| |
The Cayman Islands
|
| |
3711
|
| |
Not Applicable
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Dan Ouyang, Esq.
K. Ronnie Li, Esq. Wilson Sonsini Goodrich & Rosati Professional Corporation Unit 2901, 29F, Tower C, Beijing Yintai Centre No. 2 Jianguomenwai Avenue Chaoyang District, Beijing 100022 The People’s Republic of China (86) 10 6529-8300 |
|
| | | |
Page
|
| |||
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | x | | | |
| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 12 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 64 | | | |
| | | | | 71 | | | |
| | | | | 75 | | | |
| | | | | 82 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 145 | | | |
| | | | | 167 | | | |
| | | | | 187 | | | |
| | | | | 194 | | | |
| | | | | 196 | | | |
| | | | | 201 | | | |
| | | | | 204 | | | |
| | | | | 224 | | | |
| | | | | 225 | | | |
| | | | | 235 | | | |
| | | | | 238 | | | |
| | | | | 239 | | | |
| | | | | 240 | | | |
| | | | | 241 | | | |
| | | | | F-1 | | | |
|
As of June 30, 2024
|
| |
Pro Forma
combined |
| |||
| | | |
(in $ thousands)
|
| |||
|
Cash and cash equivalents
|
| | | $ | 4,039 | | |
| Debt: | | | |||||
|
Non-current financial borrowings
|
| | | | 2,961 | | |
|
Current financial borrowings
|
| | | $ | 29,102 | | |
|
Total Debt
|
| | | | 32,063 | | |
| Equity: | | | | | | | |
|
Share capital
|
| | | $ | 2,908 | | |
|
Statutory reserve
|
| | | | 4,557 | | |
|
Additional paid in capital
|
| | | | 101,507 | | |
|
Accumulated deficit
|
| | | | (72,363) | | |
|
Accumulated other comprehensive loss
|
| | | | (2,834) | | |
|
Total controlling shareholder’s equity
|
| | | | 33,775 | | |
|
Non-controlling interests
|
| | | | 1 | | |
|
Total Equity
|
| | | | 33,776 | | |
|
Total Capitalization
|
| | | $ | 65,839 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Revenues
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
|
Cost of revenues
|
| | | | (1,645,559) | | | | | | (2,042,987) | | |
|
Gross profit
|
| | | | 11,491,029 | | | | | | 9,503,260 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (1,168,576) | | | | | | (1,649,196) | | |
|
General and administrative expenses
|
| | | | (3,205,845) | | | | | | (2,574,016) | | |
|
Research and development expenses
|
| | | | (2,027,439) | | | | | | (2,286,672) | | |
|
Total operating expenses
|
| | | | (6,401,860) | | | | | | (6,509,884) | | |
|
Income from operations
|
| | | | 5,089,169 | | | | | | 2,993,376 | | |
|
Interest expense
|
| | | | (238,919) | | | | | | (83,436) | | |
|
Interest income
|
| | | | 264 | | | | | | 1,045 | | |
|
Subsidy income
|
| | | | 265 | | | | | | 24,435 | | |
|
Other expenses, net
|
| | | | 5,627 | | | | | | 1,516 | | |
|
Income before income tax
|
| | | | 4,856,406 | | | | | | 2,936,936 | | |
|
Income tax provision
|
| | | | (481,279) | | | | | | (581,924) | | |
|
Net income
|
| | | | 4,375,127 | | | | | | 2,355,012 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (44,860) | | | | | | (24,653) | | |
|
Net income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 4,330,267 | | | | | $ | 2,330,359 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (828,730) | | | | | $ | (1,319,586) | | |
|
Other comprehensive loss attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | | (828,730) | | | | | | (1,319,586) | | |
|
Comprehensive income
|
| | | | 3,546,397 | | | | | | 1,035,426 | | |
|
Non-controlling interests
|
| | | | (44,860) | | | | | | (24,653) | | |
|
Comprehensive income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 3,501,537 | | | | | $ | 1,010,773 | | |
|
Basic and diluted earnings per common share*
|
| | | $ | 0.15 | | | | | $ | 0.08 | | |
|
Weighted average number of share outstanding – basic and diluted*
|
| | | | 29,411,765 | | | | | | 29,411,765 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Net cash (used in) provided by operating activities
|
| | | | (3,960,397) | | | | | | 642,946 | | |
|
Net cash used in investing activities
|
| | | | (484,839) | | | | | | (1,264,414) | | |
|
Net cash (used in) provided by financing activities
|
| | | | 4,457,217 | | | | | | (558,861) | | |
|
Effect of exchange rate changes
|
| | | | (20,051) | | | | | | 13,764 | | |
|
Net change in cash
|
| | | | (8,070) | | | | | | (1,166,565) | | |
|
Cash at beginning of year
|
| | | $ | 1,510,484 | | | | | $ | 1,710,926 | | |
|
Cash at end of period
|
| | | $ | 1,502,414 | | | | | $ | 544,361 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,502,414 | | | | | $ | 1,510,484 | | |
|
Accounts receivable, net
|
| | | | 34,502,263 | | | | | | 31,099,891 | | |
|
Inventories
|
| | | | 1,118,800 | | | | | | 1,142,569 | | |
|
Prepayments, net
|
| | | | 9,698,126 | | | | | | 5,814,691 | | |
|
Deposits and other assets, net
|
| | | | 155,272 | | | | | | 120,485 | | |
|
Due from related parties
|
| | | | 2,874 | | | | | | 394,582 | | |
|
Total Current Assets
|
| | | | 46,979,749 | | | | | | 40,082,702 | | |
| NON-CURRENT ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 7,886,814 | | | | | | 6,138,694 | | |
|
Intangible assets, net
|
| | | | 20,750 | | | | | | 25,479 | | |
|
Deferred tax assets
|
| | | | 756,143 | | | | | | 814,372 | | |
|
Right-of-use assets
|
| | | | 661,844 | | | | | | 861,331 | | |
|
Deferred offering costs
|
| | | | 984,774 | | | | | | 875,258 | | |
|
Goodwill
|
| | | | 58,026 | | | | | | 59,375 | | |
|
Prepayments – non current
|
| | | | 5,533,146 | | | | | | 7,698,728 | | |
|
Deposits and other assets – non current
|
| | | | 122,037 | | | | | | 152,450 | | |
|
Total Non-Current Assets
|
| | | | 16,023,534 | | | | | | 16,625,687 | | |
|
Total Assets
|
| | | $ | 63,003,283 | | | | | $ | 56,708,389 | | |
| CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 12,934,400 | | | | | | 8,166,400 | | |
|
Tax payables
|
| | | | 211,887 | | | | | | 770,953 | | |
|
Salaries and benefits payable
|
| | | | 707,470 | | | | | | 750,635 | | |
|
Contract liability
|
| | | | 539,447 | | | | | | 499,905 | | |
|
Short-term lease liabilities
|
| | | | 397,339 | | | | | | 503,891 | | |
|
Accounts payable
|
| | | | 543,344 | | | | | | 550,188 | | |
|
Amounts due to a related party
|
| | | | 3,308,109 | | | | | | 3,785,250 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
|
Accrued listing expenses payable
|
| | | | 1,637,481 | | | | | | 2,172,651 | | |
|
Accrued expenses and other payables
|
| | | | 1,216,311 | | | | | | 864,687 | | |
|
Deferred tax liabilities
|
| | | | 68,634 | | | | | | 93,389 | | |
|
Long-term loan – current portion
|
| | | | 834,449 | | | | | | 817,485 | | |
|
Total Current Liabilities
|
| | | | 22,398,871 | | | | | | 18,975,434 | | |
| NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 200,157 | | | | | | 412,121 | | |
|
Long-term loan – non current
|
| | | | 1,150,603 | | | | | | 1,613,579 | | |
|
Total Non-Current Liabilities
|
| | | | 1,350,760 | | | | | | 2,025,700 | | |
|
Total Liabilities
|
| | | $ | 23,749,631 | | | | | $ | 21,001,134 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | |
|
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized; 29,411,765 shares issued and outstanding as of June 30, 2024 and December 31, 2023
|
| | | | 2,941 | | | | | | 2,941 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Statutory reserve
|
| | | | 4,557,151 | | | | | | 4,508,366 | | |
|
Retained earnings
|
| | | | 18,675,649 | | | | | | 14,394,167 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,833,852) | | | | | | (2,005,122) | | |
|
Total Baird Medical Investment Holdings Limited’s Shareholders’ Equity
|
| | | | 39,252,181 | | | | | | 35,750,644 | | |
|
Non-controlling interests
|
| | | | 1,471 | | | | | | (43,389) | | |
|
Total Liabilities and Equity
|
| | | $ | 63,003,283 | | | | | $ | 56,708,389 | | |
| | |||||||||||||
| | | |
Year ended December 31,
|
| |||||||||
|
Consolidated Statements of Operations Data:
|
| |
2023
|
| |
2022
|
| ||||||
|
Revenues
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
|
Cost of revenues
|
| | | | (4,227,409) | | | | | | (7,054,323) | | |
|
Gross profit
|
| | | | 27,230,499 | | | | | | 28,036,851 | | |
|
Total operating expenses
|
| | | | (15,368,744) | | | | | | (14,405,134) | | |
|
Income from operations
|
| | | | 11,861,725 | | | | | | 13,631,717 | | |
|
Other expenses, net
|
| | | | (10,211) | | | | | | (194,580) | | |
|
Income before income tax
|
| | | | 12,359,202 | | | | | | 14,521,868 | | |
|
Income tax provision
|
| | | | (1,701,019) | | | | | | (1,746,897) | | |
|
Net income
|
| | | | 10,658,183 | | | | | | 12,774,971 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (112,205) | | | | | | (206,221) | | |
|
Net income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 0.36 | | | | | $ | 0.43 | | |
|
Weighted average number of share outstanding – basic and diluted
|
| | | | 29,411,765 | | | | | | 29,411,765 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Consolidated Statements of Operations Data:
|
| |
2023
|
| |
2022
|
| ||||||
| Consolidated Cash Flow Data: | | | | | | | | | | | | | |
|
Net cash (used in) provided by operating activities
|
| | | | (1,019,964) | | | | | | 485,968 | | |
|
Net cash used in investing activities
|
| | | | (2,638,488) | | | | | | (5,921,464) | | |
|
Net cash provided by financing activities
|
| | | | 3,461,118 | | | | | | 4,411,918 | | |
| | |||||||||||||
| | | |
Year ended December 31,
|
| |||||||||
|
Consolidated Statements of comprehensive income (loss) data:
|
| |
2023
|
| |
2022
|
| ||||||
|
Net income
|
| | | $ | 10,658,183 | | | | | $ | 12,774,971 | | |
| Other comprehensive loss income | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | (728,688) | | | | | | (1,506,905) | | |
|
Comprehensive income
|
| | | | 9,929,495 | | | | | | 11,268,066 | | |
|
Non-controlling interests
|
| | | | (112,205) | | | | | | (206,221) | | |
|
Comprehensive income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 9,817,290 | | | | | $ | 11,061,845 | | |
|
Consolidated Balance Sheets Data:
|
| |
As of
December 31, 2023 |
| |
As of
December 31, 2022 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,510,484 | | | | | $ | 1,710,926 | | |
|
Accounts receivable, net
|
| | | | 31,099,891 | | | | | | 24,371,640 | | |
|
Prepayments, net
|
| | | | 5,814,691 | | | | | | 5,799,084 | | |
|
Inventories
|
| | | | 1,142,569 | | | | | | 1,293,249 | | |
|
Due from related parties
|
| | | | 394,582 | | | | | | 391,718 | | |
|
Deposits and other assets, net
|
| | | | 120,485 | | | | | | 196,999 | | |
|
Total non-current assets
|
| | | | 16,625,687 | | | | | | 8,853,913 | | |
|
Total assets
|
| | | | 56,708,389 | | | | | $ | 42,617,529 | | |
|
Total current liabilities
|
| | | | 18,975,434 | | | | | | 16,022,891 | | |
|
Total non-current liabilities
|
| | | | 2,025,700 | | | | | | 816,878 | | |
|
Total Baird Medical Investment Holdings Limited’s Shareholders’ Equity
|
| | | | 35,750,644 | | | | | | 25,933,354 | | |
|
Non-controlling interests
|
| | | | (43,389) | | | | | | (155,594) | | |
|
Total Liabilities and Equity
|
| | | $ | 56,708,389 | | | | | $ | 42,617,529 | | |
| | | |
PubCo
(Historical) |
| |
ExcelFin
(Historical) |
| |
ExelFin
Redemption 7/25/2024 and 10/01/2024 |
| |
PIPE
Investment |
| | | | | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||
|
ASSETS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 1,502 | | | | | | 111 | | | | | | | | | | | | 2,900 | | | | | | B | | | | | | 3,383 | | | |
A
|
| | | | 4,039 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,860) | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | | |
L
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | |
|
Accounts receivable, net
|
| | | | 34,502 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34,502 | | |
|
Accounts receivable from related parties
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Inventory
|
| | | | 1,119 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,119 | | |
|
Amounts due from related parties
|
| | | | 3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3) | | | |
L
|
| | | | — | | |
|
Prepayments, net
|
| | | | 9,853 | | | | | | 94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,947 | | |
|
Total current assets
|
| | | | 46,979 | | | | | | 205 | | | | | | — | | | | | | 2,900 | | | | | | | | | | | | (477) | | | | | | | | | 49,607 | | |
|
Non-current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and marketable securities held
in Trust Account |
| | | | — | | | | | | 17,103 | | | | | | (13,720) | | | | | | | | | | | | | | | | | | (3,383) | | | |
A
|
| | | | — | | |
|
Right-of-use assets
|
| | | | 662 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 662 | | |
|
Goodwill
|
| | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58 | | |
|
Prepayments – non-current
|
| | | | 5,533 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,533 | | |
|
Deposits and other assets – non-current
|
| | | | 122 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122 | | |
|
Intangible assets, net
|
| | | | 21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21 | | |
|
Income tax receivable
|
| | | | | | | | | | 204 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204 | | |
|
Deferred taxes assets
|
| | | | 756 | | | | | | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 760 | | |
|
Deferred offering costs
|
| | | | 985 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 985 | | |
|
Property and equipment, net
|
| | | | 7,887 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,887 | | |
|
Total non-current assets
|
| | | | 16,024 | | | | | | 17,311 | | | | | | (13,720) | | | | | | — | | | | | | | | | | |
|
(3,383)
|
| | | | | | | | 16,232 | | |
|
TOTAL ASSETS
|
| | | | 63,003 | | | | | | 17,516 | | | | | | (13,720) | | | | | | 2,900 | | | | | | | | | | | | (3,860) | | | | | | | | | 65,839 | | |
|
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term loan
|
| | | | 12,934 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,934 | | |
|
Accounts payable and accrued expenses
|
| | | | 4,106 | | | | | | 7,601 | | | | | | | | | | | | | | | | | | | | | | | | (3,860) | | | |
H
|
| | | | 7,847 | | |
|
Contract liability
|
| | | | 539 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539 | | |
|
Excise tax payable
|
| | | | | | | | | | 2,243 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,243 | | |
|
Income taxes payable
|
| | | | 212 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212 | | |
|
Franchise taxes payable
|
| | | | | | | | | | 135 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135 | | |
|
Accrued offering costs
|
| | | | | | | | | | 401 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401 | | |
|
Amounts due to related parties
|
| | | | 3,308 | | | | | | 1,543 | | | | | | | | | | | | | | | | | | | | | | | | (1,543) | | | |
D
|
| | | | 3,308 | | |
|
Unrecognized tax benefit
|
| | | | | | | | | | 183 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183 | | |
|
Lease liability
|
| | | | 397 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397 | | |
| | | |
PubCo
(Historical) |
| |
ExcelFin
(Historical) |
| |
ExelFin
Redemption 7/25/2024 and 10/01/2024 |
| |
PIPE
Investment |
| | | | | | | |
Pro Forma
Adjustments |
| | | | |
Pro Forma
Combined |
| ||||||||||||||||||
|
Deferred tax liabilities
|
| | | | 69 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69 | | |
|
Long-term loans, current portion
|
| | | | 834 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 834 | | |
|
Working capital loan – sponsor
|
| | | | — | | | | | | 1,297 | | | | | | | | | | | | | | | | | | | | | | | | (1,297) | | | |
D
|
| | | | — | | |
|
Total current liabilities
|
| | | | 22,399 | | | | | | 13,403 | | | | | | — | | | | | | — | | | | | | | | | | | | (6,700) | | | | | | | | | 29,102 | | |
|
Non-current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | 200 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200 | | |
|
Long-term loans
|
| | | | 1,151 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,151 | | |
|
Deferred underwriting fee payable
|
| | | | | | | | | | 1,610 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
M
|
| | | | 1,610 | | |
|
Total non-current liabilities
|
| | | | 1,351 | | | | | | 1,610 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | 2,961 | | |
|
Total liabilities
|
| | |
|
23,750
|
| | | |
|
15,013
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
(6,700)
|
| | | | | | |
|
32,063
|
| |
|
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Temporary equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock subject to possible redemption
|
| | | | | | | | | | 16,678 | | | | | | (13,720) | | | | | | | | | | | | | | | | | | (2,958) | | | |
C
|
| | | | | | |
|
Stockholders’ equity (deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ordinary shares
|
| | | | 3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | |
|
Class A common stock
|
| | | | | | | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | 4 | | | |
F
|
| | | | 5 | | |
|
Class B common stock
