | |
$ | 4,880,309 | | |
$ | 11,795,714 | |
Cost of revenue | |
| (3,149,970 | ) | |
| (5,593,340 | ) |
Gross profit | |
| 1,730,339 | | |
| 6,202,374 | |
Operating (Expenses) Income | |
| | | |
| | |
General and administrative | |
| (9,510,000 | ) | |
| (13,672,668 | ) |
Depreciation and amortization | |
| (729,690 | ) | |
| (919,568 | ) |
Other operating income | |
| 19,238 | | |
| 1,213 | |
Legal expenses | |
| (531,252 | ) | |
| (776,867 | ) |
Loss from foreign currency transactions | |
| (54,916 | ) | |
| 2,425 | |
Total operating expenses | |
| (10,806,620 | ) | |
| (15,365,465 | ) |
Loss from Operations | |
| (9,076,281 | ) | |
| (9,163,091 | ) |
(Expense) Income | |
| | | |
| | |
Interest expense, net | |
| (223,614 | ) | |
| (1,999,361 | ) |
Other expense | |
| - | | |
| (5,227 | ) |
Other income | |
| 47,673 | | |
| 68,311 | |
Total Other Expense | |
| (175,941 | ) | |
| (1,936,277 | ) |
Loss Before Income Tax | |
| (9,252,222 | ) | |
| (11,099,368 | ) |
Income Tax Benefit | |
| - | | |
| 324,666 | |
Net Loss | |
| (9,252,222 | ) | |
| (10,774,702 | ) |
Other comprehensive income: | |
| | | |
| | |
Foreign currency translation | |
| 427,926 | | |
| (599,818 | ) |
Total Comprehensive Loss | |
| (8,824,296 | ) | |
| (11,374,520 | ) |
Total Comprehensive Loss is attributable to: | |
| | | |
| | |
Owners of Genius Group Ltd | |
| (8,801,755 | ) | |
| (10,746,977 | ) |
Non controlling interest | |
| (22,541 | ) | |
| (627,543 | ) |
Total Comprehensive Loss | |
| (8,824,296 | ) | |
| (11,374,520 | ) |
Weighted-average number of shares outstanding, basic and diluted | |
| 11,009,270 | | |
| 3,366,848 | |
Basic and diluted loss per share from continuing operations | |
| (0.84 | ) | |
| (3.20 | ) |
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
US Dollars)
| |
For the Six months Ended | |
| |
June 30, 2024 | | |
June 30, 2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Cash Flows from Operating Activities | |
| | |
| |
Net loss | |
$ | (9,252,222 | ) | |
$ | (10,774,702 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Stock-based compensation | |
| 618,543 | | |
| 402,565 | |
Depreciation and amortization | |
| 1,019,961 | | |
| 1,208,772 | |
Provision for interest expense | |
| 223,614 | | |
| 1,277,162 | |
Provision for doubtful accounts | |
| (321,898 | ) | |
| 170,318 | |
Gain on foreign exchange transactions | |
| 54,916 | | |
| (2,425 | ) |
Interest expense on lease liabilities | |
| - | | |
| 444,553 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| 34,104 | | |
| 842,905 | |
Other receivable | |
| (5,904,240 | ) | |
| (3,556 | ) |
Prepaid expenses and other current assets | |
| (177,083 | ) | |
| (147,408 | ) |
Inventories | |
| 180,820 | | |
| (169,751 | ) |
Accounts payable | |
| (1,249,885 | ) | |
| 551,988 | |
Accrued expenses and other current liabilities | |
| 156,300 | | |
| (417,574 | ) |
Contract Liability | |
| (833,958 | ) | |
| (1,341,138 | ) |
Deferred tax liability | |
| - | | |
| (90,613 | ) |
Income tax payable | |
| 50,926 | | |
| (485,980 | ) |
Other non-current asset | |
| - | | |
| 178 | |
Total adjustments | |
| (6,147,880 | ) | |
| 2,239,996 | |
Net Cash Used in Operating Activities | |
| (15,400,102 | ) | |
| (8,534,706 | ) |
Cash Flows from Investing Activities | |
| | | |
| | |
Internally developed software | |
| (239,156 | ) | |
| (322,419 | ) |
Purchase of property and equipment | |
| (41,720 | ) | |
| (111,151 | ) |
Acquisitions | |
| - | | |
| (2,299,231 | ) |
Purchase of investment | |
| (426,182 | ) | |
| (20,000 | ) |
Net Cash Used in Investing Activities | |
| (707,058 | ) | |
| (2,752,801 | ) |
Cash Flows from Financing Activities | |
| | | |
| | |
Amount due to/from related party, net | |
| 150,042 | | |
| 726,648 | |
Interest paid | |
| (223,614 | ) | |