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A Convertible Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 4,900 | | | | | | B | | | | | | | | | | | | | | | 4,900 | | |
|
Stock Subscription Receivable
|
| | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | B | | | | | | | | | | | | | | | (2,000) | | |
|
Additional paid-in capital
|
| | | | 18,850 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 2,958 | | | |
C
|
| | | | 101,507 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (14,176) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,840 | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (13,514) | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,813 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90,389 | | | |
K
|
| | | | | | |
|
Statutory reserve
|
| | | | 4,557 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,557 | | |
|
Retained earnings (Accumulated deficit)
|
| | | | 18,676 | | | | | | (14,176) | | | | | | | | | | | | | | | | | | | | | | | | 14,176 | | | |
E
|
| | | | (72,363) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,514 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (13,813) | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (351) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (90,389) | | | |
K
|
| | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (2,834) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,834) | | |
|
Total controlling shareholder’s equity
|
| | | | 39,252 | | | | | | (14,175) | | | | | | — | | | | | | 2,900 | | | | | | | | | | | | 5,798 | | | | | | | | | 33,775 | | |
|
Non-controlling interests
|
| | |
|
1
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1
|
| |
|
Total equity
|
| | | | 39,253 | | | | | | (14,175) | | | | | | — | | | | | | 2,900 | | | | | | | | | | | | 5,798 | | | | | | | | | 33,776 | | |
|
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT
|
| | | | 63,003 | | | | | | 17,516 | | | | | | (13,720) | | | | | | 2,900 | | | | | | | | | | | | (3,860) | | | | | | | | | 65,839 | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||
| | | |
PubCo
(Historical) |
| |
ExcelFin
(Historical) |
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
|
Revenues
|
| | | | 13,137 | | | | | | — | | | | | | — | | | | | | | | | | | | 13,137 | | |
|
Cost of revenue
|
| | | | 1,646 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,646 | | |
|
Gross profit
|
| | | | 11,491 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,491 | | |
| Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 2,027 | | | | | | | | | | | | | | | | | | | | | | | | 2,027 | | |
|
Selling and marketing expenses
|
| | | | 1,169 | | | | | | | | | | | | | | | | | | | | | | | | 1,169 | | |
|
Financial services and administrative fees – related party
|
| | | | — | | | | | | 60 | | | | | | | | | | | | | | | | | | 60 | | |
|
Franchise taxes
|
| | | | — | | | | | | 100 | | | | | | | | | | | | | | | | | | 100 | | |
|
General and administrative expenses
|
| | | | 3,206 | | | | | | 2,678 | | | | | | | | | | | | | | | | | | 5,884 | | |
|
Total operating costs and expenses
|
| | | | 6,402 | | | | | | 2,838 | | | | | | — | | | | | | | | | | | | 9,240 | | |
|
Income (Loss) from operations
|
| | |
|
5,089
|
| | | |
|
(2,838)
|
| | | |
|
—
|
| | | | | | | | | |
|
2,251
|
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | — | | | | | | 451 | | | | | | (451) | | | | | | AA | | | | | | — | | |
|
Interest expense
|
| | | | (239) | | | | | | | | | | | | | | | | | | | | | | | | (239) | | |
|
Contingent earn out – Sponsor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Subsidiary income
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Other income
|
| | | | 6 | | | | | | | | | | | | | | | | | | | | | | | | 6 | | |
|
Total other income (expense)
|
| | | | (233) | | | | | | 451 | | | | | | (451) | | | | | | | | | | | | (233) | | |
|
Net income (loss) before income tax provision
|
| | | | 4,857 | | | | | | (2,387) | | | | | | (451) | | | | | | | | | | | | 2,018 | | |
|
Income tax provision
|
| | | | (481) | | | | | | (88) | | | | | | | | | | | | | | | | | | (569) | | |
|
Net income/(loss) attributed to controlling shareholder
|
| | | | 4,375 | | | | | | (2,475) | | | | | | (451) | | | | | | | | | | | | 1,449 | | |
|
Less: net income (loss) attributable to non-controlling interests
|
| | | | 45 | | | | | | | | | | | | | | | | | | | | | | | | 45 | | |
|
Net income (loss)
|
| | | | 4,330 | | | | | | (2,475) | | | | | | (451) | | | | | | | | | | | | 1,404 | | |
|
Period ended June 30, 2024
|
| |
PubCo
Historical |
| |
ExcelFin
Historical |
| |
Combined
Pro Formas |
| |||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 29,412 | | | | | | — | | | | | | 35,728 | | |
|
Weighted average shares outstanding – common stock not including earnout shares
|
| | | | 20,588 | | | | | | | | | | | | 25,555 | | |
|
Diluted net income per share – common stock
|
| | | | 0.15 | | | | | | | | | | | | 0.04 | | |
|
Basic net income per share – common stock
|
| | | | 0.21 | | | | | | — | | | | | | 0.05 | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 1,961 | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
|
Six-Month Period ended June 30, 2024
(in thousands, except per share data) |
| |
PubCo
Historical |
| |
ExcelFin
Historical |
| |
Combined
Pro Formas |
| |||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 29,412 | | | | | | — | | | | | | 35,728 | | |
|
Weighted average shares outstanding – common stock not including earnout shares
|
| | | | 20,588 | | | | | | | | | | | | 25,555 | | |
|
Diluted net income per share – common stock
|
| | | | 0.15 | | | | | | | | | | | | 0.04 | | |
|
Basic net income per share – common stock
|
| | | | 0.21 | | | | | | — | | | | | | 0.05 | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 1,961 | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
|
Six-Month Period ended June 30, 2024
(in thousands, except per share data) |
| |
PubCo
Historical |
| |
ExcelFin
Historical |
| |
Combined
Pro Formas |
| |||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 29,412 | | | | | | — | | | | | | 35,728 | | |
|
Weighted average shares outstanding – common stock not including earnout shares
|
| | | | 20,588 | | | | | | | | | | | | 25,555 | | |
|
Diluted net income per share – common stock
|
| | | | 0.15 | | | | | | | | | | | | 0.04 | | |
|
Basic net income per share – common stock
|
| | | | 0.21 | | | | | | — | | | | | | 0.05 | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 1,961 | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | (0.32) | | | | | | — | | |
| | | |
Combined
Pro Forma |
| | | | | | | |||
|
Public stockholders
|
| | | | 288,454 | | | | | | 0.8% | | |
|
Sponsor
|
| | | | 4,400,000 | | | | | | 12.3% | | |
|
PubCo
|
| | | | 20,588,235 | | | | | | 57.6% | | |
|
Sponsor Loan
|
| | | | 278,407 | | | | | | 0.8% | | |
|
Total Basic
|
| | | | 25,555,096 | | | | | | | | |
|
Sponsor Earnout
|
| | | | 1,350,000 | | | | | | 3.8% | | |
|
Betters Earnout
|
| | | | 8,823,529 | | | | | | 24.7% | | |
|
Total Diluted
|
| | | | 35,728,625 | | | | | | | | |
| |
Public warrants
|
| | | | 11,499,990 | | |
| | Total | | | | | 11,499,990 | | |
| | | |
Target
Group (Historical) |
| |
ExcelFin
(Historical) |
| |
ExcelFin
4/25/2024 7/25/2024 Redemption |
| |
Pro Forma
Adjustments Assuming Minimum Redemption |
| | | | |
Pro Forma
Combined Assuming Minimum Redemption |
| |
Pro Forma
Adjustments Assuming Maximum Redemption |
| | | | |
Pro Forma
Combined Assuming Maximum Redemption |
| |||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,510 | | | | | | 45 | | | | | | | | | | | $ | 9,096 | | | |
A
|
| | | $ | 8,532 | | | | | | (8,532) | | | |
F
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | (6,140) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (5,874) | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (323) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,610) | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 395 | | | |
N
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 11,433 | | | |
O
|
| | | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable, net
|
| | | | 31,100 | | | | | | | | | | | | | | | | | | | | | | | | | | | 31,100 | | | | | | | | | | | | | | | 31,100 | | |
|
Accounts receivable from related parties
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
|
Inventories
|
| | | | 1,143 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,143 | | | | | | | | | | | | | | | 1,143 | | |
|
Amounts due from related parties
|
| | | | 395 | | | | | | | | | | | | | | | | | | (395) | | | |
N
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Prepayments, net
|
| | | | 5,935 | | | | | | 73 | | | | | | | | | | | | | | | | | | | | | 6,008 | | | | | | | | | | | | | | | 6,008 | | |
|
Total current assets
|
| | | | 40,083 | | | | | | 118 | | | | | | — | | | | | | 6,582 | | | | | | | | | 46,783 | | | | | | (8,532) | | | | | | | | | 38,251 | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | 23,996 | | | | | | (14,900) | | | | | | (9,096) | | | |
A
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Right-of-use assets
|
| | | | 861 | | | | | | | | | | | | | | | | | | | | | | | | | | | 861 | | | | | | | | | | | | | | | 861 | | |
|
Goodwill
|
| | | | 59 | | | | | | | | | | | | | | | | | | | | | | | | | | | 59 | | | | | | | | | | | | | | | 59 | | |
|
Prepayments – non current
|
| | | | 7,699 | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,699 | | | | | | | | | | | | | | | 7,699 | | |
|
Deposits and other assets – non current
|
| | | | 152 | | | | | | | | | | | | | | | | | | | | | | | | | | | 152 | | | | | | | | | | | | | | | 152 | | |
|
Intangible assets, net
|
| | | | 26 | | | | | | | | | | | | | | | | | | | | | | | | | | | 26 | | | | | | | | | | | | | | | 26 | | |
|
Deferred tax assets
|
| | | | 814 | | | | | | 9 | | | | | | | | | | | | | | | | | | | | | 823 | | | | | | | | | | | | | | | 823 | | |
|
Deferred offering costs
|
| | | | 875 | | | | | | | | | | | | | | | | | | | | | | | | | | | 875 | | | | | | | | | | | | | | | 875 | | |
|
Property and equipment, net
|
| | | | 6,139 | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,139 | | | | | | | | | | | | | | | 6,139 | | |
|
Total non-current assets
|
| | | | 16,625 | | | | | | 24,005 | | | | | | (14,900) | | | | | | (9,096) | | | | | | | |
|
16,634
|
| | | | | — | | | | | | | |
|
16,634
|
| |
|
TOTAL ASSETS
|
| | | | 56,708 | | | | | | 24,123 | | | | | | (14,900) | | | | | | (2,514) | | | | | | | | | 63,417 | | | | | | (8,532) | | | | | | | | | 54,885 | | |
|
LIABILITIES, TEMPORARY EQUITY AND
STOCKHOLDERS’ EQUITY (DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 8,166 | | | | | | | | | | | | | | | | | | 11,433 | | | |
O
|
| | | | 19,599 | | | | | | | | | | | | | | | 19,599 | | |
|
Accounts payable and accrued expenses
|
| | | | 4,338 | | | | | | 5,874 | | | | | | | | | | | | (5,874) | | | |
J
|
| | | | 4,338 | | | | | | | | | | | | | | | 4,338 | | |
|
Contract liability
|
| | | | 500 | | | | | | | | | | | | | | | | | | | | | | | | | | | 500 | | | | | | | | | | | | | | | 500 | | |
|
Excise tax payable
|
| | | | — | | | | | | 2,170 | | | | | | | | | | | | | | | | | | | | | 2,170 | | | | | | | | | | | | | | | 2,170 | | |
|
Tax payables
|
| | | | 771 | | | | | | 96 | | | | | | | | | | | | | | | | | | | | | 867 | | | | | | | | | | | | | | | 867 | | |
|
Franchise taxes payable
|
| | | | — | | | | | | 36 | | | | | | | | | | | | | | | | | | | | | 36 | | | | | | | | | | | | | | | 36 | | |
|
Accrued offering costs
|
| | | | — | | | | | | 401 | | | | | | | | | | | | | | | | | | | | | 401 | | | | | | | | | | | | | | | 401 | | |
|
Amounts due to related parties
|
| | | | 3,785 | | | | | | 323 | | | | | | | | | | | | (323) | | | |
D
|
| | | | 3,785 | | | | | | | | | | | | | | | 3,785 | | |
|
Unrecognized tax benefit
|
| | | | — | | | | | | 131 | | | | | | | | | | | | | | | | | | | | | 131 | | | | | | | | | | | | | | | 131 | | |
|
Lease liability
|
| | | | 504 | | | | | | | | | | | | | | | | | | | | | | | | | | | 504 | | | | | | | | | | | | | | | 504 | | |
|
Deferred tax liabilities
|
| | | | 93 | | | | | | | | | | | | | | | | | | | | | | | | | | | 93 | | | | | | | | | | | | | | | 93 | | |
|
Long-term loans, current portion
|
| | | | 818 | | | | | | | | | | | | | | | | | | | | | | | | | | | 818 | | | | | | | | | | | | | | | 818 | | |
|
Working capital loan – sponsor
|
| | | | — | | | | | | 1,297 | | | | | | | | | | | | (1,297) | | | |
H
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Total current liabilities
|
| | | | 18,975 | | | | | | 10,328 | | | | | | — | | | | | | 3,939 | | | | | | | | | 33,242 | | | | | | | | | | | | | | | 33,242 | | |
| | | |
Target
Group (Historical) |
| |
ExcelFin
(Historical) |
| |
ExcelFin
4/25/2024 7/25/2024 Redemption |
| |
Pro Forma
Adjustments Assuming Minimum Redemption |
| | | | |
Pro Forma
Combined Assuming Minimum Redemption |
| |
Pro Forma
Adjustments Assuming Maximum Redemption |
| | | | |
Pro Forma
Combined Assuming Maximum Redemption |
| |||||||||||||||||||||
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | 412 | | | | | | | | | | | | | | | | | | | | | | | | | | | 412 | | | | | | | | | | | | | | | 412 | | |
|
Long-term loans
|
| | | | 1,614 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,614 | | | | | | | | | | | | | | | 1,614 | | |
|
Deferred underwriting fee payable
|
| | | | — | | | | | | 1,610 | | | | | | | | | | | | (1,610) | | | |
J
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Total non-current liabilities
|
| | | | 2,026 | | | | | | 1,610 | | | | | | — | | | | | | (1,610) | | | | | | | | | 2,026 | | | | | | — | | | | | | | | | 2,026 | | |
|
Total liabilities
|
| | |
|
21,001
|
| | | |
|
11,938
|
| | | |
|
—
|
| | | |
|
2,329
|
| | | | | | |
|
35,268
|
| | | |
|
—
|
| | | | | | |
|
35,268
|
| |
|
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Temporary equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock subject to possible
redemption |
| | | | — | | | | | | 23,750 | | | | | | (14,900) | | | | | | (8,850) | | | |
C
|
| | | | — | | | | | | | | | | | | | | | — | | |
| Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ordinary shares
|
| | | | 3 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
|
Class A common stock
|
| | | | — | | | | | | 1 | | | | | | | | | | | | 4 | | | |
G
|
| | | | 5 | | | | | | | | | | | | | | | 5 | | |
|
Class B common stock
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 18,850 | | | | | | — | | | | | | | | | | | | 8,850 | | | |
C
|
| | | | 101,787 | | | | | | (8,532) | | | |
F
|
| | | | 93,255 | | |
| | | | | | | | | | | | | | | | | | | | | | | | (11,566) | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (6,140) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (4) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 1,297 | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (13,514) | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 13,388 | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 238 | | | |
L
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 90,389 | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
|
Statutory reserve
|
| | | | 4,508 | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,508 | | | | | | | | | | | | | | | 4,508 | | |
|
Retained earnings (Accumulated deficit)
|
| | | | 14,394 | | | | | | (11,566) | | | | | | | | | | | | 11,566 | | | |
E
|
| | | | (76,106) | | | | | | | | | | | | | | | (76,106) | | |
| | | | | | | | | | | | | | | | | | | | | | | | 13,514 | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (13,388) | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (238) | | | |
L
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (90,389) | | | |
M
|
| | | | | | | | | | | | | | | | | | | | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (2,005) | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,005) | | | | | | | | | | | | | | | (2,005) | | |
|
Total controlling shareholder’s equity
|
| | | | 35,750 | | | | | | (11,565) | | | | | | — | | | | | | 4,007 | | | | | | | | | 28,192 | | | | | | (8,532) | | | | | | | | | 19,660 | | |
|
Non-controlling interests
|
| | |
|
(43)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
(43)
|
| | | | | | | | | | | | |
|
(43)
|
| |
|
Total equity
|
| | | | 35,707 | | | | | | (11,565) | | | | | | — | | | | | | 4,007 | | | | | | | | | 28,149 | | | | | | (8,532) | | | | | | | | | 19,617 | | |
|
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | 56,708 | | | | | | 24,123 | | | | | | (14,900) | | | | | | (2,514) | | | | | | | | | 63,417 | | | | | | (8,532) | | | | | | | | | 54,885 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Target Group
(Historical) |
| |
ExcelFin
(Historical) |
| |
Pro Forma
Adjustments Assuming Minimum Redemption |
| | | | | | | |
Pro Forma
Combined Assuming Minimum Redemption |
| |
Pro Forma
Adjustments Assuming Maximum Redemption |
| |
Pro Forma
Combined Assuming Maximum Redemption |
| ||||||||||||||||||
|
Revenues
|
| | | $ | 31,458 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 31,458 | | | | | $ | — | | | | | $ | 31,458 | | |
|
Cost of revenue
|
| | | | 4,228 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,228 | | | | | | — | | | | | | 4,228 | | |
|
Gross profit
|
| | | | 27,230 | | | | | | — | | | | | | — | | | | | | | | | | | | 27,230 | | | | | | — | | | | | | 27,230 | | |
| Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 4,275 | | | | | | — | | | | | | | | | | | | | | | | | | 4,275 | | | | | | | | | | | | 4,275 | | |
|
Selling and marketing expenses
|
| | | | 2,547 | | | | | | | | | | | | | | | | | | | | | | | | 2,547 | | | | | | | | | | | | 2,547 | | |
|
Financial services and administrative fees – related party
|
| | | | — | | | | | | 120 | | | | | | | | | | | | | | | | | | 120 | | | | | | | | | | | | 120 | | |
|
Franchise taxes
|
| | | | — | | | | | | 202 | | | | | | | | | | | | | | | | | | 202 | | | | | | | | | | | | 202 | | |
|
General and administrative expenses
|
| | | | 8,547 | | | | | | 6,919 | | | | | | | | | | | | | | | | | | 15,466 | | | | | | | | | | | | 15,466 | | |
|
Total operating costs and expenses
|
| | | | 15,369 | | | | | | 7,241 | | | | | | — | | | | | | | | | | | | 22,610 | | | | | | — | | | | | | 22,610 | | |
|
Income (Loss) from operations
|
| | |
|
11,861
|
| | | |
|
(7,241)
|
| | | |
|
—
|
| | | | | | | | | |
|
4,620
|
| | | |
|
—
|
| | | |
|
4,620
|
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 2 | | | | | | 4,938 | | | | | | (4,938) | | | | | | AA | | | | | | 2 | | | | | | | | | | | | 2 | | |
|
Interest expense
|
| | | | (286) | | | | | | | | | | | | (972) | | | | | | BB | | | | | | (1,258) | | | | | | | | | | | | (1,258) | | |
|
Subsidiary income
|
| | | | 792 | | | | | | | | | | | | | | | | | | | | | | | | 792 | | | | | | | | | | | | 792 | | |
|
Other expense
|
| | | | (10) | | | | | | | | | | | | | | | | | | | | | | | | (10) | | | | | | | | | | | | (10) | | |
|
Total other income (expense)
|
| | | | 498 | | | | | | 4,938 | | | | | | (5,910) | | | | | | | | | | | | (474) | | | | | | — | | | | | | (474) | | |
|
Net income (loss) before income tax provision
|
| | | | 12,359 | | | | | | (2,303) | | | | | | (5,910) | | | | | | | | | | | | 4,146 | | | | | | — | | | | | | 4,146 | | |
|
Income tax provision
|
| | | | (1,701) | | | | | | (985) | | | | | | | | | | | | | | | | | | (2,686) | | | | | | | | | | | | (2,686) | | |
|
Net income attributed to controlling shareholder
|
| | | | 10,658 | | | | | | (3,288) | | | | | | (5,910) | | | | | | | | | | | | 1,460 | | | | | | | | | | | | 1,460 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | 112 | | | | | | | | | | | | | | | | | | | | | | | | 112 | | | | | | | | | | | | 112 | | |
|
Net income (loss)
|
| | | | 10,546 | | | | | | (3,288) | | | | | | (5,910) | | | | | | | | | | | | 1,348 | | | | | | — | | | | | | 1,348 | | |
| | | |
Target Group
(Historical) |
| |
ExcelFin
(Historical) |
| |
Assuming
Minimum Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – Common stock
|
| | | | 29,412 | | | | | | — | | | | | | 36,123 | | | | | | 36,319 | | |
|
Basic and diluted net income per share – Common
stock |
| | | | 0.36 | | | | | | — | | | | | | 0.04 | | | | | | 0.04 | | |
|
Weighted average shares outstanding – Class A and Class B Common Stock subject to redemption
|
| | | | — | | | | | | 9,417 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – Class A and Class B Common Stock subject to redemption
|
| | | | — | | | | | | (0.22) | | | | | | — | | | | | | — | | |
|
Weighted average shares outstanding – Class A and Class B Common Stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – Class A and Class B Common Stock
|
| | | | — | | | | | | (0.22) | | | | | | — | | | | | | — | | |
| | | |
For the year ended
December 31, 2023 |
| |||||||||
| | | |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||
|
Weighted average shares outstanding – common stock (as presented)
|
| | | | 25,949,344 | | | | | | 25,145,358 | | |
|
Potential Sponsor Earnout Shares
|
| | | | 1,350,000 | | | | | | 1,350,000 | | |
|
Potential Baird Medical Earnout Shares
|
| | | | 8,823,529 | | | | | | 8,823,529 | | |
|
Weighted average shares outstanding – common stock (as adjusted)
|
| | | | 36,122,873 | | | | | | 35,318,887 | | |
|
Basic and diluted net loss per share – common stock (as presented)
|
| | | | 0.05 | | | | | | 0.05 | | |
|
Basic and diluted net loss per share – common stock (as adjusted)
|
| | | | 0.04 | | | | | | 0.04 | | |
| | | |
For the year ended
December 31, 2023 |
| |||||||||
| | | |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||
|
Weighted average shares outstanding – common stock (as presented)
|
| | | | 25,949,344 | | | | | | 25,145,358 | | |
|
Potential Sponsor Earnout Shares
|
| | | | 1,350,000 | | | | | | 1,350,000 | | |
|
Potential Baird Medical Earnout Shares
|
| | | | 8,823,529 | | | | | | 8,823,529 | | |
|
Weighted average shares outstanding – common stock (as adjusted)
|
| | | | 36,122,873 | | | | | | 35,318,887 | | |
|
Basic and diluted net loss per share – common stock (as presented)
|
| | | | 0.05 | | | | | | 0.05 | | |
|
Basic and diluted net loss per share – common stock (as adjusted)
|
| | | | 0.04 | | | | | | 0.04 | | |
|
Year ended December 31, 2023
|
| |
Target Group
Historical |
| |
ExcelFin
Historical |
| |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 29,412 | | | | | | — | | | | | | 36,123 | | | | | | 36,319 | | |
|
Basic and diluted net income per share – common stock
|
| | | | 0.36 | | | | | | — | | | | | | 0.04 | | | | | | 0.04 | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 9,417 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | (0.22) | | | | | | — | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | (0.22) | | | | | | — | | | | | | — | | |
| | | |
Minimum
redemption |
| | | | | | | |
Maximum
redemption |
| | | | | | | ||||||
|
Public stockholders
|
| | | | 833,986 | | | | | | 2.3% | | | | | | 30,000 | | | | | | 0.1% | | |
| Sponsor(1) | | | | | 5,750,000 | | | | | | 15.9% | | | | | | 5,750,000 | | | | | | 16.2% | | |
|
Target Group
|
| | | | 20,588,235 | | | | | | 57.0% | | | | | | 20,588,235 | | | | | | 58.3% | | |
|
Baird Earnout
|
| | | | 8,823,529 | | | | | | 24.4% | | | | | | 8,823,529 | | | | | | 25.0% | | |
|
Sponsor Loan
|
| | | | 127,123 | | | | | | 0.4% | | | | | | 127,123 | | | | | | 0.4% | | |
|
Total
|
| | | | 36,122,873 | | | | | | | | | | | | 35,318,887 | | | | | | | | |
| |
Public warrants
|
| | | | 11,500,000 | | |
| |
Private warrants
|
| | | | 11,700,000 | | |
| |
Total
|
| | | | 23,200,000 | | |
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful
Life Span |
| |||
| Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle | | |
NMPA
20183011581 |
| |
Class III
|
| |
XR-A2021W, XR-A2018W, XR-A2015W, XR-A2021R (round head), XR-A2018R (round head)
|
| | Long Microwave Ablation Needles | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 15 cm to 21 cm, needle diameter is 2.0 mm, to meet various clinical needs;
4. Scope of application: used for the treatment of liver tumors (solid tumor therapy is limited to patients with a diameter ≤3cm and fewer than 3 lesions of metastatic liver cancer).
|
| | 2 years | |
| Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle | | |
NMPA
20183011581 |
| |
Class III
|
| |
XR-A1610W
|
| | Fine Microwave Ablation Needle | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 10 cm, needle diameter is 1.6 mm;
4. Scope of application: used for the treatment of benign thyroid nodules (nodule diameter ≥2cm, solid >80%, progressive enlargement, symptoms of compression, and aesthetic impact).
|
| | 2 years | |
| Disposable Microwave Ablation Needle | | |
NMPA
20233010963 |
| |
Class III
|
| |
J-20-15,
J-20-12, J-20-10, J-20-08, J-20-05, J-18-15, J-18-12, J-18-10, J-18-08, J-18-05 |
| | Long Microwave Ablation Needles | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 5 cm to 15 cm, needle diameter is 1.8mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: used for the treatment of benign thyroid nodules (nodule diameter ≥2cm, solid >80%,
|
| | 2 years | |
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful
Life Span |
| |||
| | | | | | | | | | | | | | | | progressive enlargement, symptoms of compression, and aesthetic impact). | | | | |
| Disposable Microwave Ablation Needle | | |
NMPA
20233010963 |
| |
Class III
|
| |
J-16-15, J-16-12, J-16-10, J-16-08, J-16-05, J-14-15, J-14-12, J-14-10, J-14-08, J-14-05
|
| | Fine Microwave Ablation Needle | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 5 cm to 15 cm, needle diameter is 1.4mm to 1.6mm, to meet various clinical needs;
4. Scope of application: used for the treatment of benign thyroid nodules (nodule diameter ≥2cm, solid >80%, progressive enlargement, symptoms of compression, and aesthetic impact).
|
| | 2 years | |
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Certificate validity
|
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service Life
|
| |||
| Disposable Microwave Ablation Needle | | |
NMPA 20233011839
(国械注准20233011839) |
| | December 4, 2023 to December 3, 2028 | | | Class III | | |
G-16-20,
G-16-15, G-16-10, G-16-08 |
| | Fine Microwave Ablation Needles | | |
This product is used in medical institutions, together with our microwave therapeutic apparatus (models: MTI-5AT, MTI-5ET and MTI-5DT) for the treatment of primary liver cancer with a diameter of ≤3cm or metastatic liver cancer with a diameter of ≤3cm and less than 3 lesions.
|
| | 2 years | |
| | | | | | | | | | | | |
G-20-25,
G-20-21, G-20-18, G-20-15, G-18-25, G-18-21, G-18-18, G-18-15, |
| | Long Microwave Ablation Needles | | | | | | | |
|
Disposable Microwave Ablation Needle
|
| |
NMPA 20243010517
(国械注准20243010517) |
| |
March 19, 2024 to March 18, 2029
|
| | Class III | | |
J-16-12-XT,
J-16-10-XT, J-16-08-XT, J-16-05-XT, J-14-15-XT, J-14-12-XT, J-14-10-XT, J-14-08-XT, J-14-05-XT |
| |
Fine Microwave Ablation Needles
|
| |
This product is used in medical institutions, together with our microwave therapeutic apparatus (models: MTI-5AT, MTI-5ET, and MTI-5DT) for the treatment of benign thyroid nodules (with
|
| | 2 years | |
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Certificate validity
|
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service Life
|
| |||
| | | | | | | | | | | | | | | | | | |
a nodule diameter ≥2cm, solid content >80%, progressive enlargement, presence of compression symptoms, and affecting appearance of patient)
|
| | | |
| | | | | | | | | | | | |
J-20-15-XT,
J-20-12-XT, J-20-10-XT, J-20-08-XT, J-20-05-XT, J-18-15-XT, J-18-12-XT, J-18-10-XT, J-18-08-XT, J-18-05-XT, J-16-15-XT, |
| |
Long Microwave Ablation Needles
|
| | | | | | |
|
Product
Category |
| |
Classification
|
| |
Size
|
| |
Frequency
|
| |
Power
|
| |
Power
|
| |
Useful Life
|
| |
Special Features
|
| |
Picture
|
|
|
MTI-5AT
|
| |
Class III
|
| |
490mm×460mm
×155mm |
| |
2,450 MHz
|
| |
range of 0 to 120W, with 1W interval
|
| |
magnetron
|
| |
eight years
|
| |
touch-screen, over-heating protection, portable
|
| |
|
|
|
MTI-5B
|
| |
Class III
|
| |
445mm×330mm
×156mm |
| |
2,450 MHz
|
| |
range of 0 to 120W, with 1W interval
|
| |
magnetron
|
| |
eight years
|
| |
physical buttons, applicable to radiation therapy, portable
|
| |
|
|
|
MTI-5C
|
| |
Class III
|
| |
430mm×520mm
×950mm |
| |
2,450 MHz
|
| |
range of 0 to 120W, with 1W interval
|
| |
magnetron
|
| |
eight years
|
| |
touch-screen, applicable to radiation therapy, movable
|
| |
|
|
|
MTI-5DT
|
| |
Class III
|
| |
580mm×750mm
×1450mm |
| |
2,450 MHz
|
| |
range of 0 to 120W, with 1W interval
|
| |
magnetron
|
| |
eight years
|
| |
touch-screen, over-heating protection, two-port output for treatments using two microwave ablation needles simultaneously, movable
|
| |
|
|
|
MTI-5ET
|
| |
Class III
|
| |
490mm×460mm
×155mm |
| |
2,450 MHz
|
| |
range of 0 to 120W, with 1W interval
|
| |
solid state source
|
| |
eight years
|
| |
touch-screen, over-heating protection, portable
|
| |
|
|
|
Product Name
|
| |
Registration Number
|
| |
Product Model
|
| |
Class
|
| |
Factory
|
|
| Ultrasound Therapy Device | | |
SXZZ 20162230952
|
| |
HM-I-5-Y
|
| |
Class II
|
| |
Jiangsu Hanmei Technology Co., Ltd.
|
|
| Sound-isolating Translucent Membrane | | |
STXB 20160179
|
| |
HMD-2
|
| |
Class II
|
| |
Jiangsu Hanmei Technology Co., Ltd.
|
|
| Disposable Ultrasound Examination Sheath | | |
YXZZ 20202062090
|
| |
653003 14*120cm
|
| |
Class II
|
| |
Taishan Hongyi Medical Products Co., Ltd.
|
|
| Medical Pressure Belt | | |
NMPA 20162642767
|
| |
3040
|
| |
Class III
|
| |
DJO, LLC
|
|
| Medical Image Storage, Transmission and Display System | | |
SXZZ 20192210021
|
| |
HM-UPACS-1
|
| |
Class II
|
| |
Jiangsu Hanmei Technology Co., Ltd
|
|
| Salt Water Bottle Holder | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
Nanjing Changcheng Medical Equipment Co., Ltd.
|
|
| Craniomandibular Internal Fixation Screws | | |
NMPA 20153131365
|
| |
2.0*5mm
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomaxillary Internal Fixation Splint | | |
NMPA 20163131419
|
| |
EQ56 (calibre 22mm)
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomaxillary Internal Fixation Splint | | |
NMPA 20163131419
|
| |
ZQ16
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomandibular Internal Fixation Screws | | |
NMPA 20153131365
|
| |
79-2005
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
NMPA 20163012940
|
| |
D134721IL
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
NMPA 20163012940
|
| |
D134722IL
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Perfusion Line | | |
NMPA 20183662063
|
| |
SAT001
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Star-shaped Magnetoelectric Dual Positioning Mapping Catheter | | |
NMPA 20153072145
|
| |
D128211
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Star-shaped Magnetoelectric Dual Positioning Mapping Catheter | | |
NMPA 20153772145
|
| |
D128208
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Fixed Bend Diagnostic Electrophysiological Catheter | | |
NMPA 20163775177
|
| |
F6QRD010RT
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Product Name
|
| |
Registration Number
|
| |
Product Model
|
| |
Class
|
| |
Factory
|
|
|
Diagnostic/Ablation
Adjustable Elbow End Catheter |
| |
NMPA 20163012940
|
| |
D133604IL
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
NMPA 20153013202
|
| |
NI75TCDH
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Body Surface Reference Electrodes
|
| |
NMPA 20172071181
|
| |
CREFP6
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Craniomandibular Internal Fixation Screws | | |
NMPA 20153131365
|
| |
HE2.0*5
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
|
Magnetically Positioned Adjustable Bend Scale
Measurement Catheter |
| |
NMPA 20193070344
|
| |
R7D282CT
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Three-dimensional Diagnostic Ultrasound Catheters | | |
NMPA 20193062105
|
| |
SNDSTR10
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Curved Visual Bi-directional Adjustable Curved
Introducer Sheaths |
| |
NMPA 20193030613
|
| |
D138502
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Curved Visual Bi-directional Adjustable Curved
Introducer Sheaths |
| |
NMPA 20193030613
|
| |
D138501
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Model
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Frequency
|
| |
Power
|
| |
Power Source
|
| |
Service Life
|
|
| MTI-5AT | | |
NMPA 20183011581
|
| |
6 Feb. 2023 to 5 Feb, 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W,
1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5B | | |
NMPA 20183011581
|
| |
6 Feb. 2023 to 5 Feb, 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W,
1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5C | | |
NMPA 20183011581
|
| |
6 Feb. 2023 to 5 Feb, 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W,
1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5DT | | |
NMPA 20183011581
|
| |
6 Feb. 2023 to 5 Feb, 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W,
1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5ET | | |
NMPA 20183011581
|
| |
6 Feb. 2023 to 5 Feb, 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W,
1W interval |
| |
Solid-state
source |
| |
8 years
|
|
|
Registered Name
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
|
Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle
|
| |
NMPA 20183011581
|
| |
6 Feb. 2023 to
5 Feb. 2028 |
| |
Class III
|
| |
XR-A2021W,
XR-A2018W, XR-A2015W, XR-A2021R (round head), XR-A2018R (round head) |
| | Long Microwave Ablation Needles | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 15 cm to 21 cm, needle diameter is 2.0 mm, to meet various clinical needs;
|
| |
2 years
|
|
|
Registered Name
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
| | | | | | | | | | | | | | | | | | |
4. Scope of application: used for the treatment of liver tumors (solid tumor therapy is limited to patients with a diameter ≤3cm and fewer than 3 lesions of metastatic liver cancer).