| - | |
Proceeds from convertible debt, net of issuance costs | |
| - | | |
| 8,923,994 | |
Proceeds from equity issuances | |
| 13,457,414 | | |
| - | |
Lease liabilities | |
| - | | |
| (639,096 | ) |
Proceeds from loan | |
| 4,970,269 | | |
| - | |
Repayment of loan | |
| (2,245,479 | ) | |
| (170,000 | ) |
Net Cash Provided by Financing Activities | |
| 16,108,632 | | |
| 8,841,546 | |
Effect of Exchange Rate Changes on Cash | |
| (115,896 | ) | |
| (650,176 | ) |
Net (Decrease) in Cash | |
| (114,424 | ) | |
| (3,096,135 | ) |
Cash – Beginning of year | |
| 614,753 | | |
| 5,720,569 | |
Cash – End of period | |
| 500,329 | | |
| 2,624,432 | |
Summary
Combined Consolidated Financial Data
| |
Unaudited Financials Six Months Ended (USD 000’s) | | |
Audited Financials Year Ended (USD 000’s) | |
Summary Income Data: | |
June 30, 2024 | | |
June 30, 2023
| | |
December 31, 2023 | | |
December 31, 2022 | |
Revenue | |
| 4,880 | | |
| 11,796 | | |
| 23,063 | | |
| 18,194 | |
Cost of revenue | |
| (3,150 | ) | |
| (5,593 | ) | |
| (11,127 | ) | |
| (9,555 | ) |
Gross profit | |
| 1,730 | | |
| 6,203 | | |
| 11,936 | | |
| 8,639 | |
Other Operating Income | |
| 19 | | |
| 4 | | |
| 344 | | |
| 144 | |
Operating Expenses | |
| (10,826 | ) | |
| (15,369 | ) | |
| (48,347 | ) | |
| (51,121 | ) |
Operating Loss | |
| (9,077 | ) | |
| (9,162 | ) | |
| (36,067 | ) | |
| (42,338 | ) |
Other income | |
| 48 | | |
| 68 | | |
| 32,981 | | |
| 418 | |
Other Expense | |
| (224 | ) | |
| (2,005 | ) | |
| (3,704 | ) | |
| (15,151 | ) |
Net Loss Before Tax | |
| (9,253 | ) | |
| (11,099 | ) | |
| (6,790 | ) | |
| (57,070 | ) |
Tax Expense | |
| - | | |
| 325 | | |
| 1,079 | | |
| 1,063 | |
Net Loss After Tax | |
| (9,253 | ) | |
| (10,774 | ) | |
| (5,711 | ) | |
| (56,007 | ) |
Other Comprehensive Income | |
| 428 | | |
| (600 | ) | |
| (204 | ) | |
| 290 | |
Total Loss | |
| (8,825 | ) | |
| (11,374 | ) | |
| (5,915 | ) | |
| (56,297 | ) |
Net income per share, basic and diluted | |
| (0.84 | ) | |
| (3.20 | ) | |
| (1.00 | ) | |
| (24.7 | ) |
Weighted-average number of shares outstanding, basic and diluted | |
| 11,009,270 | | |
| 3,366,848 | | |
| 5,550,197 | | |
| 2,263,437 | |
| |
Unaudited Financials Six Months Ended, (USD 000’s) | | |
Audited Financials Year Ended (USD 000’s) | |
| |
June
30, 2024 | | |
December
31, 2023 | | |
December
31, 2022 | |
Summary Balance Sheet Data: | |
| | | |
| | | |
| | |
Total current assets | |
| 41,155 | | |
| 9,634 | | |
| 24,251 | |
Total non-current assets | |
| 37,147 | | |
| 33,580 | | |
| 67,009 | |
Total Assets | |
| 78,302 | | |
| 43,214 | | |
| 91,260 | |
Total current liabilities | |
| 16,334 | | |
| 17,248 | | |
| 23,378 | |
Total non-current liabilities | |
| 7,340 | | |
| 6,251 | | |
| 53,927 | |
Total Liabilities | |
| 23,674 | | |
| 23,499 | | |
| 77,305 | |
Total Shareholders’ Equity | |
| 54,628 | | |
| 19,715 | | |
| 13,955 | |
Total Liabilities and Shareholders’ Equity | |
| 78,302 | | |
| 43,214 | | |
| 91,260 | |
Non-IFRS
Financial Measure
We
have included Adjusted EBITDA because it is a key measure used by our management and board of directors to understand and evaluate our
core operating performance and trends, to prepare and approve our annual budget and to develop short- and long-term operational plans.
In particular, the exclusion of certain expenses in calculating Adjusted EBITDA can provide a useful measure for period-to-period comparisons
of our core business.
We
calculate Adjusted EBITDA as net profit / loss for the period plus income taxes and social contribution plus / minus finance revenue
/expense result plus depreciation and amortization plus impairments plus revaluation adjustment of contingent liabilities plus share-based
compensation expenses plus bad debt provision.
Derived
from Financial Statements
| |
Genius Group Unaudited Financials Six Months Ended (USD 000’s) | | |
Group Audited Financials Year Ended (USD 000’s) | |
| |
June 30, 2024 | | |
June 30, 2023 | | |
December 31, 2023 | | |
December 31, 2022 | |
Net (Loss) | |
| (9,253 | ) | |
| (10,775 | ) | |
| (5,711 | ) | |
| (56,007 | ) |
Tax Expense | |
| - | | |
| (325 | ) | |
| (1,079 | ) | |
| 1,064 | |
Interest Expense, net | |
| 224 | | |
| 1,999 | | |
| 3,695 | | |
| 1,312 | |
Depreciation and Amortization | |
| 1,020 | | |
| 1,209 | | |
| 3,271 | | |
| 2,351 | |
Legal expense (non recurring) | |
| 531 | | |
| - | | |
| 1,178 | | |
| - | |
Impairments | |
| - | | |
| - | | |
| 15,372 | | |
| 28,246 | |
Revaluation adjustment of Contingent Liabilities | |
| - | | |
| - | | |
| (32,775 | ) | |
| 13,838 | |
Stock Based Compensation | |
| 619 | | |
| 403 | | |
| 10 | | |
| 1,309 | |
Bad Debt Provision | |
| 210 | | |
| 170 | | |
| 2,822 | | |
| 1,509 | |
Adjusted EBITDA | |
| (6,650 | ) | |
| (7,319 | ) | |
| (13,217 | ) | |
| (8,505 | ) |
Contacts
Investors:
Investor Relations Team
Email:
investor@geniusgroup.net
Media
Contacts:
MZ Group - MZ North America
(949) 259-4987
GNS@mzgroup.us
www.mzgroup.us
Exhibit
99.2
Genius
Group Ltd. Reports Unaudited Financial Results for H1 2024
| ● | First
half revenue of $4.9 million, compared to $11.8 million for first half of 2023, due to the
spin off of Entrepreneur Resorts Limited and closure of University of Antelope Valley. |
| | |
| ● | First
half operating expenses of $10.8 million, compared to $15.4 million for first half of 2023,
due to the reduction in operational costs and rationalization of operations in anticipation
at the time of the LZGI transaction. |
| | |
| ● | First
half total loss of ($8.8) million, compared to ($11.4) million for first half of 2023, a
reduction of 22.8%. |
| | |
| ● | First
half loss per share of ($0.84) per basic and diluted share compared to loss per share of
($3.20) per basic and diluted share in first half of 2023, a reduction of 74%. |
| | |
| ● | $0.50
million cash and equivalents as of June 30, 2024, compared to $0.6 million as of December
31, 2023. |
| | |
| ● | First
half total current assets of $41.2 million, compared to $9.6 million as of December
31, 2023, an increase of 329%, due to receivables from the reversal of the LZGI transaction. |
| | |
| ● | First
half total assets of $78.3 million, compared to $43.2 million as of December 31, 2023,
an increase of 81%. |
| | |
| ● | First
half net assets of $54.6 million, compared to $19.7 million as of December 31, 2023,
an increase of 177%. |
The
unaudited financials are prepared in accordance with the standard financial statement requirement without including notes to financials.
The unaudited financial statements are not reviewed nor have any other services been performed by the Company auditor.
Singapore—(BUSINESS
WIRE)— Genius Group Ltd. (NYSE American: GNS), a world-leading entrepreneur Edtech and education group, today announced financial
results for the first half of 2024.
Key
Business Metrics
We
monitor the key business metrics and non-IFRS financial measures set forth below to help us evaluate our business and growth trends,
set growth targets and budgets, and measure the effectiveness of our sales and marketing efforts. These key business metrics and non-IFRS
financial measures are presented for supplemental informational purposes only, are not a substitute for IFRS financial measures, and
may differ from similarly titled metrics or measures presented by other companies. See “Management’s Discussion and Analysis
of Financial Condition and Results of Operations — Key Business Metrics and Non-IFRS Financial Measures” for detailed descriptions
of the measures and metrics shown below.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Overview
We
are a Bitcoin-first business delivering AI powered, education and acceleration solutions for the future of work. Genius Group serves
5.4 million users in over 100 countries through its Genius City model and online digital marketplace of AI training, AI tools and AI
talent. It provides personalized, entrepreneurial AI pathways combining human talent with AI skills and AI solutions at the individual,
enterprise and government level. To learn more, please visit www.geniusgroup.net.Our mission is to disrupt the current education
model with a personalized, student-centered, Bitcoin-first, AI powered lifelong learning curriculum that prepares our global community
with the leadership, entrepreneurial and life skills to succeed in today’s market.
Our
financial growth model is based on a combination of three main factors:
| 1. | Growth
of our Bitcoin Treasury and net assets, through the acquisition and custody of Bitcoin, which
we believe will deliver long term value preservation to our shareholders. |
| | |
| 2. | Growth
of our Edtech platforms GeniusU and GeniusGroup.AI, with its digital curriculum and global
student base, via wholly owned curriculum, hosting partners, and their content. |
| | |
| 3. | Growth
of our operations via acquisition of cash positive, profitable companies that align with
our Bitcoin-first, AI powered education model. |
To
provide an accurate discussion and analysis of financial condition and results of operation, the financial reports provided and discussed
below are presented for Audited financials provided for the financial years ended December 31, 2023 and 2022 and unaudited condensed
financials provided for the six-month period ended June 30, 2024 and June 30, 2023.
Results
of Operations
Period
Ended June 30, 2024, Compared to Period Ended June 30, 2023
The
below discussion and analysis are for the unaudited financials of June 30, 2024 compared to June 30, 2023. For simplicity, any reference
to the first half of 2024 is with reference to the 6 months financials as of and for the period ended June 30, 2024, and any reference
to the first half of 2023 is with reference to the 6 months financials as of and for the period ended June 30, 2023.