|
| | | |
| | | | | | | | | | | | |
XR-A1610W
|
| |
Fine Microwave Ablation Needle
|
| |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
|
| | | |
| Disposable Microwave Ablation Needle | | |
NMPA 20233010963
|
| |
13 Jul. 2023-
12 Jul. 2028 |
| |
Class III
|
| |
J-20-15, J-20-12, J-20-10, J-20-08, J-20-05, J-18-15, J-18-12, J-18-10, J-18-08, J-18-05
|
| | Long Microwave Ablation Needles | | |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 5 cm to 15 cm, needle diameter is 1.8mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: used for the treatment of benign thyroid nodules (nodule diameter ≥2cm, solid >80%, progressive enlargement, symptoms of compression, and aesthetic impact).
|
| |
2 years
|
|
| | | | | | | | | | | | |
J-16-15, J-16-12, J-16-10, J-16-08, J-16-05, J-14-15, J-14-12, J-14-10, J-14-08, J-14-05
|
| |
Fine Microwave Ablation Needle
|
| |
1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 2450 MHz;
3. Specifications: needle length is 5 cm to 15 cm, needle diameter is 1.4mm to 1.6mm, to meet various clinical needs;
4. Scope of application: used for the treatment of benign thyroid nodules (nodule diameter ≥2cm, solid >80%, progressive enlargement, symptoms of compression, and aesthetic impact).
|
| | | |
|
Registered Name
|
| |
Registration Certificate
Number |
| |
Certificate Validity
|
| |
Class
|
| |
Model
|
| |
Service Life
|
|
| Disposable Sterile Biopsy Needle | | |
SXZZ 20232141234
|
| |
30 Aug. 2023 to
19 Aug. 2028 |
| | Class II | | | BN-MAR-1 | | | 2 years | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical
Study Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrolment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
|
Jiangxi Provincial Cancer Hospital
Zhuhai People’s Hospital
Lishui People’s Hospital
|
| |
Associate Chief Physician from such hospital
Associate Chief Physician from such hospital
Chief Physician from such hospital
|
| |
To determine the rate of complete ablation of thyroid nodules of Nanjing Changcheng’s MWA ablator and the single-use MWA ablation needles and whether such products were inferior compared to the designated control medical product.
|
| |
A prospective, multicenter, randomized, open, positive control, non-inferiority test design was adopted, and a total of 132 cases were enrolled, including 66 cases in each of the experimental group and the control group. Treatment with microwave ablation or radiofrequency ablation was randomized among the subjects who agreed to be enrolled. By recording the relevant examinations at baseline, 1 month after treatment, 3 months after treatment, and 6 months after treatment, comparing data such as the proportion of subjects with successful surgery, nodule shrinkage, occurrence of complications, and the proportion
|
| |
VRSO1 radiofrequency ablation treatment system host (Registration number: NMPA 20173252338) and electrode needles (Registration Number: NMPA 20143255486) manufactured by STARmed Co., Ltd.
|
| |
Primary endpoint: ablation nodule volume reduction rate at six months after operation;
Secondary endpoint: Surgical success rate, postoperative nodule volume reduction rate (30-days, 90-days, and 180-days post operation), ultrasound blood flow score, thyroid function tests;
Baseline evaluation index: vital signs, incidence of treatment-related complications, incidence of other adverse events, evaluation of system operation safety;
Safety evaluation index: vital signs, incidence of treatment-related complications, incidence of other adverse events, evaluation of system operation safety;
|
| |
Enrolment Criteria:
1. Age between 18 to 70 years old (inclusive), no gender limit;
2. Subjects whose target nodules were confirmed to be benign lesions by fine needle aspiration cytology (FNAC) or pathological biopsy within six months prior to surgery, or whose TI-RADS classification by color Doppler examination was classified as category 1~3;
3. Nodule diameter ≥2cm, or the proportion of solid portion of the nodule is greater than 80%, and no other treatment (e.g., surgical treatment, radioactive iodine treatment, TSH suppression treatment, percutaneous anhydrous ethanol injection, etc.) has been
|
| |
132 subjects were enrolled in total. Out of the 132 subjects, 52 were enrolled in the hospital in the Jiangxi province, 48 were enrolled in the hospital in the Guangdong province, and 32 subjects were enrolled in the hospital in the Zhejiang province, respectively, with each hospital allocating half of their enrolled subjects to the test group and control group, respectively.
|
| |
Based on a review of past clinical studies, the average reduction rate in nodule volume after 6 months of the standard treatment is about 80%. Given the study is designed to compare the new treatment (the test group) against the control treatment which is already available on the market (the control group), we have proceeded with the non-inferiority margin rate of -15%, meaning in this study, the new treatment can be up to 15% less effective than the control treatment and still be considered statistically to perform just as well in comparison to the control treatment. Further, this trial proceeded with the estimate that: (i) conservatively, there may be a 28% deviation difference between patients in the test group and control group; and (ii) there is a 2.5% chance of a false positive in determining non-inferiority
|
| |
A total of 15 adverse events were recorded, where 8 adverse events may relate to the trial, with the remaining 7 being unrelated and concern the deteriorating medical conditions of the enrolled subject. None such events involved a device defect that could lead to adverse events occurred during the trial.
Related Adverse Event: Out of the 8 adverse events, 4 post-operative subjects reported hoarseness of their voice, 2 post-operative subjects reported neck pain, 1 post-operative subject complained of neck inflammation and 1 post-operative subject complained of sore throat. Such adverse
|
| | Completed. | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical
Study Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrolment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | |
of patients with effective treatments, to evaluate the safety and effectiveness of the trial product for thermal ablation treatment of benign thyroid nodules.
|
| | | | |
Evaluation of Product Use: common functions, ease of use, reliability evaluation.
|
| |
performed;
4. The presence of subjective symptoms that are obviously related to the nodule (e.g., foreign body sensation, neck discomfort or pain, or symptoms caused by adjacent organs); or an tendency of malignant transformation (e.g., the occurrence of related symptoms, or imaging tests suggesting that the size of the nodule is increasing progressively); or patients with excessive worries that affect normal life; or subjects with symptoms of hyperthyroidism caused by autonomous functional nodules;
5. Subjects (or their designated agents) must sign the informed consent form.
Exclusion Criteria:
1. Subjects with abnormal vocal cord function on
|
| | | | |
and an 80% chance of correctly concluding the new treatment to perform just as well in comparison to the control treatment.
Based on inputting these assumptions into a statistical software called PASS11, it was determined that 56 subjects needed to be enrolled in each of the test group and the control group, for an aggregate of 112 participants. However, because we expect that about 15% of the participants may drop out of the study throughout the trial or fail to follow-up with the researchers, we planned to enroll at least 132 participants to ensure that we will have sufficient sample data for this trial even with potential patient drop-outs.
|
| |
events are common complications caused by ablation treatment.
Unrelated Adverse Event: The 7 adverse events unrelated to the trial involved subjects which were diagnosed with various conditions, such as gastric polyp, microinvasive adenocarcinoma of the lung, or an adenoma of the sigmoid colon. These subjects were subsequently hospitalized and were either treated or symptoms alleviated such that the clinical trial may continue.
|
| | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical
Study Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrolment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
the contralateral side of the lesion;
2. Subjects with active thyroiditis and infections at the surgical site or adjacent sites;
3. Subjects with large areas of calcification in the nodule that affect observation;
4. Subjects with large blood vessels and nerves around the thyroid nodules, serious adhesion of the nodules to the esophagus and trachea, etc., and nodules located at the lower pole of the gland and beyond the sternum;
5. Subjects with severe heart, liver, or kidney dysfunction (cardiac function grade II and above; ALT, AST > 2.5 times the upper limit of normal value; serum creatinine > 1.5 times the upper limit of normal value);
6. Severe anemia
|
| | | | | | | | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical
Study Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrolment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
(Hb<60g/L);
7. Subjects with cognitive abnormalities or severe mental illness, etc., who are unable to cooperate with the study;
8. Pregnant and lactating women;
9. Subjects who have participated in other clinical studies within the past three months;
10. Other conditions in which the researcher believes that the patient is not suitable to participate in this study.
|
| | | | | | | | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
|
Sun Yat-sen University Cancer Center
the Fifth Affiliated Hospital of Guangzhou Medical University Shandong Provincial Qianfoshan Hospital the Affiliated Hospital of Putian University |
| |
Chief Physician from such Hospital
Chief Physician from such hospital
Chief Physician from such hospital
Chief Physician from such hospital
|
| |
To evaluate the rate of complete ablation of breast lump nodules of the MWA ablator and its accompanying ablation needles produced by Nanjing Changcheng and whether such products were inferior compared to the designated control medical product.
|
| |
The clinical trial is designed as “prospective, multicenter, stratified group randomized, open, parallel positive control, and non-inferiority test”. to verify that when the microwave ablation device and supporting ablation needle produced by Nanjing Changcheng Medical Equipment Co., Ltd. are used for ablation of breast fibroadenoma, the complete nodule ablation rate is not inferior to that of the control product, which meets the requirements of clinical application, and the product is safe and reliable in the process of use. A total of 188 cases will be enrolled.
|
| |
WE7568-II tumor ablation treatment system generator (Registration number: NMPA 20173014200) and the WHK-1A, WHK-1B, WHK-1C, WHK-2A, WHK-2B and WHK-2C models of ablation electrode needles registered by Beijing Wei’erfu Electronics Company.
|
| |
Primary endpoint: complete nodule ablation rate on postoperative day 90±7;
Secondary endpoint:
1. nodule volume reduction rates on day 90 ± 7, day 180 ± 14, and day 360 ± 14;
2. evaluation of the ablation device’s operational performance;
3. evaluation of the ablation needle’s operational performance;
4. visual analog scale pain scores;
5. aesthetic satisfaction.
Safety evaluation indexes: SAE (serious adverse event) incidence rate, AE (adverse event) incidence rate, and device defect incidence rate.
|
| |
Enrollment Criteria:
(1) Age between 18 to 50 years old (inclusive), no gender limit;
(2) Breast solid nodule with a longitudinal diameter ranging from 10mm to 30mm (inclusive), as measured by ultrasound;
(3) Target breast nodules, within the 3 months prior to ablation, confirmed as fibroadenomas through hollow needle (large needle) biopsy;
(4) Subjects or their legal representative can understand the purpose of the study, demonstrate adequate compliance with the study protocol, and sign the informed consent form.
Exclusion Criteria:
(1) Subjects who have received treatment prior to target breast nodule ablation or
|
| | N/A | | |
Based on a review of the literature2 and considering the clinical practice, it is expected that both the new treatment (the test group) and the control treatment which is already available on the market (the control group) will completely eliminate the breast lump in 95% of cases. On this basis, we have proceeded with the non-inferiority margin rate of -10%, meaning in this study, the new treatment can be up to 10% less effective than the control treatment and still be considered statistically to perform just as well in comparison to the control treatment. Further, this trial proceeded with the estimate that there is a 2.5% chance of a false positive in determining non-inferiority and an 80% chance of correctly concluding the
|
| | N/A | | |
The clinical test stage has not yet carried out.
|
|
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
who require treatment by other methods (e.g., surgery, focused ultrasound ablation, cryoablation, or ethanol injection) during the trial;
(2) Subjects with severe bleeding tendency and obvious hemogram abnormalities that cannot be corrected within a short period of time for coagulation dysfunction (platelets < 50× 109/L, prothrombin time > 25s);
(3) Subjects whose anticoagulant therapy and/or antiplatelet drugs have not been discontinued for more than 7 days prior to treatment;
(4) Subjects with abnormal function of heart, lung, liver, kidney and other important organs (cardiac function NYHA grade 3 or above, ALT, AST > 1.5 times the upper limit of normal reference value, or Ccr < 60ml/min);
|
| | | | |
new treatment to perform just as well in comparison to the control treatment.
Based on these assumptions and parameters, we calculated that at least 75 participants in each of the test group and the control group (or 150 participants in total) would be needed. However, we expect that about 20% of participants may drop out or fail to follow-up with the researchers throughout the trial, and therefore in order to accumulate sufficient data for this research, we have determined a total of 188 subjects will be required to be enrolled, such that there are 94 participants in each of the test group and the control group.
|
| | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
(5) Subjects with other serious medical conditions (including clinically relevant cardiovascular disease or myocardial infarction within 12 months prior to enrollment; history of severe neurological or psychiatric disorders; preoperative presence of serious infections that must be controlled with medications; active disseminated intravascular coagulation; and high thrombotic risk);
(6) Subjects with ineffective control of blood sugar (fasting blood sugar > 7 mmol/L or glycosylated hemoglobin > 7% during the screening period);
(7) Subjects with built-in breast prosthesis;
(8) Subjects with implanted pacemakers or cardiac electrodes;
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | (9) Pregnant and lactating women; | | | | | | ||||||||
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
(10) Subjects who have participated in a clinical trial of another drug or device within 3 months prior to the trial;
(11) Subjects who, in the opinion of the researcher, are not suitable for participation in this clinical trial.
|
| | | | | ||||||||
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
|
Sun Yat-sen
University Cancer Center Beijing Hospital Beijing Chao-Yang Hospital of the Capital Medical University Qingdao Central Hospital |
| |
Chief Physician of such hospital
Chief Physician of such hospital
Chief Physician of such hospital
Associate Chief Physician such hospital
|
| |
To evaluate the rate of complete ablation of breast lump nodules of the MWA ablator and its accompanying ablation needles produced by Nanjing Changcheng and whether such products were inferior compared to the designated control medical product.
|
| |
The clinical trial is designed as “prospective, multicenter, stratified group randomized, open, parallel positive control, and non-inferiority test” to verify that when the microwave ablation instrument and disposable microwave ablation needle produced by Nanjing Changcheng Medical Equipment Co., Ltd. are used for pulmonary nodule ablation, the complete ablation rate of pulmonary
|
| |
WE7568-II tumor ablation treatment system generator (Registration number: NMPA 20173014200) and the WHK-1A, WHK-1B, WHK-1C, WHK-2A, WHK-2B and WHK-2C models of ablation electrode needles registered by Beijing Wei’erfu Electronics Company.
|
| |
Primary endpoint: complete ablation rate of pulmonary nodules on postoperative day 90±7 and postoperative day 180±14;
Secondary endpoint:
1. immediate ablation effectiveness rate 48 hours after pulmonary nodule ablation;
2. evaluation of the ablation device’s operational performance;
3. evaluation of the ablation needle’s operational performance.
Safety
|
| |
Enrollment criteria
(1) Age between 18 to 75 years old (inclusive), no gender limit;
(2) Subjects who plan to undergo ablation treatment of malignant or suspected malignant pulmonary nodules, including alveolar epithelial atypical adenomatoid hyperplasia or primary peripheral non-small cell lung cancer or pulmonary nodules with malignant tendency;
(3) Subjects
|
| | N/A | | |
Based on a review of the literature3 and considering the clinical practice, it is expected that both the new treatment (the test group) and the control treatment which is already available on the market (the control group) will completely eliminate the pulmonary nodule 180 days after the treatment in 96% of cases. On this basis, we have proceeded with the non-inferiority margin rate of -10%, meaning in
|
| | N/A | | |
The clinical test stage has not yet carried out.
|
|
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | |
nodules is non-inferior to that of the control product, which meets the requirements of the clinical application, and the products are safe and reliable in the process of use. A total of 152 cases will be enrolled.
|
| | | | |
evaluation indexes: SAE (serious adverse event) incidence rate, AE (adverse event) incidence rate, device defect incidence rate.
|
| |
with no more than 3 unilateral pulmonary nodules (bilateral lungs ≤5) and with lung nodules requiring ablation that are 8 mm to 30 mm in diameter (inclusive);
(4) The subject refuses or is deemed unsuitable for surgical resection or stereotactic radiation therapy;
(5) Subjects or their legal representative can understand the purpose of the study, demonstrate adequate compliance with the study protocol, and sign the informed consent form.