For
clarity, each section below has separate paragraphs with discussion and analysis first for the Group unaudited financials, followed by
discussion and analysis for the Genius Group pro forma financials (including the Acquisitions).
Revenue:
Our Group revenues decreased from $11.8 million in first half of 2023 to $4.8 million in the first half of 2024. Campus revenue decreased
by 100% from $2.83 million in first half of 2023 to $Nil in first half of 2024 as a result of spin off of Entrepreneur Resorts Limited.
The reduction in the education revenue was mainly due to closure of UAV operations and reduction in demand of education courses as a
result of business focus in H1 was mainly on closing the key acquisition.
Our
two main revenue segments were Education Revenue and Campus Revenue. Education Revenue consists of Digital Education Revenue, where the
courses are delivered virtually on GeniusU, and In-Person Education Revenue, where the courses are delivered to our students with the
aid of our faculty in-person. Campus Revenue consists of revenue we generate from our locations through accommodation, food and beverage
charges which will no longer be reported due to spin off of ERL in 2023. The following table shows the breakdown of this revenue into
segments for both Genius Group, on a pro forma basis and unaudited basis:
| |
Genius
Group Unaudited Financials
Six Months Ended (USD 000’s) | | |
Group Audited Financial Year Ended (USD 000’s) | |
| |
June 30, 2024 | | |
June 30,
2023
| | |
December 31, 2023 | | |
December 31, 2022 | |
Digital Education Revenue | |
| 2,989 | | |
| 4,990 | | |
| 8,374 | | |
| 8,012 | |
In-Person Education Revenue | |
| 1,891 | | |
| 3,972 | | |
| 10,238 | | |
| 5,544 | |
Total Education Revenue | |
| 4,880 | | |
| 8,962 | | |
| 18,612 | | |
| 13,556 | |
Campus Revenue | |
| - | | |
| 2,834 | | |
| 4,451 | | |
| 4,638 | |
| |
| | | |
| | | |
| | | |
| | |
Total Revenue | |
| 4,880 | | |
| 11,796 | | |
| 23,063 | | |
| 18,194 | |
Cost
of Revenue: The Group’s cost of revenue was $3.1 million in first half of 2024 with $1.7 million in gross profit, giving us
a 35.46% gross margin, compared to $5.59 million in first half of 2023 with $6.2 million in gross profit. Our cost of revenue primarily
decreased because of closure of operations at UAV which resulted in ongoing cost of sales while the revenue remained low. Also, the cost
of sales includes the depreciation expense which is not impacted by the lower revenue and impacting the gross profit margin for the Group.
Operating
Expenses: The Group had a net operating expense of $10.80 million in the first half of 2024 compared to $15.36 million in first half
of 2023. Approximately 60% of our operating expense is our staff costs, with the remaining in development costs, marketing, rental, legal
and general expenses. The decrease in our operating expenses is the result exclusion of ERL (spin off) and reduction in operating expenses
across the group due to cost control measures.
Non-IFRS
Financial Measure — Adjusted EBITDA: We have included Adjusted EBITDA because it is a key measure used by our management and
board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget and
to develop short- and long-term operational plans. In particular, the exclusion of certain expenses in calculating Adjusted EBITDA can
provide a useful measure for period-to-period comparisons of our core business.
We
calculate Adjusted EBITDA as net profit / loss for the period plus income taxes and social contribution plus / minus finance revenue
/expense result plus depreciation and amortization plus impairments plus revaluation adjustment of contingent liabilities plus share-based
compensation expenses plus bad debt provision.
Derived
from Financial Statements
| |
Genius Group Unaudited Financials
Six Months Ended (USD 000’s) | | |
Group Audited Financials Year
Ended (USD 000’s) | |
| |
June 30, 2024 | | |
June 30,
2023 | | |
December 31, 2023 | | |
December 31, 2022 | |
Net (Loss) | |
| (9,253 | ) | |
| (10,775 | ) | |
| (5,711 | ) | |
| (56,007 | ) |
Tax Expense | |
| - | | |
| (325 | ) | |
| (1,079 | ) | |
| (1,064 | ) |
Interest Expense, net | |
| 224 | | |
| 1,999 | | |
| 3,695 | | |
| 1,312 | |
Depreciation and Amortization | |
| 1,020 | | |
| 1,209 | | |
| 3,271 | | |
| 2,351 | |
Legal expenses (Non recurring) | |
| 531 | | |
| | | |
| 1,178 | | |
| | |
Impairments | |
| - | | |
| - | | |
| 15,372 | | |
| 28,246 | |
Revaluation adjustment of Contingent Liabilities | |
| - | | |
| - | | |
| (32,775 | ) | |
| 13,838 | |
Stock Based Compensation | |
| 619 | | |
| 403 | | |
| 10 | | |
| 1,309 | |
Bad Debt Provision | |
| 210 | | |
| 170 | | |
| 2,822 | | |
| 1,509 | |
Adjusted EBITDA | |
| (6,650 | ) | |
| (7,318 | ) | |
| (13,217 | ) | |
| (8,505 | ) |
The
Group had a negative Adjusted EBITDA of ($6.65) million in first half of 2024 compared to a negative of ($7.31) million in first half
of 2023. The negative Adjusted EBITDA of ($6.64) million in first half of 2024 is partly due to further Group investments in development,
marketing spend, increasing legal and professional services cost.