Exclusion Criteria:
(1) Subjects with Eastern Cooperative Oncology Group performance status score >3;
(2) Subjects who have received chemotherapy, radiation therapy, immunotherapy, targeted therapy, surgery, or other minimally invasive
|
| | | | |
this study, the new treatment can be up to 10% less effective than the control treatment and still be considered statistically to perform just as well in comparison to the control treatment. Further, this trial proceeded with the estimate that there is a 2.5% chance of a false positive in determining non-inferiority and an 80% chance of correctly concluding the new treatment to perform just as well in comparison to the control treatment.
Based on these assumptions and parameters, we calculated that at least 61 participants in each of the test group and the control group (or a total of 122 participants) would be necessary. However, we expect that about 20% of participants may drop out or fail to follow-up with the researchers throughout the trial, and therefore in order to accumulate sufficient data for this trial,
|
| | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
approaches to tumor treatment within 30 days prior to ablation;
(3) Subjects who require continued treatment of the tumor or pulmonary nodule with chemotherapy, radiotherapy, immunotherapy, targeted therapy, surgery, or other minimally invasive methods for the duration of the trial after surgery;
(4) Subjects with severe pulmonary fibrosis and pulmonary hypertension;
(5) Subjects requiring ongoing hormone therapy throughout the trial period;
(6) Subjects with pleural effusion and poor control;
(7) Subjects with impaired consciousness or unable to cooperate with treatment;
(8) Subjects with severe bleeding tendency and obvious hemogram abnormalities that cannot be corrected within a short period of time
|
| | | | |
we have determined a total of 152 subjects will be required to be enrolled, such that there are 76 participants in each of the test group and the control group.
|
| | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
for coagulation dysfunction (platelets<50×109/L, prothrombin time >18s, and prothrombin activity <40%);
(9) Subjects whose anticoagulant therapy and/or antiplatelet drugs have not been discontinued for more than 7 days prior to treatment, and the interval between the last use of bevacizumab did not exceed 1 month;
(10) Subjects with significant organ insufficiency or other serious diseases (including cardiovascular disease affecting the treatment of this ablation surgery or myocardial infarction within 12 months prior to enrollment; history of severe neurological or psychiatric illness; active disseminated intravascular coagulation; high thrombotic risk; severe anemia, dehydration, and severe disturbances in nutritional
|
| | | | | | | | | | | | |
|
Institution
|
| |
Principal
Researcher |
| |
Research
Objective |
| |
Clinical Study
Design |
| |
Designated
Control Medical Product |
| |
Evaluation
Index |
| |
Enrollment
and Exclusion Criteria |
| |
Subject
Enrolment Breakdown |
| |
Sample Size
Calculation |
| |
Adverse
Events |
| |
Status
|
|
| | | | | | | | | | | | | | | | | | |
metabolism that cannot be corrected or improved in the short term; severe systemic infections, and hyperthermia (>38.5°C);
(11) Fasting blood glucose >8 mmol/L at any time before surgery;
(12) Combination of other tumors with extensive metastases;
(13) Subjects with implanted cardiac pacemakers that cannot be discontinued during treatment;
(14) Pregnant and lactating women;
(15) Subjects who, in the opinion of the researcher, are not suitable for participation in this clinical trial.
|
| | | | | | | | | | | | |
|
Product Category
|
| |
NMPA
Classification |
| |
Features
|
| |
Development
Stage |
| |
Expected
Launch Date |
| |
Target
Indication |
|
| Microwave ablation ultrasound integrated therapeutic apparatus | | | Class III | | |
Equipped with built-in ultrasound scanner for locating the tumor precisely during treatment
Reflects real-time data of therapeutic apparatus on the ultrasound machine interface, allowing doctors to manage data easily and focus on observing the patient during the treatment
To be used in conjunction with different proprietary microwave ablation needles for the treatment of different diseases
|
| | Product Design | | | Fourth quarter of 2025 | | | Thyroid nodules, liver tumors | |
| MTI-5GT four-source microwave ablation therapeutic apparatus | | | Class III | | |
Output frequency of 2,450 MHz
Four-port outputs for treatment utilizing four needles simultaneously
Each output is equipped with an independent temperature sensor allowing real-time reflection of temperature data
Applicable to microwave ablation treatment of large tumors
To be used in conjunction with different proprietary microwave ablation needles for the treatment of different diseases
|
| | Clinical trial preparation | | | Fourth quarter of 2025 | | | Bone tumors | |
| Microwave Ablation Therapy Device and Disposable Microwave Ablation Needle | | | Class III | | |
Suitable for microwave ablation treatment of large tumors. Using solid-state power supply as the microwave emission source, no-load status can be detected to ensure the safety of clinical use
Equipped with LED display and user-friendly interface
Used with different proprietary microwave ablation needles to treat different conditions
|
| | Clinical trial preparation | | | Fourth quarter of 2025 | | | uterine fibroids | |
|
Product Category
|
| |
NMPA
Classification |
| |
Features
|
| |
Development
Stage |
| |
Expected
Launch Date |
| |
Target
Indication |
|
| MTI-5FT therapeutic apparatus | | | Class III | | |
Output frequency of 915 MHz which has stronger penetration power
Applicable to microwave ablation treatment of large tumors. Uses solid-state power as the source of microwave emission, which can detect no-load condition and ensure safe clinical use
Equipped with LED display with user- friendly interface
To be used in conjunction with different proprietary microwave ablation needles for the treatment of different diseases
|
| | Clinical trial preparation | | | Fourth quarter of 2024 | | | Thyroid nodules, liver tumors | |
|
Product Category
|
| |
NMPA
Classification |
| |
Features
|
| |
Development
Stage |
| |
Expected
Launch Date |
| |
Target
Indication |
|
| Microwave ablation catheters | | | Class III catheters | | |
Comprises four different models of catheters
(i)
with water-cooling structure or non-water cooling structure; and
(ii)
with or without laser navigation system
Water-cooling structure features the use of special engineering plastics and a water cycle structure to ensure product quality and lower cost
Laser navigation system allows doctors to locate the position of the catheter inside the blood vessel
Composed of semi-flexible needle with circular tip
Applicable to microwave ablation treatment targeting intestine and blood vessel
Intended to be applied for tumors in varicose vein
|
| | Clinical trial preparation | | | Fourth quarter of 2025 | | | For the treatment of tumors in varicose veins | |
| Endoscope-guided puncture microwave ablation needles | | | Class III | | |
Composed of semi-flexible needle
Allows precise ablation inside patient’s lung with the guidance of endoscope
Applicable to treatment targeting lung tumors
Intended to be applied for pulmonary nodule
|
| | Clinical trial preparation | | | Fourth quarter of 2025 | | | Indicated for pulmonary nodules | |
| Microwave Ablation Therapy Device and Disposable Microwave Ablation Needle | | | Class III | | |
Suitable for microwave ablation treatment of large tumors. Using solid-state power supply as the microwave emission source, no-load status can be detected to ensure
|
| | Clinical trial preparation | | | Fourth quarter of 2025 | | |
Breast lump
|
|
|
Product Category
|
| |
NMPA
Classification |
| |
Features
|
| |
Development
Stage |
| |
Expected
Launch Date |
| |
Target
Indication |
|
| | | | | | |
the safety of clinical use
Equipped with LED display and user-friendly interface
Used with different proprietary microwave ablation needles to treat different conditions
|
| | | | | | | | | |
| | | | |
Lease Square Meters
|
| |
Lease Term
|
| |
Rental Fee
|
|
| | Changcheng Nanjing’s Manufacturing Site | | | 2660 m2 | | | From November 1, 2020 to October 31, 2025 | | |
The annual rent, including taxes, amounts to RMB 1,053,360.
The total annual property fee amounts to RMB 63,840.
|
|
| | Baide Suzhou’s Manufacturing Site | | | 3,841.94 m2 | | | From August 1, 2022 to July 31, 2025 | | |
The annual rent, including taxes, amounts to RMB 1,176,401.34.
The total annual property fee amounts to RMB 138,309.84.
|
|
| | Guoke Baide’s Business Site (Guangzhou) | | | 1,425.78 m2 | | | From October 1, 2022 to September 30, 2027 | | |
The annual rent, including taxes, amounts to RMB 783,360.00.
The total annual property fee amounts to RMB 222,421.68.
|
|
|
Application/ Registration Number |
| |
Name
|
| |
Type
|
| |
Owner
|
| |
Jurisdiction
|
| |
Date of
Application (DD/MM/YYYY) |
| |
Date of
Registration (DD/MM/YYYY) |
| |
Date of
Patent Expiration (DD/MM/YYYY) |
| |
Status
|
|
| 201310552850.8 | | |
Semi-rigid water-cooled microwave ablation antenna with real-time temperature measurement and ablation
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
11/11/2013
|
| |
08/06/2016
|
| |
10/11/2033
|
| |
Granted
|
|
| 201730566463.9 | | | Bent shank ablation needle | | |
Design
|
| |
Baide
Suzhou |
| |
PRC
|
| |
16/11/2017
|
| |
15/06/2018
|
| |
15/11/2027
|
| |
Granted
|
|
| 201730566990.X | | | Microwave therapy instrument | | |
Design
|
| |
Baide
Suzhou |
| |
PRC
|
| |
16/11/2017
|
| |
15/06/2018
|
| |
15/11/2027
|
| |
Granted
|
|
| 201730566996.7 | | | Straight ablation needle | | |
Design
|
| |
Baide
Suzhou |
| |
PRC
|
| |
16/11/2017
|
| |
15/06/2018
|
| |
15/11/2027
|
| |
Granted
|
|
| 201820441845.8 | | |
A kind of water-cooled microwave ablation needle and its fluid injection and wicking structure, metal outer bush
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
30/03/2018
|
| |
05/07/2019
|
| |
29/03/2028
|
| |
Granted
|
|
| 201820501435.8 | | |
A kind of soft microwave melt needle of penetration type half and its water-cooling structure, outer bush
|
| |
Utility
|
| |
Baide
Suzhou, Ligong Lu |
| |
PRC
|
| |
10/04/2018
|
| |
05/07/2019
|
| |
09/04/2028
|
| |
Granted
|
|
| 201820981010.1 | | |
A kind of wireless remote control medical microwave equipment
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
25/06/2018
|
| |
20/08/2019
|
| |
24/06/2028
|
| |
Granted
|
|
| 201830352165.4 | | | Microwave therapy instrument | | |
Design
|
| |
Baide
Suzhou |
| |
PRC
|
| |
03/07/2018
|
| |
08/01/2019
|
| |
02/07/2028
|
| |
Granted
|
|
| 201830492179.6 | | |
Intelligent microwave therapy device
|
| |
Design
|
| |
Baide
Suzhou |
| |
PRC
|
| |
03/09/2018
|
| |
15/01/2019
|
| |
02/09/2028
|
| |
Granted
|
|
| 201821746518.X | | |
A kind of high performance water cooling microwave melt needle with microwave power control switch
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
26/10/2018
|
| |
03/09/2019
|
| |
25/10/2028
|
| |
Granted
|
|
| 201821770152.X | | |
A kind of soft type water cooling microwave coagulation electrode of cup head half
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
30/10/2018
|
| |
03/09/2019
|
| |
29/10/2028
|
| |
Granted
|
|
| 2016208508740 | | |
Anti-microwave interference temperature measurement and ablation integrated high-performance water-cooled microwave ablation antenna
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2016
|
| |
14/07/2017
|
| |
07/08/2026
|
| |
Granted
|
|
|
Application/ Registration Number |
| |
Name
|
| |
Type
|
| |
Owner
|
| |
Jurisdiction
|
| |
Date of
Application (DD/MM/YYYY) |
| |
Date of
Registration (DD/MM/YYYY) |
| |
Date of
Patent Expiration (DD/MM/YYYY) |
| |
Status
|
|
| 201620850875.5 | | |
Anti-microwave interference temperature measurement and ablation integrated semi-rigid water-cooled microwave ablation antenna
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2016
|
| |
25/07/2017
|
| |
07/08/2026
|
| |
Granted
|
|
| 202121414473.8 | | |
Semi-rigid puncture type microwave ablation antenna and transmission line structure
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
24/06/2021
|
| |
24/12/2021
|
| |
23/06/2031
|
| |
Granted
|
|
| 202121419209.3 | | |
Semi-flexible microwave ablation antenna and transmission line structure
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
24/06/2021
|
| |
24/12/2021
|
| |
23/06/2031
|
| |
Granted
|
|
| 202222076953.9 | | |
A multi-compartment vacuum sterilizer
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2022
|
| |
11/04/2023
|
| |
07/08/2032
|
| |
Granted
|
|
| 202222210986.8 | | |
An auxiliary locating device for precise location
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
22/08/2022
|
| |
31/01/2023
|
| |
21/08/2032
|
| |
Granted
|
|
| 202320016679.8 | | |
An adjustable production fixture
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
03/01/2023
|
| |
28/04/2023
|
| |
02/01/2033
|
| |
Granted
|
|
| 202222143353.X | | |
A multi-station synchronous cleaning device
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
15/08/2022
|
| |
31/01/2023
|
| |
14/08/2032
|
| |
Granted
|
|
| 202221848513.4 | | |
A disposable microwave ablation needle with detectable temperature
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
18/07/2022
|
| |
31/01/2023
|
| |
17/07/2032
|
| |
Granted
|
|
| 202221814329.8 | | |
Disposable microwave ablation needle with multiple size interfaces
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/07/2022
|
| |
31/01/2023
|
| |
12/07/2032
|
| |
Granted
|
|
| 202221814263.2 | | |
A disposable microwave ablation needle capable of precisely locating
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/07/2022
|
| |
31/01/2023
|
| |
12/07/2032
|
| |
Granted
|
|
| 202221764561.5 | | |
A disposable microwave ablation needle convenient for holding
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
07/07/2022
|
| |
31/01/2023
|
| |
06/07/2032
|
| |
Granted
|
|
| 202221853161.1 | | |
Disposable microwave ablation needle with good cooling effect
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
18/07/2022
|
| |
31/01/2023
|
| |
17/07/2032
|
| |
Granted
|
|
| 201810275391.6 | | |
A liquid injection and aspiration structure suitable for microwave ablation needles
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
30/03/2018
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201810315657.5 | | |
Water-cooled structure of puncture semi-flexible microwave ablation needle
|
| |
Invention
|
| |
Baide
Suzhou, Ligong Lu |
| |
PRC
|
| |
10/04/2018
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201811226979.9 | | |
A kind of hydrostatic microwave ablation treatment device with semi-puncture type under endoscopic guidance
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
22/10/2018
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201811258042.X | | |
A high-performance water-cooled microwave ablation needle with microwave power control switch
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
26/10/2018
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202110704940.9 | | |
Semi-rigid puncture type microwave ablation antenna, transmission line structure and assembling method thereof
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
24/06/2021
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202110705763.6 | | |
Semi-flexible microwave ablation antenna, transmission line structure and assembling method
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
24/06/2021
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202320466324.9 | | |
An automatic drying device for automatic drying
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/03/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
|
Application/ Registration Number |
| |
Name
|
| |
Type
|
| |
Owner
|
| |
Jurisdiction
|
| |
Date of
Application (DD/MM/YYYY) |
| |
Date of
Registration (DD/MM/YYYY) |
| |
Date of
Patent Expiration (DD/MM/YYYY) |
| |
Status
|
|
| 202222281392.6 | | |
A microwave ablation needle that is resistant to bending and breakage
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
29/08/2022
|
| |
20/06/2023
|
| |
28/08/2032
|
| |
Granted
|
|
| 202222076345.8 | | |
A disposable microwave ablation needle that avoids bending of the needle
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2022
|
| |
20/06/2023
|
| |
07/08/2032
|
| |
Granted
|
|
| 202320471098.3 | | |
A microwave ablation antenna that is easy to assemble
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/03/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222143142.6 | | |
An anti-slip disposable microwave ablation needle
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
15/08/2022