Cash
and Cash Equivalents: The Group held $0.50 million in cash and cash equivalents as of June 30, 2024, and $0.61 million as of December
31, 2023.
Current
Assets: The Group’s current assets increased from $9.6 million as of December 31, 2023 to $41.15 million as of June 30, 2024
with a current ratio of 2.52 in first half of 2024 compared to 0.56 as of December 31, 2023. The primary reason for increase is investment
into acquisition of LZG International which is under the arbitration. The amount receivable from the transaction includes cancellation
of shares ($29.3 million) and recovery of $6.5 million in cash payment.
Non-Current
Assets: The Group’s non-current assets increased from $33.58 million as of December 31, 2023 to $37.14 million as of June 30,
2024. This is mainly due to the increase in investments in ERL by $4.4 million.
Current
Liabilities: The Group’s current liabilities decreased from $17.24 million as of December 31, 2023 to $16.30 million as of
June 30, 2024. The primary reason for reduction is repayment of payable balances to the external parties. The Company also repaid the
Bridge loan in January 2024 and secured a new promissory note in April 2024.
Non-Current
Liabilities: The Group’s non-current liabilities increased from $6.3 million as of December 31, 2023 to $7.3 million as of
June 30, 2024. The increase was due to increase in loan payable balance of $1.34 million as of June 30, 2024 compared to $0.25 as of
December 31, 2023 which is due to additional loan taken during the year.
Shareholders’
Equity: The Group’s shareholder’s equity increased from $19.71 million as of December 31, 2023 to $54.62 million as of
June 30, 2024. The increase in equity is due to the loss of $9.15 million in the first half of 2024 and increase in capital by $3.68
million mainly due to issuance of shares for follow on fund raise, exercise of warrant, issuance of shares to LZG International and recording
of stock- based compensation expenses.
Liquidity
and Capital Resources
Our
principal sources of liquidity are our cash and cash equivalents, short term investments, and cash generated from operations. Cash and
cash equivalents and short-term investments consist mostly of cash on deposit with banks. As of June 30, 2024, we had cash and cash equivalents
of $0.50 million maintained at various financial institutions compared to $0.61 million as of Dec 31, 2023.
Going
Concern
Pursuant
to IAS 1, Presentation of Financial Statements, the Company is required to and does evaluate at each annual and interim period whether
there are conditions or events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern
within one year after the date that the consolidated financial statements are issued. Based on the definitions in the relevant accounting
standards, and due to current liabilities exceeding current assets, management has determined that without additional capital raised,
in the next twelve months, there is substantial doubt about the Company’s ability to continue as a going concern.
The
Company’s unaudited condensed consolidated financial statements as of June 30, 2024 have been prepared on a going concern basis.
Although the Company has taken, and plans to continue to take, proactive measures to enhance its liquidity position and provide additional
financial flexibility, including discussions with lenders and bankers, there can be no assurance that these measures, including the timing
and terms thereof, will be successful or sufficient.
The
substantial doubt about the Company’s ability to continue as a going concern may negatively affect the price of the
Company’s common stock, may impact relationships with third parties with whom the Company does business, including customers,
vendors and lenders, may impact the Company’s ability to raise additional capital or implement its business plan.
Subsequent
events
On
August 15, 2024 the approved and effected the share consolidation in the ratio of 1:10.
On
November 14, 2024, the Company reduced its debt by $5.2 million via the early repayment of the remaining principal balance and interest
of the promissory note issued to it by Alto Master Opportunity Fund in April 2024, repaying the note 12 months early.
On
December 13, 2024, the Board has voted to proceed with arbitration to fully rescind ab initio the agreement and to pursue via the arbitration
process the return of the 7.3 million ordinary shares in the Company issued and the $6.6 million in cash paid to date to LZGI as part
of the transaction to the Company. On December 17, 2024, the court has passed temporary injection on the shares enjoining LZG to participate
and vote on any of the shareholders meetings of the Company.
On
September 10, 2024, the Company received an approval from the Securities and Exchange Commission (SEC) and became effective on the registration
statement F-3. Under this offering, Genius Group may offer and sell up to US$150 million of its ordinary shares on the New York Stock
Exchange.
On
November 14, 2024, the board has adopted a global “Bitcoin-first” strategy with Bitcoin to be the primary treasury reserve
asset. Following the announcement, the Company has purchased 214 Bitcoin for the average net price of $93,586.
On
December 6, 2024, the Company acquired Bitcoin and Blockchain Learning Platform, XD Academy for total consideration of $80,000.
XD Academy’s learning platform and courses, which it is integrating into its Genius learning platform.