|
| |
20/06/2023
|
| |
14/08/2032
|
| |
Granted
|
|
| 202320151590.2 | | |
A microwave ablation needle that rotates the connection
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
01/02/2023
|
| |
07/07/2023
|
| |
31/01/2033
|
| |
Granted
|
|
| 202320058633.2 | | |
A sterile storage room for sterile storage
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
09/01/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222210863.4 | | |
A radiofrequency ablation device with efficient cooling
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
22/08/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2023203574500 | | |
An assembly device that is automatically positioned
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
01/03/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222281897.2 | | |
A detachable microwave ablation needle
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
29/08/2022
|
| |
20/06/2023
|
| |
28/08/2032
|
| |
Granted
|
|
| 2023203047004 | | |
A quick-cooled disposable microwave ablation needle with a needle tip
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
24/02/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202320151600.2 | | |
An integrated microwave ablation antenna
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
01/02/2023
|
| |
20/06/2023
|
| |
31/01/2033
|
| |
Granted
|
|
| 202210802707.9 | | |
Ablation needle assembly and ablation system convenient for secondary puncture
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
07/07/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202310003383.7 | | |
An ablation needle assembly and ablation system that defines the direction of ablation
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
03/01/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201310130580.1 | | |
Microwave thermotherapy radiator with suppression of microwave leakage energy
|
| |
Invention
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
16/04/2013
|
| |
02/03/2016
|
| |
15/04/2033
|
| |
Granted
|
|
| 201310102228.7 | | |
Semi-rigid water-cooled microwave ablation antenna
|
| |
Invention
|
| |
Changcheng
Nanjing, LU Ligong |
| |
PRC
|
| |
27/03/2013
|
| |
16/03/2016
|
| |
26/03/2033
|
| |
Granted
|
|
| 201821706733.7 | | |
One kind semi-rigid penetration type water cooling microwave coagulation therapy instrument under endoscope guidance
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/10/2018
|
| |
29/10/2019
|
| |
21/10/2028
|
| |
Granted
|
|
| 201920547932.6 | | |
A semi-rigid intravascular tissue microwave thermal coagulation antenna
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/04/2019
|
| |
31/03/2020
|
| |
21/04/2029
|
| |
Granted
|
|
| 201920547772.5 | | |
High-performance semi-rigid puncture type microwave ablation antenna
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/04/2019
|
| |
21/02/2020
|
| |
21/04/2029
|
| |
Granted
|
|
| 201920555560.1 | | |
A water-cooled microwave burning hot coagulation knife
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
23/04/2019
|
| |
18/02/2020
|
| |
22/04/2029
|
| |
Granted
|
|
| 201922082885.5 | | |
A multi-probe interventional by-open temperature measuring device
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
27/11/2019
|
| |
23/10/2020
|
| |
26/11/2029
|
| |
Granted
|
|
| 201930687094.8 | | |
Ultrasound diagnosis and tumor microwave ablation treatment machine
|
| |
Design
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
13/12/2019
|
| |
04/08/2020
|
| |
12/12/2029
|
| |
Granted
|
|
|
Application/ Registration Number |
| |
Name
|
| |
Type
|
| |
Owner
|
| |
Jurisdiction
|
| |
Date of
Application (DD/MM/YYYY) |
| |
Date of
Registration (DD/MM/YYYY) |
| |
Date of
Patent Expiration (DD/MM/YYYY) |
| |
Status
|
|
| 202022881052.8 | | |
A device for reducing magnetron power fluctuations
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
02/12/2020
|
| |
24/08/2021
|
| |
01/12/2030
|
| |
Granted
|
|
| 202220842531.5 | | |
A magnetron microwave power detection device
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
13/04/2022
|
| |
13/09/2022
|
| |
12/04/2032
|
| |
Granted
|
|
| 202221501397.9 | | |
A power detection device with open circuit protection and short circuit protection
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
16/06/2022
|
| |
13/12/2022
|
| |
15/06/2032
|
| |
Granted
|
|
| 202221698800.1 | | |
A medical catheter with a multi-point mapping structure for radiofrequency ablation
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
04/07/2022
|
| |
13/12/2022
|
| |
03/07/2032
|
| |
Granted
|
|
| ZL202321169155.9 | | |
An ablation device with a retractable treatment handle
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
16/05/2023
|
| |
19/09/2023
|
| |
15/05/2033
|
| |
Granted
|
|
| ZL202321169160.X | | |
A Migration Resistant Radiofrequency Ablation Needle
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
15/05/2023
|
| |
19/09/2023
|
| |
14/05/2033
|
| |
Granted
|
|
| 201910322669.5 | | |
A kind of semi-rigid type endovascular tissue microwave thermal solidification antenna
|
| |
Invention
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/04/2019
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201910322654.9 | | |
A kind of high-performance semi-rigid penetration type microwave ablation antenna
|
| |
Invention
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/04/2019
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201910327277.8 | | |
A water-cooled microwave burning hot coagulation knife
|
| |
Invention
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
22/04/2019
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202220649092.6 | | |
For microwave ablation catheters under bronchoscopy
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
23/03/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202210538324.5 | | |
Cloud-based computer-based radiofrequency ablation catheter and its method for precise control of ablation depth
|
| |
Invention
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
18/05/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221353964.0 | | |
A temperature measuring device with motion detection function for high-power magnetron
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
01/06/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221390369.4 | | |
A radiofrequency ablation device with a rapid cooling structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
06/06/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221390373.0 | | |
A radiofrequency ablation catheter with a mechanically supported structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
06/06/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221518957.1 | | |
A radiofrequency ablation device with a rapid cooling structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
17/06/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221588173.6 | | |
Temperature control equipment for radiofrequency ablation catheter
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
23/06/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221698806.9 | | |
A medical display with a multi-angle adjustment mechanism for radiofrequency ablation
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
04/07/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222027126.0 | | |
A kind of microwave ablation therapy instrument with a power control device with a socket fixed structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
03/08/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222027085.5 | | |
A safety detection device for positioning stable structure of microwave therapy appliances
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
03/08/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202222180068.5 | | |
An intelligent microwave therapy instrument has a probe connection bracket for adjusting the mechanism
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
19/08/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
|
Application/ Registration Number |
| |
Name
|
| |
Type
|
| |
Owner
|
| |
Jurisdiction
|
| |
Date of
Application (DD/MM/YYYY) |
| |
Date of
Registration (DD/MM/YYYY) |
| |
Date of
Patent Expiration (DD/MM/YYYY) |
| |
Status
|
|
| 202320862108.6 | | |
A microwave therapy device with a multi-angle treatment adjustment structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
18/04/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202320862105.2 | | |
A smart microwave therapy device with an adjustable probe connection bracket
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
18/04/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202320862106.7 | | |
A radiofrequency ablation instrument with a folding bracket structure
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
18/04/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202221872954.8 | | |
A microwave leakage suppressor that can be replaced by microwave absorbing materials
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
21/07/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 202321066822.0 | | |
A pin detection and identification circuit
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
06/05/2023
|
| |
19/12/2023
|
| |
05/05/2033
|
| |
Granted
|
|
| 202321076647.3 | | |
A no-load protection circuit for microwave ablators
|
| |
Utility
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
06/05/2023
|
| |
03/10/2023
|
| |
05/05/2033
|
| |
Granted
|
|
| 202211531889.7 | | |
Photothermal rare earth nanoprobe and preparation method thereof
|
| |
Invention
|
| |
Ruikede
Xiamen |
| |
PRC
|
| |
01/12/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 201620850874.0 | | |
High-performance water-cooled microwave ablation antenna with integrated microwave-resistant temperature measurement and ablation
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2016
|
| |
12/06/2017
|
| |
07/08/2026
|
| |
Granted
|
|
|
Function
|
| |
Number
|
| |||
|
Procurement
|
| | | | 4 | | |
|
Quality Control
|
| | | | 17 | | |
|
Finance
|
| | | | 12 | | |
|
Sales and Marketing
|
| | | | 32 | | |
|
Production
|
| | | | 47 | | |
|
Research and Development and Technical
|
| | | | 11 | | |
|
Administration and General Management
|
| | | | 25 | | |
|
Total
|
| | | | 148 | | |
| | | |
For the years ended
December 31, |
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Revenues
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | | | | | 13,136,588 | | | | | | 11,546,247 | | |
|
Cost of revenues
|
| | | | (4,227,409) | | | | | | (7,054,323) | | | | | | (1,645,559) | | | | | | (2,042,987) | | |
|
Gross profit
|
| | | | 27,230,499 | | | | | | 28,036,851 | | | | | | 11,491,029 | | | | | | 9,503,260 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (2,547,000) | | | | | | (3,585,138) | | | | | | (1,168,576) | | | | | | (1,649,196) | | |
|
General and administrative expenses
|
| | | | (8,546,880) | | | | | | (6,960,604) | | | | | | (3,205,845) | | | | | | (2,574,016) | | |
|
Research and development expenses
|
| | | | (4,274,894) | | | | | | (3,859,392) | | | | | | (2,027,439) | | | | | | (2,286,672) | | |
|
Total operating expenses
|
| | | | (15,368,774) | | | | | | (14,405,134) | | | | | | (6,401,860) | | | | | | (6,509,884) | | |
|
Income from operations
|
| | | | 11,861,725 | | | | | | 13,631,717 | | | | | | 5,089,169 | | | | | | 2,993,376 | | |
|
Interest expense
|
| | | | (285,833) | | | | | | (299,269) | | | | | | (238,919) | | | | | | (83,436) | | |
|
Interest income
|
| | | | 1,562 | | | | | | 8,553 | | | | | | 264 | | | | | | 1,045 | | |
|
Subsidy income
|
| | | | 791,959 | | | | | | 1,375,447 | | | | | | 265 | | | | | | 24,435 | | |
|
Other expenses, net
|
| | | | (10,211) | | | | | | (194,580) | | | | | | 5,627 | | | | | | 1,516 | | |
|
Income before income tax
|
| | | | 12,359,202 | | | | | | 14,521,868 | | | | | | 4,856,406 | | | | | | 2,936,936 | | |
|
Income tax provision
|
| | | | (1,701,019) | | | | | | (1,746,897) | | | | | | (481,279) | | | | | | (581,924) | | |
|
Net income
|
| | | $ | 10,658,183 | | | | | $ | 12,774,971 | | | | | | 4,375,127 | | | | | | 2,355,012 | | |
| Other comprehensive loss, net of tax | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (728,688) | | | | | $ | (1,506,905) | | | | | | (828,730) | | | | | | (1,319,586) | | |
|
Comprehensive income
|
| | | $ | 9,929,495 | | | | | $ | 11,268,066 | | | | | | 3,546,397 | | | | | | 1,035,426 | | |
|
Net income attributable to controlling shareholders
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | | | | | 3,501,537 | | | | | | 1,010,773 | | |
|
Basic and diluted earnings per common share
|
| | | | 0.36 | | | | | | 0.43 | | | | | | 0.15 | | | | | | 0.08 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Distributors(3) | | | | $ | 14,995,701 | | | | | $ | 13,499,170 | | |
|
Direct customers(1)(2)
|
| | | | 16,462,207 | | | | | | 21,592,004 | | |
|
Total
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
Variance
|
| |
Variance %
|
| ||||||||||||||||||||||||
| | | |
Revenue
|
| |
%
|
| |
Revenue
|
| |
%
|
| ||||||||||||||||||||||||
|
Sales of MWA devices
|
| | | $ | 30,940,383 | | | | | | 98% | | | | | $ | 31,283,234 | | | | | | 89% | | | | | $ | (342,851) | | | | | | (1)% | | |
|
– MWA needles
|
| | | | 26,278,169 | | | | | | 84% | | | | | | 30,551,145 | | | | | | 87% | | | | | | (4,272,976) | | | | | | (14)% | | |
|
– MWA therapeutic apparatus
|
| | | | 4,662,214 | | | | | | 14% | | | | | | 732,089 | | | | | | 2% | | | | | | 3,930,125 | | | | | | 537% | | |
|
Sales of other medical devices
|
| | | | 517,525 | | | | | | 2% | | | | | | 3,807,940 | | | | | | 11% | | | | | | (3,290,415) | | | | | | (86)% | | |
| Total | | | | $ | 31,457,908 | | | | | | 100.0% | | | | | $ | 35,091,174 | | | | | | 100.0% | | | | | $ | (3,633,266) | | | | | | (10.4)% | | |
| | | |
For the six months
ended June 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Distributors
|
| | | $ | 7,822,407 | | | | | $ | 3,931,512 | | |
|
Direct customers
|
| | | | 5,314,181 | | | | | | 7,614,735 | | |
|
Total
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
Variance
|
| |
Variance %
|
| ||||||||||||||||||||||||
| | | |
Revenue
|
| |
%
|
| |
Revenue
|
| |
%
|
| ||||||||||||||||||||||||
|
Sales of MWA devices
|
| | | $ | 13,128,315 | | | | | | 100% | | | | | $ | 11,019,358 | | | | | | 95% | | | | | $ | 2,108,957 | | | | | | 19% | | |
|
– MWA needles
|
| | | | 11,671,518 | | | | | | 89% | | | | | | 10,762,402 | | | | | | 93% | | | | | | 909,116 | | | | | | 8% | | |
|
– MWA therapeutic apparatus
|
| | | | 1,456,797 | | | | | | 11% | | | | | | 256,956 | | | | | | 2% | | | | | | 1,199,841 | | | | | | 467% | | |
|
Sales of other medical devices
|
| | | | 8,273 | | | | | | 0% | | | | | | 526,889 | | | | | | 5% | | | | | | (518,616) | | | | | | (98)% | | |
| Total | | | | $ | 13,136,588 | | | | | | 100% | | | | | $ | 11,546,247 | | | | | | 100% | | | | | $ | 1,590,341 | | | | | | 14% | | |
| | | |
As of
|
| |||||||||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Within 90 days
|
| | | $ | 8,387,214 | | | | | $ | 13,283,215 | | | | | $ | 14,262,016 | | |
|
Between 3 and 6 months
|
| | | | 4,288,997 | | | | | | 9,751,685 | | | | | | 4,910,005 | | |
|
Between 6 months and a year
|
| | | | 18,509,507 | | | | | | 7,426,788 | | | | | | 5,306,907 | | |
|
Over a year
|
| | | | 6,093,165 | | | | | | 3,479,395 | | | | | | 537,381 | | |
| | | | | $ | 37,278,883 | | | | | $ | 33,941,083 | | | | | $ | 25,016,309 | | |
| | | |
As of December 31, 2023
|
| |||||||||||||||
| | | |
Distributors
|
| |
Direct Customers
|
| |
Total
|
| |||||||||
|
Within 90 days
|
| | | $ | 8,222,863 | | | | | $ | 5,060,352 | | | | | $ | 13,283,215 | | |
|
Between 3 and 6 months
|
| | | | 3,891,659 | | | | | | 5,860,026 | | | | | | 9,751,685 | | |
|
Between 6 months and a year
|
| | | | 2,587,875 | | | | | | 4,838,913 | | | | | | 7,426,788 | | |
|
Over a year
|
| | | | 709,614 | | | | | | 2,769,781 | | | | | | 3,479,395 | | |
|
Total
|
| | | $ | 15,412,011 | | | | | $ | 18,529,072 | | | | | $ | 33,941,083 | | |
| | | |
As of June 30, 2024
|
| |||||||||||||||
| | | |
Distributors
|
| |
Direct Customers
|
| |
Total
|
| |||||||||
|
Within 90 days
|
| | | $ | 4,550,179 | | | | | $ | 3,837,035 | | | | | $ | 8,387,214 | | |
|
Between 3 and 6 months
|
| | | | 2,936,742 | | | | | | 1,352,255 | | | | | | 4,288,997 | | |
|
Between 6 months and a year
|
| | | | 10,212,691 | | | | | | 8,296,816 | | | | | | 18,509,507 | | |
|
Over a year
|
| | | | 1,008,539 | | | | | | 5,084,626 | | | | | | 6,093,165 | | |
|
Total
|
| | | $ | 18,708,151 | | | | | $ | 18,570,732 | | | | | $ | 37,278,883 | | |
| | | |
For the Six Months ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2023
|
| |
2024
|
| |
2022
|
| |
2023
|
| ||||||||||||
|
Net cash provided by (used in) operating
activities |
| | | $ | 642,946 | | | | | $ | (3,960,397) | | | | | $ | 485,968 | | | | | $ | (1,019,964) | | |
|
Net cash used in investing activities
|
| | | | (1,264,414) | | | | | | (484,839) | | | | | | (5,921,464) | | | | | | (2,638,488) | | |
|
Net cash (used in) provided by financing
activities |
| | | | (558,861) | | | | | | 4,457,217 | | | | | | 4,411,918 | | | | | | 3,461,118 | | |
|
Effect of exchange rate change
|
| | | | 13,764 | | | | | | (20,051) | | | | | | (297,647) | | | | | | (3,108) | | |
|
Net decrease in cash and cash equivalent
|
| | | | (1,166,565) | | | | | | (8,070) | | | | | | (1,321,225) | | | | | | (200,442) | | |
|
Cash and cash equivalent at the beginning of the period
|
| | | | 1,710,926 | | | | | | 1,510,484 | | | | | | 3,032,151 | | | | | | 1,710,926 | | |
|
Cash and cash equivalent at the end of the
period |
| | | $ | 544,361 | | | | | $ | 1,502,414 | | | | | $ | 1,710,926 | | | | | $ | 1,510,484 | | |
| | | |
Payment Due by Period
|
| |||||||||||||||
| | | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |||||||||
|
Bank loans
|
| | | $ | 12,934,400 | | | | | $ | 12,934,400 | | | | | $ | — | | |
|
Long term loan
|
| | | | 2,209,765 | | | | | | 982,112 | | | | | | 1,227,653 | | |
|
Lease payment
|
| | | | 619,464 | | | | | | 417,903 | | | | | | 201,561 | | |
|
Total
|
| | | $ | 15,763,629 | | | | | $ | 14,334,415 | | | | | $ | 1,429,214 | | |
| | | |
Individual basis
|
| |
Aging group basis
|
| |
Total
|
| |||||||||
|
Trade accounts receivable
|
| | | $ | 1,991,596 | | | | | $ | 31,949,487 | | | | | $ | 33,941,083 | | |
|
Less: allowance for doubtful accounts
|
| | | | (1,991,596) | | | | | | (849,596) | | | | | | (2,841,192) | | |
|
Accounts receivable, net
|
| | | | — | | | | | $ | 31,099,891 | | | | | $ | 31,099,891 | | |
|
Allowance Ratio
|
| | | | 100% | | | | | | 2.7% | | | | | | 8.4% | | |
| | | |
Individual basis
|
| |
Aging group basis
|
| |
Total
|
| |||||||||
|
Accounts receivable
|
| | | $ | 1,991,596 | | | | | $ | 31,949,487 | | | | | $ | 33,941,083 | | |
|
Less: allowance for credit losses
|
| | | | (1,991,596) | | | | | | (849,596) | | | | | | (2,841,192) | | |
|
Accounts receivable, net
|
| | | | — | | | | | $ | 31,099,891 | | | | | $ | 31,099,891 | | |
|
Allowance Ratio
|
| | | | 100% | | | | | | 2.7% | | | | | | 8.4% | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Directors | | | | | | | |
| Haimei Wu | | |
42
|
| |
Chairwoman of the Board of Directors and Chief Executive Officer
|
|
| Wei Hou | | |
54
|
| | Director | |
| Quan Qiu | | |
31
|
| | Director and Chief Administrative Officer | |
| Joseph Douglas Ragan III | | |
62
|
| | Director | |
| Michael Mingzhao Xing | | |
60
|
| | Director | |
| Lijian Xu | | |
60
|
| | Director | |
| Gabrielle Bilciu-Wolfson | | |
62
|
| | Director | |
| Executive Officers | | | | | | | |
| Rongjian Lu | | |
58
|
| | Chief Technical Officer and Deputy General Manager | |
| Jie Li | | |
37
|
| | Acting Chief Financial Officer | |
| Jianwei Yuan | | |
56
|
| | Production Department Manager | |
| Jin Xu | | |
36
|
| | Quality Assurance Department Manager | |
| Wei Xu | | |
34
|
| | Merchandising Department Manager | |
|
Beneficial Owners
|
| |
Number of
Ordinary Shares |
| |
Percentage of
all Ordinary Shares |
| |
Percentage
of all Voting Power |
| |||||||||
| 5% shareholders: | | | | | | | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | | 18,195,281 | | | | | | 49.6% | | | | | | 49.6% | | |
|
ExcelFin SPAC LLC
|
| | | | 4,773,406 | | | | | | 13.0% | | | | | | 13.0% | | |
|
Grand Fortune Capital (H.K.) Company Limited(2)
|
| | | | 2,754,985 | | | | | | 7.5% | | | | | | 7.5% | | |
| Directors and Executive Officers | | | | | | | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | | 18,195,281 | | | | | | 49.6% | | | | | | 49.6% | | |
|
Wei Hou
|
| | | | — | | | | | | — | | | | | | — | | |
|
Quan Qiu
|
| | | | — | | | | | | — | | | | | | — | | |
|
Joseph Douglas Ragan III
|
| | | | — | | | | | | — | | | | | | — | | |
|
Michael Mingzhao Xing
|
| | | | — | | | | | | — | | | | | | — | | |
|
Lijian Xu
|
| | | | — | | | | | | — | | | | | | — | | |
|
Gabrielle Bilciu-Wolfson
|
| | | | — | | | | | | — | | | | | | — | | |
|
Rongjian Lu
|
| | | | — | | | | | | — | | | | | | — | | |
|
Jie Li
|
| | | | — | | | | | | — | | | | | | — | | |
|
Jianwei Yuan
|
| | | | — | | | | | | — | | | | | | — | | |
|
Jin Xu
|
| | | | — | | | | | | — | | | | | | — | | |
|
Wei Xu
|
| | | | — | | | | | | — | | | | | | — | | |
|
All directors and executive officers as a group
|
| | | | 18,195,281 | | | | | | 49.6% | | | | | | 49.6% | | |
| | | |
Securities
beneficially owned prior to this offering |
| |
Securities to
be sold in this offering |
| |
Securities beneficially
owned after this offering |
| |||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Ordinary
Shares |
| |
%(1)
|
| |
Ordinary
Shares |
| |
Ordinary
Shares(1)(2) |
| |
%(1)(2)
|
| |||||||||||||||
|
ExcelFin SPAC LLC(3)
|
| | | | 4,773,406 | | | | | | 13.0 | | | | | | 4,773,406 | | | | | | — | | | | | | — | | |
|
Nautilus Master Fund LP(4)
|
| | | | 125,000 | | | | | | 0.3 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
|
Highbridge Tactical Credit Master Fund LP(5)
|
| | | | 99,625 | | | | | | 0.3 | | | | | | 99,625 | | | | | | — | | | | | | — | | |
|
Highbridge Tactical Credit Institutional Fund Ltd(6)
|
| | | | 25,375 | | | | | | 0.1 | | | | | | 25,375 | | | | | | — | | | | | | — | | |
|
Radcliffe SPAC Master Fund LP(7)
|
| | | | 125,000 | | | | | | 0.3 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
|
Fir Tree Value Master Fund LP(8)
|
| | | | 1,669 | | | | | | * | | | | | | 1,669 | | | | | | — | | | | | | — | | |
|
Fir Tree Capital Opportunity Master Fund LP(9)
|
| | | | 1,018 | | | | | | * | | | | | | 1,018 | | | | | | — | | | | | | — | | |
|
Fir Tree Capital Opportunity Master Fund III LP(10)
|
| | | | 1,667 | | | | | | * | | | | | | 1,667 | | | | | | — | | | | | | — | | |
|
FT SOF XIII (SPAC) Holdings LLC(11)
|
| | | | 24,225 | | | | | | 0.1 | | | | | | 24,225 | | | | | | — | | | | | | — | | |
|
Boston Patriot Merrimack St LLC(12)
|
| | | | 96,421 | | | | | | 0.3 | | | | | | 96,421 | | | | | | — | | | | | | — | | |
|
Camac Fund LP(13)
|
| | | | 75,000 | | | | | | 0.2 | | | | | | 75,000 | | | | | | — | | | | | | — | | |
|
Exos Collateralized SPAC Holdings Fund LP(14)
|
| | | | 80,000 | | | | | | 0.2 | | | | | | 80,000 | | | | | | — | | | | | | — | | |
|
AQR Absolute Return Master Account LP(15)
|
| | | | 7,735 | | | | | | 0.0 | | | | | | 7,735 | | | | | | — | | | | | | — | | |
|
AQR SPAC Opportunities Offshore Fund LP(16)
|
| | | | 3,425 | | | | | | * | | | | | | 3,425 | | | | | | — | | | | | | — | | |
|
AQR TA Global Alpha Fund LP(17)
|
| | | | 5,036 | | | | | | 0.0 | | | | | | 5,036 | | | | | | — | | | | | | — | | |
|
AQR Funds – AQR Diversified Arbitrage Fund(18)
|
| | | | 46,529 | | | | | | 0.1 | | | | | | 46,529 | | | | | | — | | | | | | — | | |
|
AQR Global Alternative Investment Offshore Fund LP-
SPACs Sleeve(19) |
| | | | 62,275 | | | | | | 0.2 | | | | | | 62,275 | | | | | | — | | | | | | — | | |
|
James Lee Lapp(20)
|
| | | | 12,500 | | | | | | 0.0 | | | | | | 12,500 | | | | | | — | | | | | | — | | |
|
Perga Capital Partners LP(21)
|
| | | | 50,000 | | | | | | 0.1 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
|
TQ Master Fund LP(22)
|
| | | | 50,000 | | | | | | 0.1 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
|
RLH SPAC Fund LP(23)
|
| | | | 37,500 | | | | | | 0.1 | | | | | | 37,500 | | | | | | — | | | | | | — | | |
|
BoothBay Absolute Return Strategies LP(24)
|
| | | | 33,733 | | | | | | 0.1 | | | | | | 33,733 | | | | | | — | | | | | | — | | |
|
Boothbay Diversified Alpha Master Fund LP(25)
|
| | | | 29,590 | | | | | | 0.1 | | | | | | 29,590 | | | | | | — | | | | | | — | | |
|
Sandia Crest LP(26)
|
| | | | 17,993 | | | | | | 0.0 | | | | | | 17,993 | | | | | | — | | | | | | — | | |
|
Crestline Summit Master SPC – Peak SP(27)
|
| | | | 14,792 | | | | | | 0.0 | | | | | | 14,792 | | | | | | — | | | | | | — | | |
|
Crestline Summit Master SPC – Crestline Summit APEX SP(28)
|
| | | | 3,559 | | | | | | 0.0 | | | | | | 3,559 | | | | | | — | | | | | | — | | |
|
Walleye Opportunities Master Fund Ltd(29)
|
| | | | 16,887 | | | | | | 0.0 | | | | | | 16,887 | | | | | | — | | | | | | — | | |
|
Walleye Investments Fund LLC(30)
|
| | | | 8,446 | | | | | | 0.0 | | | | | | 8,446 | | | | | | — | | | | | | — | | |
|
Tenor Opportunity Master Fund Ltd(31)
|
| | | | 75,000 | | | | | | 0.2 | | | | | | 75,000 | | | | | | — | | | | | | — | | |
|
Fifth Lane Partners Fund LP(32)
|
| | | | 125,000 | | | | | | 0.3 | | | | | | 125,000 | | | | | | — | | | | | | — | | |
|
Auto King International Limited(33)
|
| | | | 18,195,281 | | | | | | 49.6 | | | | | | 18,195,281 | | | | | | — | | | | | | — | | |
|
Brilliant Cut Limited(34)
|
| | | | 1,362,369 | | | | | | 3.7 | | | | | | 1,362,369 | | | | | | — | | | | | | — | | |
|
Daily Charm Holdings Limited(35)
|
| | | | 1,329,505 | | | | | | 3.6 | | | | | | 1,329,505 | | | | | | — | | | | | | — | | |
|
Cosmic Discovery Limited(36)
|
| | | | 765,181 | | | | | | 2.1 | | | | | | 765,181 | | | | | | — | | | | | | — | | |
|
Rainbow Avenue Limited(37)
|
| | | | 697,840 | | | | | | 1.9 | | | | | | 697,840 | | | | | | — | | | | | | — | | |
|
Mighty Sino International Limited(38)
|
| | | | 697,083 | | | | | | 1.9 | | | | | | 697,083 | | | | | | — | | | | | | — | | |
|
Pride Supreme Limited(39)
|
| | | | 480,283 | | | | | | 1.3 | | | | | | 480,283 | | | | | | — | | | | | | — | | |
|
Good Hero Global Limited(40)
|
| | | | 389,738 | | | | | | 1.1 | | | | | | 389,738 | | | | | | — | | | | | | — | | |
| | | |
Securities
beneficially owned prior to this offering |
| |
Securities to
be sold in this offering |
| |
Securities beneficially
owned after this offering |
| |||||||||||||||||||||
|
Name of Selling Securityholder
|
| |
Ordinary
Shares |
| |
%(1)
|
| |
Ordinary
Shares |
| |
Ordinary
Shares(1)(2) |
| |
%(1)(2)
|
| |||||||||||||||
|
Tiger Goal Limited(41)
|
| | | | 293,349 | | | | | | 0.8 | | | | | | 293,349 | | | | | | — | | | | | | — | | |
|
Major Delight Limited(42)
|
| | | | 145,410 | | | | | | 0.4 | | | | | | 145,410 | | | | | | — | | | | | | — | | |
|
Success Avenue Limited(43)
|
| | | | 130,599 | | | | | | 0.4 | | | | | | 130,599 | | | | | | — | | | | | | — | | |
|
Grand Fortune Capital (H.K.) Company Limited(44)
|
| | | | 2,464,985 | | | | | | 6.7 | | | | | | 2,464,985 | | | | | | — | | | | | | — | | |
|
Grand Fortune Capital, LLC(44)
|
| | | | 290,000 | | | | | | 0.8 | | | | | | 290,000 | | | | | | — | | | | | | — | | |
|
Courage Elite Limited(45)
|
| | | | 512,848 | | | | | | 1.4 | | | | | | 512,848 | | | | | | — | | | | | | — | | |
|
China Venture Capital (Hong Kong) Co., Limited(46)
|
| | | | 256,425 | | | | | | 0.7 | | | | | | 256,425 | | | | | | — | | | | | | — | | |
|
IPE Group Limited(47)
|
| | | | 256,425 | | | | | | 0.7 | | | | | | 256,425 | | | | | | — | | | | | | — | | |
|
Weitian Limited(48)
|
| | | | 69,835 | | | | | | 0.2 | | | | | | 69,835 | | | | | | — | | | | | | — | | |
|
J.V.B. Financial Group, LLC(49)
|
| | | | 50,000 | | | | | | 0.1 | | | | | | 50,000 | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 34,415,562 | | | | | | 93.9 | | | | | | 34,415,562 | | | | | | — | | | | | | — | | |
| | |||||||||||||||||||||||||||||||
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| |
Mergers and Similar Arrangements
|
| |
The Companies Act (As Revised) permits mergers and consolidations between Cayman Islands companies and between Cayman Islands companies and non-Cayman Islands companies. For these purposes, (1) “merger” means the merging of two or more constituent companies and the vesting of their undertaking, property and liabilities in one of such companies as the surviving company, and (2) a “consolidation” means the combination of two or more constituent companies into a consolidated company and the vesting of the undertaking, property and liabilities of such companies to the consolidated company. In order to effect such a merger or consolidation, the directors of each constituent company must approve a written plan of merger or consolidation, which must then be authorized by (a) a special resolution of the shareholders of each constituent company, and (b) such other authorization, if any, as may be specified in such constituent company’s articles of association. The written plan of merger or consolidation must be filed with the Registrar of Companies of the Cayman Islands together with a declaration as to the solvency of the surviving or consolidated company, a declaration as to the assets and liabilities of each constituent company, and an undertaking that a copy of the certificate of merger or consolidation will be given to the members and creditors of each constituent company and that notification of the merger or consolidation will be published in the Cayman Islands Gazette. Court approval is not required for a merger or consolidation which is effected in compliance with these statutory procedures.
|
| |
Under Delaware law, with certain exceptions, a merger, a consolidation, or a sale, lease or exchange of all or substantially all the assets of a corporation must be approved by the board of directors and a majority of the outstanding shares entitled to vote thereon. However, unless required by its certificate of incorporation, approval is not required by the holders of the outstanding stock of a constituent corporation surviving a merger if:
•
the merger agreement does not amend in any respect its certificate of incorporation;
•
each share of its stock outstanding prior to the merger will be an identical share of stock following the merger; and
•
either no shares of the surviving corporation’s common stock and no shares, securities or obligations convertible into such stock will be issued or delivered pursuant to the merger, or the authorized unissued shares or treasury shares of the surviving corporation’s common stock to be issued or delivered pursuant to the merger plus those initially issuable upon conversion of any other shares, securities or obligations to be issued or delivered pursuant to the merger do not exceed 20% of the shares of the surviving corporation’s common stock outstanding immediately prior to the effective date of the merger.
|
|
| | | | |
A merger between a Cayman parent company and its Cayman subsidiary or subsidiaries does not require authorization by a resolution of shareholders of that Cayman subsidiary if a copy of the plan of merger is given to every member of that Cayman subsidiary to be merged unless that member agrees otherwise. For this
|
| |
Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders.
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | |
purpose, a company is a “parent” of a subsidiary if it holds issued shares that together represent at least 90% of the votes at a general meeting of the subsidiary.
|
| | | |
| | | | |
The consent of each holder of a fixed or floating security interest over a constituent company is required unless this requirement is waived by a court in the Cayman Islands.
|
| | | |
| | | | |
Save in certain limited circumstances, a shareholder of a Cayman constituent company who dissents from the merger or consolidation is entitled to payment of the fair value of his shares (which, if not agreed between the parties, will be determined by the Cayman Islands court) upon dissenting to the merger or consolidation; provided that the dissenting shareholder complies strictly with the procedures set out in the Companies Act (As Revised). The exercise of dissenter rights will preclude the exercise by the dissenting shareholder of any other rights to which he or she might otherwise be entitled by virtue of holding shares, save for the right to seek relief on the grounds that the merger or consolidation is void or unlawful.
Separate from the statutory provisions
relating to mergers and consolidations, the Companies Act (As Revised) also contains statutory provisions that facilitate the reconstruction and amalgamation of companies by way of schemes of arrangement; provided that the arrangement is approved by (a) 75% in value of shareholders or class of shareholders, as the case may be, or (b) a majority in number representing 75% in value of the creditors or class of creditors, as the case may be, with whom the arrangement is to be made, that are, in each case, present and voting either in person or by proxy at a meeting, or meetings, convened for that purpose. The convening of the meetings and subsequently the arrangement must be sanctioned by the Grand Court of the Cayman Islands. While a dissenting shareholder has the right to express to the court the view that the transaction ought not to be approved, the court can be expected to approve the arrangement if it determines that:
|
| |
Generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger.