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In
US Dollars)
| |
As
of June 30, 2024 | | |
As
of December 31, 2023 | |
| |
(Unaudited) | | |
(Audited) | |
Assets | |
| | | |
| | |
Current Assets | |
| | | |
| | |
Cash and cash equivalents | |
| 500,329 | | |
| 614,753 | |
Restricted cash | |
| 711,026 | | |
| 711,026 | |
Accounts receivable, net | |
| 1,834,827 | | |
| 1,868,931 | |
Other receivables | |
| 36,875,097 | | |
| 50,465 | |
Due from related parties | |
| 169,969 | | |
| 4,966,733 | |
Inventories | |
| 574,464 | | |
| 755,284 | |
Prepaid expenses and other current assets | |
| 489,296 | | |
| 666,673 | |
Total Current Assets | |
| 41,155,301 | | |
| 9,633,865 | |
Property and equipment, net | |
| 421,952 | | |
| 456,751 | |
Other investments | |
| 4,454,338 | | |
| 28,698 | |
Investments in joint venture | |
| 369 | | |
| 379 | |
Other receivables | |
| 766,076 | | |
| 770,994 | |
Due from related parties | |
| 5,602,470 | | |
| 5,628,298 | |
Goodwill | |
| 11,405,622 | | |
| 11,425,148 | |
Intangible assets, net | |
| 14,476,868 | | |
| 15,250,751 | |
Other non-current assets | |
| 18,889 | | |
| 18,889 | |
Total Assets | |
| 78,301,886 | | |
| 43,213,773 | |
Liabilities and Shareholders’ Equity | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts payable | |
| 3,156,964 | | |
| 4,406,850 | |
Accrued expenses and other current liabilities | |
| 2,575,505 | | |
| 2,419,205 | |
Contract Liability | |
| 1,916,179 | | |
| 2,750,137 | |
Income tax payable | |
| 225,663 | | |
| 174,738 | |
Loans payable – current portion | |
| 4,185,652 | | |
| 2,467,656 | |
Due to related parties | |
| 4,234,079 | | |
| 4,907,181 | |
Short term debt | |
| 40,000 | | |
| 122,415 | |
Total Current Liabilities | |
| 16,334,042 | | |
| 17,248,182 | |
Due to related parties | |
| 1,807 | | |
| 1,820 | |
Loans payable – non-current portion | |
| 1,343,664 | | |
| 254,455 | |
Deferred tax liability | |
| 2,280,324 | | |
| 2,280,323 | |
Derivative liabilities | |
| 3,714,000 | | |
| 3,714,000 | |
Total Liabilities | |
| 23,673,838 | | |
| 23,498,780 | |
Commitments and Contingencies Shareholders’ Equity: | |
| | | |
| | |
Contributed capital | |
| 125,355,215 | | |
| 81,617,864 | |
Reserves | |
| (8,031,640 | ) | |
| (8,459,565 | ) |
Accumulated deficit | |
| (68,362,461 | ) | |
| (59,132,781 | ) |
Capital and reserves attributable to owners of Genius Group Ltd | |
| 48,961,114 | | |
| 14,025,518 | |
Non controlling interest | |
| 5,666,934 | | |
| 5,689,475 | |
Total Shareholders’ Equity | |
| 54,628,048 | | |
| 19,714,993 | |
Total Liabilities and Shareholders’ Equity | |
| 78,301,886 | | |
| 43,213,773 | |
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(In
US Dollars)
| |
June 30, 2024 | | |
June 30, 2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Revenue | |
$ | 4,880,309 | | |
$ | 11,795,714 | |
Cost of revenue | |
| (3,149,970 | ) | |
| (5,593,340 | ) |
Gross profit | |
| 1,730,339 | | |
| 6,202,374 | |
Operating (Expenses) Income | |
| | | |
| | |
General and administrative | |
| (9,510,000 | ) | |
| (13,672,668 | ) |
Depreciation and amortization | |
| (729,690 | ) | |
| (919,568 | ) |
Other operating income | |
| 19,238 | | |
| 1,213 | |
Legal expenses | |
| (531,252 | ) | |
| (776,867 | ) |
Loss from foreign currency transactions | |
| (54,916 | ) | |
| 2,425 | |
Total operating expenses | |
| (10,806,620 | ) | |
| (15,365,465 | ) |
Loss from Operations | |
| (9,076,281 | ) | |
| (9,163,091 | ) |
(Expense) Income | |
| | | |
| | |
Interest expense, net | |
| (223,614 | ) | |
| (1,999,361 | ) |
Other expense | |
| - | | |
| (5,227 | ) |
Other income | |
| 47,673 | | |
| 68,311 | |
Total Other Expense | |
| (175,941 | ) | |
| (1,936,277 | ) |
Loss Before Income Tax | |
| (9,252,222 | ) | |
| (11,099,368 | ) |
Income Tax Benefit | |
| - | | |
| 324,666 | |
Net Loss | |
| (9,252,222 | ) | |
| (10,774,702 | ) |
Other comprehensive income: | |
| | | |
| | |
Foreign currency translation | |
| 427,926 | | |
| (599,818 | ) |
Total Comprehensive Loss | |
| (8,824,296 | ) | |
| (11,374,520 | ) |
Total Comprehensive Loss is attributable to: | |
| | | |
| | |
Owners of Genius Group Ltd | |
| (8,801,755 | ) | |
| (10,746,977 | ) |
Non controlling interest | |
| (22,541 | ) | |
| (627,543 | ) |
Total Comprehensive Loss | |
| (8,824,296 | ) | |
| (11,374,520 | ) |
Weighted-average number of shares outstanding, basic and diluted | |
| 11,009,270 | | |
| 3,366,848 | |
Basic and diluted loss per share from continuing operations | |
| (0.84 | ) | |
| (3.20 | ) |
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(In
US dollars)
| |
Contributed Capital | | |
Non- controlling Interest | | |
Subscriptions Receivable | | |
Foreign Currency | | |
Reserves | | |
Accumulated Deficit | | |
Total Equity | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance, January 1, 2023 | |
| 110,534,000 | | |
| 6,794,617 | | |
| (1,900,857 | ) | |
| 983,653 | | |
| (33,917,367 | ) | |
| (68,539,210 | ) | |
| 13,954,836 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| — | | |
| (627,543 | ) | |
| — | | |
| — | | |
| — | | |
| (10,147,159 | ) | |
| (10,744,702 | ) |
Foreign currency translation adjustments | |
| — | | |
| — | | |
| — | | |
| (763,548 | ) | |
| — | | |
| 163,730 | | |
| (599,818 | ) |
Shares issued for conversion of convertible notes | |
| 6,994,299 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 6,994,299 | |
Convertible loan adjustment for outstanding note, net | |
| (3,837,395 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (3,837,395 | ) |
Shares issued by conversion from ERL and GeniusU | |
| 125,109 | | |
| (125,109 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Share based compensation | |
| 402,565 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 402,565 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, June 30, 2023 | |
| 114,218,578 | | |
| 6,041,965 | | |
| (1,900,857 | ) | |
| 220,105 | | |
| (33,917,367 | ) | |
| (78,522,639 | ) | |
| 6,139,785 | |
| |
Contributed Capital | | |
Non-
controlling Interest | | |
Subscriptions Receivable | | |
Foreign Currency | | |
Reserves | | |
Accumulated Deficit | | |
Total Equity | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance, January 1, 2024 | |
| 83,680,975 | | |
| 5,689,475 | | |
| (2,063,111 | ) | |
| (61,566 | ) | |
| (8,398,000 | ) | |
| (59,132,780 | ) | |
| 19,714,993 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| — | | |
| (22,541 | ) | |
| — | | |
| — | | |
| — | | |
| (9,229,681 | ) | |
| (9,251,694 | ) |
Foreign currency translation adjustments | |
| — | | |
| — | | |
| — | | |
| 427,926 | | |
| — | | |
| — | | |
| 427,926 | |
Share issued for follow on offering | |
| 6,580,300 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 6,580,300 | |
Share issued for exercise of warrants | |
| 5,990,930 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 5,990,930 | |
Shares issued for acquisition of FatBrain (to be cancelled) | |
| 29,327,892 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 29,327,892 | |
Share based compensation | |
| 618,543 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 618,543 | |
Transfer of shares to nominee account | |
| (666,498 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (666,498 | ) |
H1 2024 Share Plan | |
| 1,886,184 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,886,184 | |
Balance, June 30, 2024 | |
| 127,418,326 | | |
| 5,666,934 | | |
| (2,063,111 | ) | |
| 366,360 | | |
| (8,398,000 | ) | |
| (68,362,461 | ) | |
| 54,628,048 | |
GENIUS
GROUP LIMITED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In
US Dollars)
| |
For the Six months Ended | |
| |
June 30, 2024 | | |
June 30, 2023 | |
| |
(Unaudited) | | |
(Unaudited) | |
Cash Flows from Operating Activities | |
| | | |
| | |
Net loss | |
$ | (9,252,222 | ) | |
$ | (10,774,702 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Stock-based compensation | |
| 618,543 | | |
| 402,565 | |
Depreciation and amortization | |
| 1,019,961 | | |
| 1,208,772 | |
Provision for interest expense | |
| 223,614 | | |
| 1,277,162 | |
Provision for doubtful accounts | |
| (321,898 | ) | |
| 170,318 | |
Gain on foreign exchange transactions | |
| 54,916 | | |
| (2,425 | ) |
Interest expense on lease liabilities | |
| - | | |
| 444,553 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| 34,104 | | |
| 842,905 | |
Other receivable | |
| (5,904,240 | ) | |
| (3,556 | ) |
Prepaid expenses and other current assets | |
| (177,083 | ) | |
| (147,408 | ) |
Inventories | |
| 180,820 | | |
| (169,751 | ) |
Accounts payable | |
| (1,249,689 | ) | |
| 551,988 | |
Accrued expenses and other current liabilities | |
| 156,300 | | |
| (417,574 | ) |
Contract Liability | |
| (833,958 | ) | |
| (1,341,138 | ) |
Deferred tax liability | |
| - | | |
| (90,613 | ) |
Income tax payable | |
| 50,926 | | |
| (485,980 | ) |
Other non-current asset | |
| - | | |
| 178 | |
Total adjustments | |
| (6,147,880 | ) | |
| 2,239,996 | |
Net Cash Used in Operating Activities | |
| (15,400,102 | ) | |
| (8,534,706 | ) |
Cash Flows from Investing Activities | |
| | | |
| | |
Internally developed software | |
| (239,156 | ) | |
| (322,419 | ) |
Purchase of property and equipment | |
| (41,720 | ) | |
| (111,151 | ) |
Acquisitions | |
| - | | |
| (2,299,231 | ) |
Purchase of investment | |
| (426,182 | ) | |
| (20,000 | ) |
Net Cash Used in Investing Activities | |
| (707,058 | ) | |
| (2,752,801 | ) |
Cash Flows from Financing Activities | |
| | | |
| | |
Amount due to/from related party, net | |
| 150,042 | | |
| 726,648 | |
Interest paid | |
| (223,614 | ) | |
| - | |
Proceeds from convertible debt, net of issuance costs | |
| - | | |
| 8,923,994 | |
Proceeds from equity issuances | |
| 13,457,414 | | |
| - | |
Issuance from convertible debt | |
| - | | |
| - | |
Lease liabilities | |
| - | | |
| (639,096 | ) |
Proceeds from loan | |
| 4,970,269 | | |
| - | |
Repayment of loan | |
| (2,245,479 | ) | |
| (170,000 | ) |
Net Cash Provided by Financing Activities | |
| 16,108,632 | | |
| 8,841,546 | |
Effect of Exchange Rate Changes on Cash | |
| (115,896 | ) | |
| (650,096 | ) |
Net (Decrease) in Cash | |
| (114,424 | ) | |
| (3,096,135 | ) |
Cash – Beginning of year | |
| 614,753 | | |
| 5,720,569 | |
Cash – End of period | |
| 500,329 | | |
| 2,624,432 | |
Summary
Combined Consolidated Financial Data
| |
Unaudited Financials
Six Months
Ended (USD 000’s) | | |
Audited Financials
Year Ended
(USD 000’s) | |
Summary Income Data: | |
June 30, 2024 | | |
June 30, 2023
| | |
December 31, 2023 | | |
December 31, 2022 | |
Revenue | |
| 4,880 | | |
| 11,796 | | |
| 23,063 | | |
| 18,194 | |
Cost of revenue | |
| (3,150 | ) | |
| (5,593 | ) | |
| (11,127 | ) | |
| (9,555 | ) |
Gross profit | |
| 1,730 | | |
| 6,203 | | |
| 11,936 | | |
| 8,639 | |
Other Operating Income | |
| 19 | | |
| 4 | | |
| 344 | | |
| 144 | |
Operating Expenses | |
| (10,826 | ) | |
| (15,369 | ) | |
| (48,347 | ) | |
| (51,121 | ) |
Operating Loss | |
| (9,077 | ) | |
| (9,162 | ) | |
| (36,067 | ) | |
| (42,338 | ) |
Other income | |
| 48 | | |
| 68 | | |
| 32,981 | | |
| 418 | |
Other Expense | |
| (224 | ) | |
| (2,005 | ) | |
| (3,704 | ) | |
| (15,151 | ) |
Net Loss Before Tax | |
| (9,253 | ) | |
| (11,099 | ) | |
| (6,790 | ) | |
| (57,070 | ) |
Tax Benefit | |
| - | | |
| 325 | | |
| 1,079 | | |
| 1,063 | |
Net Loss After Tax | |
| (9,253 | ) | |
| (10,774 | ) | |
| (5,711 | ) | |
| (56,007 | ) |
Other Comprehensive Income | |
| 428 | | |
| (600 | ) | |
| (204 | ) | |
| (290 | ) |
Total Loss | |
| (8,825 | ) | |
| (11,374 | ) | |
| (5,915 | ) | |
| (56,297 | ) |
Net income per share, basic and diluted | |
| (0.84 | ) | |
| (3.20 | ) | |
| (1.00 | ) | |
| (24.70 | ) |
Weighted-average number of shares outstanding, basic and diluted | |
| 11,009,270 | | |
| 3,366,848 | | |
| 5,550,197 | | |
| 2,263,437 | |
| |
Unaudited Financials
Six Months Ended,
(USD 000’s) | | |
Audited Financials
Year Ended,
(USD 000’s) | |
| |
June 30,
2024 | | |
December 31, 2023 | | |
December 31, 2022 | |
Summary Balance Sheet Data: | |
| | | |
| | | |
| | |
Total current assets | |
| 41,155 | | |
| 9,634 | | |
| 24,251 | |
Total non-current assets | |
| 37,147 | | |
| 33,580 | | |
| 67,009 | |
Total Assets | |
| 78,302 | | |
| 43,214 | | |
| 91,260 | |
Total current liabilities | |
| 16,334 | | |
| 17,248 | | |
| 23,378 | |
Total non-current liabilities | |
| 7,340 | | |
| 6,251 | | |
| 53,927 | |
Total Liabilities | |
| 23,674 | | |
| 23,499 | | |
| 77,305 | |
Total Shareholders’ Equity | |
| 54,628 | | |
| 19,715 | | |
| 13,955 | |
Total Liabilities and Shareholders’ Equity | |
| 78,302 | | |
| 43,214 | | |
| 91,260 | |
Genius (AMEX:GNS)
過去 株価チャート
から 12 2024 まで 1 2025
Genius (AMEX:GNS)
過去 株価チャート
から 1 2024 まで 1 2025