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | |
•
the statutory provisions as to the required majority vote have been met;
•
the shareholders have been fairly represented at the meeting in question and the statutory majority are acting bona fide without coercion of the minority to promote interests adverse to those of the class;
•
the arrangement is such that may be reasonably approved by an intelligent and honest man of that class acting in respect of his interest; and
•
the arrangement is not one that would more properly be sanctioned under some other provision of the Companies Act (As Revised).
The Companies Act (As Revised) also contains a statutory power of compulsory acquisition which may facilitate the “squeeze out” of dissentient minority shareholders upon a tender offer. When a tender offer is made and accepted by holders of 90.0% of the shares affected within four months, the offeror may, within a two-month period commencing on the expiration of such four-month period, require the holders of the remaining shares to transfer such shares to the offeror on the terms of the offer. An objection can be made to the Grand Court of the Cayman Islands but this is unlikely to succeed in the case of an offer which has been so approved unless there is evidence of fraud, bad faith or collusion.
If an arrangement and reconstruction by way of scheme of arrangement is thus approved and sanctioned, or if a tender offer is made and accepted in accordance with the foregoing statutory procedures, a dissenting shareholder would have no rights comparable to appraisal rights, which would otherwise ordinarily be available to dissenting shareholders of Delaware corporations, providing rights to receive payment in cash for the judicially determined value of the shares.
|
| | | |
| |
Shareholders’ Suits
|
| |
In principle, we will normally be the proper
plaintiff to sue for a wrong done to us as a company, and as a general rule a derivative action may not be brought by a minority shareholder. However, based on English authorities, which would in all likelihood be
|
| |
Class actions and derivative actions generally are available to stockholders under Delaware law for, among other things, breach of fiduciary duty, corporate waste and actions not taken in accordance with applicable law. In such actions, the
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | |
of persuasive authority in the Cayman Islands, the Cayman Islands court can be expected to follow and apply the common law principles (namely the rule in Foss v. Harbottle and the exceptions thereto) so that a non-controlling shareholder may be permitted to commence a class action against or derivative actions in the name of the company to challenge actions where:
•
a company acts or proposes to act illegally or ultra vires;
•
the act complained of, although not ultra vires, could only be effected duly if authorized by more than a simple majority vote that has not been obtained; and
•
those who control the company are perpetrating a “fraud on the minority.”
|
| |
court generally has discretion to permit a winning plaintiff to recover attorneys’ fees incurred in connection with such action.
|
|
| |
Indemnification of Directors and Executive Officers and Limitation of Liability
|
| |
Cayman Islands law does not limit the extent to which a company’s memorandum and articles of association may provide for indemnification of officers and directors, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against civil fraud or the consequences of committing a crime. Our Amended and Restated Memorandum and Articles of Association provide that we shall indemnify our directors and officers, against all actions, proceedings, costs, charges, expenses, losses, damages or liabilities incurred or sustained by such directors or officer, other than by reason of such person’s dishonesty, willful default or fraud, in or about the conduct of our company’s business or affairs (including as a result of any mistake of judgment) or in the execution or discharge of his duties, powers, authorities or discretions, including without prejudice to the generality of the foregoing, any costs, expenses, losses or liabilities incurred by such director or officer in defending (whether successfully or otherwise) any civil proceedings concerning our company or its affairs in any court whether in the Cayman Islands or elsewhere.
In addition, we have entered into indemnification agreements with our directors and executive officers that provide such persons with additional
|
| |
A corporation has the power to indemnify any director, officer, employee, or agent of the corporation who was, is or is threatened to be made a party to an action, suit or proceeding who acted in good faith and in a manner they believed to be in the best interests of the corporation, and if with respect to a criminal proceeding, had no reasonable cause to believe his or her conduct would be unlawful, against amounts actually and reasonably incurred. Additionally, under the Delaware General Corporation Law, a Delaware corporation must indemnify its present or former directors and officers against expenses (including attorneys’ fees) actually and reasonably incurred to the extent that the officer or director has been successful on the merits or otherwise in defense of any action, suit or proceeding brought against him or her by reason of the fact that he or she is or was a director or officer of the corporation.
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | |
indemnification beyond that provided in the Articles.
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to our directors, officers or persons controlling us under the foregoing provisions, we have been informed that in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.
|
| | | |
| |
Directors’ Fiduciary Duties
|
| |
As a matter of Cayman Islands law, a director of a Cayman Islands company is in the position of a fiduciary with respect to the company and therefore it is considered that he owes the following duties to the company — a duty to act in good faith in the best interests of the company, a duty not to make a personal profit based on his position as director (unless the company permits him to do so), a duty not to put himself in a position where the interests of the company conflict with his personal interest or his duty to a third party and a duty to exercise powers for the purpose for which such powers were intended. A director of a Cayman Islands company owes to the company a duty to act with skill and care. It was previously considered that a director need not exhibit in the performance of his duties a greater degree of skill than may reasonably be expected from a person of his knowledge and experience. However, English and Commonwealth courts have moved toward an objective standard with regard to the required skill and care and these authorities are likely to be followed in the Cayman Islands.
|
| |
Under Delaware corporate law, a director of a Delaware corporation has a fiduciary duty to the corporation and its shareholders. This duty has two components: the duty of care and the duty of loyalty. The duty of care requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself of, and disclose to shareholders, all material information reasonably available regarding a significant transaction.
The duty of loyalty requires that a director acts in a manner he reasonably believes to be in the best interests of the corporation. He must not use his corporate position for personal gain or advantage. This duty prohibits self-dealing by a director and mandates that the best interest of the corporation and its shareholders take precedence over any interest possessed by a director, officer or controlling shareholder and not shared by the shareholders generally.
In general, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Should such evidence be presented concerning a transaction by a director, the director must prove the procedural fairness of the transaction, and that the transaction was of fair value to the corporation.
|
|
| |
Shareholder Action by Written
|
| |
Cayman Islands law and our Amended and Restated Memorandum and Articles of Association provide that our shareholders
|
| |
Under the Delaware General Corporation Law, a corporation may eliminate the right of shareholders to act by written consent
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| |
Consent
|
| |
may approve corporate matters by way of a unanimous written resolution signed by or on behalf of each shareholder who would have been entitled to vote on such matter at a general meeting without a meeting being held.
|
| |
by amendment to its certificate of incorporation.
|
|
| |
Shareholder Proposals
|
| |
The Companies Act provides shareholders with only limited rights to requisition a general meeting, and does not provide shareholders with any right to put any proposal before a general meeting. However, these rights may be provided in a company’s articles of association. However, the Articles do not contain such rights. As a Cayman Islands exempted company, we are not obliged by law to call shareholders’ annual general meetings.
|
| |
Under the Delaware General Corporation Law, a shareholder has the right to put any proposal before the annual meeting of shareholders; provided that it complies with the notice provisions in the governing documents. A special meeting may be called by the board of directors or any other person authorized to do so in the governing documents, but shareholders may be precluded from calling special meetings.
|
|
| |
Cumulative Voting
|
| |
Cumulative voting potentially facilitates the representation of minority shareholders on a board of directors since it permits the minority shareholder to cast all the votes to which the shareholder is entitled on a single director, which increases the shareholder’s voting power with respect to electing such director. There are no prohibitions in relation to cumulative voting under the laws of the Cayman Islands, but our Amended and Restated Memorandum and Articles of Association do not provide for cumulative voting. As a result, our shareholders are not afforded any less protections or rights on this issue than shareholders of a Delaware corporation.
|
| |
Under the Delaware General Corporation Law, cumulative voting for elections of directors is not permitted unless the corporation’s certificate of incorporation specifically provides for it.
|
|
| |
Removal of Directors
|
| |
Under our Articles, a director (other than the Sponsor Director and any of the Betters Directors) may be removed by way of an ordinary resolution of shareholders at any time before the expiration of his period of office notwithstanding anything in the Articles or in any agreement between Baird Medical and such director. Notwithstanding the foregoing, the Sponsor Director may be removed by the Sponsor and the Betters Directors may be removed by Betters Medical (or its affiliates), in each case, by written notice to Baird Medical. A vacancy on the board created by the removal of a director pursuant to the above may be filled by the election or appointment by ordinary resolution of shareholders at the meeting at which such director is removed or by the affirmative vote of a simple majority of the
|
| |
Under the Delaware General Corporation Law, a director of a corporation with a classified board may be removed only for cause with the approval of a majority of the issued and outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise.
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | |
remaining directors present and voting at a board meeting provided, that in the case of the removal of the Sponsor Director or any of the Betters Directors, the Sponsor and/or Betters Medical (or its affiliates) shall solely be entitled to appoint another person as the Sponsor Director or the Betters Director. Under the Articles, a director’s office shall be vacated if the director (i) becomes bankrupt or has a receiving order made against him or suspends payment or compounds with his creditors; (ii) is found to be or becomes of unsound mind or dies; (iii) resigns his office by notice in writing to Baird Medical; (iv) other than the Sponsor Director or any of the Betters Directors, without special leave of absence from the board of directors, is absent from three consecutive meetings of the board and the board resolves that his office be vacated; (v) is prohibited by law from being a director or; (vi) is removed from office pursuant to the laws of the Cayman Islands or any other provisions of the Articles.
|
| | | |
| |
Transactions with Interested Shareholders
|
| |
Cayman Islands law has no comparable statute. As a result, we cannot avail ourselves of the types of protections afforded by the Delaware business combination statute. However, although Cayman Islands law does not regulate transactions between a company and its significant shareholders, the directors of our company are required to comply with fiduciary duties which they owe to our company under Cayman Islands laws, including the duty to ensure that, in their opinion, any such transactions must be entered into bona fide in the best interests of the company and not with the effect of constituting a fraud on the minority shareholders.
|
| |
The Delaware General Corporation Law contains a business combination statute applicable to Delaware corporations whereby, unless the corporation has specifically elected not to be governed by such statute by amendment to its certificate of incorporation, it is prohibited from engaging in certain business combinations with an “interested shareholder” for three years following the date that such person becomes an interested shareholder. An interested shareholder generally is a person or a group who or which owns or owned 15% or more of the target’s outstanding voting shares within the past three years. This has the effect of limiting the ability of a potential acquirer to make a two-tiered bid for the target in which all shareholders would not be treated equally. The statute does not apply if, among other things, prior to the date on which such shareholder becomes an interested shareholder, the board of directors approves either the business combination or the transaction which resulted in the person becoming an interested shareholder. This encourages any potential acquirer of a Delaware corporation to negotiate the terms of any acquisition transaction with
|
|
| | | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | | | | | the target’s board of directors. | |
| |
Dissolution; Winding Up
|
| |
Under Cayman Islands law, a company may be wound up by either an order of the courts of the Cayman Islands or by a special resolution of its members or, if the company is unable to pay its debts as they fall due, by an ordinary resolution of its members. The court has authority to order winding up in a number of specified circumstances including where it is, in the opinion of the court, just and equitable to do so.
|
| |
Under the Delaware General Corporation Law, unless the board of directors approves the proposal to dissolve, dissolution must be approved by shareholders holding 100% of the total voting power of the corporation. Only if the dissolution is initiated by the board of directors may it be approved by a simple majority of the corporation’s outstanding shares. Delaware law allows a Delaware corporation to include in its certificate of incorporation a supermajority voting requirement in connection with dissolutions initiated by either an order of the courts of the Cayman Islands or by the board of directors.
|
|
| |
Variation of Rights of Shares
|
| |
Under the Articles, if our share capital is divided into more than one class of shares, the rights attached to any such class may only be varied with the sanction of a resolution passed by a majority of two-thirds of the votes cast at a separate meeting of the holders of the shares of that class.
|
| |
Under the Delaware General Corporation Law, a corporation may vary the rights of a class of shares with the approval of a majority of the outstanding shares of such class, unless the certificate of incorporation provides otherwise.
|
|
| |
Amendment of Governing Documents
|
| |
Under the Companies Act and our Amended and Restated Memorandum and Articles of Association, our memorandum and articles of association may only be amended by a special resolution of our shareholders.
|
| |
Under the Delaware General Corporation Law, a corporation’s governing documents may be amended with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise.
|
|
| |
Rights of Non-resident or Foreign Shareholders
|
| |
There are no limitations imposed by our Amended and Restated Memorandum and Articles of Association on the rights of non-resident or foreign shareholders to hold or exercise voting rights on our shares. In addition, there are no provisions in our Amended and Restated Memorandum and Articles of Association that require our company to disclose shareholder ownership above any particular ownership threshold.
|
| |
Under Delaware General Corporation Law, there are no restrictions on foreign shareholders, and all the stock or membership interests in a Delaware company can be owned by non-U.S. nationals.
|
|
| |
SEC registration fee
|
| | | $ | 36,568 | | |
| |
FINRA filing fee
|
| | | | — | | |
| |
Legal fees and expenses
|
| | | | 45,000 | | |
| |
Accountants’ fees and expenses
|
| | | | 150,000 | | |
| |
Printing expenses
|
| | | | 3,000 | | |
| |
Transfer agent fees and expenses
|
| | | | 1,000 | | |
| |
Miscellaneous costs
|
| | | | 10,000 | | |
| |
Total
|
| | | $ | 245,568 | | |
| | | |
Page
|
| |||
| Baird Medical Investment Holdings Limited (Unaudited Historical Financial Statements) | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| Baird Medical Investment Holdings Limited | | | | | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| ExcelFin Acquisition Corp (Audited Historical Financial Statements) | | | | | | | |
| | | | | F-75 | | | |
| | | | | F-76 | | | |
| | | | | F-77 | | | |
| | | | | F-78 | | | |
| | | | | F-79 | | | |
| | | | | F-80 | | | |
| ExcelFin Acquisition Corp (Unaudited Historical Financial Statements) | | | | | | | |
| | | | | F-97 | | | |
| | | | | F-97 | | | |
| | | | | F-98 | | | |
| | | | | F-99 | | | |
| | | | | F-100 | | | |
| | | | | F-101 | | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
|
| |
December 31, 2023
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,502,414 | | | | | $ | 1,510,484 | | |
|
Accounts receivable, net
|
| | | | 34,502,263 | | | | | | 31,099,891 | | |
|
Inventories
|
| | | | 1,118,800 | | | | | | 1,142,569 | | |
|
Prepayments, net
|
| | | | 9,698,126 | | | | | | 5,814,691 | | |
|
Deposits and other assets, net
|
| | | | 155,272 | | | | | | 120,485 | | |
|
Due from related parties
|
| | | | 2,874 | | | | | | 394,582 | | |
|
Total Current Assets
|
| | | | 46,979,749 | | | | | | 40,082,702 | | |
| NON-CURRENT ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 7,886,814 | | | | | | 6,138,694 | | |
|
Intangible assets, net
|
| | | | 20,750 | | | | | | 25,479 | | |
|
Deferred tax assets
|
| | | | 756,143 | | | | | | 814,372 | | |
|
Right-of-use assets
|
| | | | 661,844 | | | | | | 861,331 | | |
|
Deferred offering costs
|
| | | | 984,774 | | | | | | 875,258 | | |
|
Goodwill
|
| | | | 58,026 | | | | | | 59,375 | | |
|
Prepayments – non current
|
| | | | 5,533,146 | | | | | | 7,698,728 | | |
|
Deposits and other assets – non current
|
| | | | 122,037 | | | | | | 152,450 | | |
|
Total Non-Current Assets
|
| | | | 16,023,534 | | | | | | 16,625,687 | | |
|
Total Assets
|
| | | $ | 63,003,283 | | | | | $ | 56,708,389 | | |
| CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 12,934,400 | | | | | | 8,166,400 | | |
|
Tax payables
|
| | | | 211,887 | | | | | | 770,953 | | |
|
Salaries and benefits payable
|
| | | | 707,470 | | | | | | 750,635 | | |
|
Contract liability
|
| | | | 539,447 | | | | | | 499,905 | | |
|
Short-term lease liabilities
|
| | | | 397,339 | | | | | | 503,891 | | |
|
Accounts payable
|
| | | | 543,344 | | | | | | 550,188 | | |
|
Amounts due to a related party
|
| | | | 3,308,109 | | | | | | 3,785,250 | | |
|
Accrued listing expenses payable
|
| | | | 1,637,481 | | | | | | 2,172,651 | | |
|
Accrued expenses and other payables
|
| | | | 1,216,311 | | | | | | 864,687 | | |
|
Deferred tax liabilities
|
| | | | 68,634 | | | | | | 93,389 | | |
|
Long-term loan – current portion
|
| | | | 834,449 | | | | | | 817,485 | | |
|
Total Current Liabilities
|
| | | | 22,398,871 | | | | | | 18,975,434 | | |
| NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 200,157 | | | | | | 412,121 | | |
|
Long-term loan – non current
|
| | | | 1,150,603 | | | | | | 1,613,579 | | |
|
Total Non-Current Liabilities
|
| | | | 1,350,760 | | | | | | 2,025,700 | | |
|
Total Liabilities
|
| | | $ | 23,749,631 | | | | | $ | 21,001,134 | | |
| Commitments and Contingencies (Note 18) | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | |
|
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized; 29,411,765 shares issued and outstanding as of June 30, 2024 and December 31, 2023
|
| | | | 2,941 | | | | | | 2,941 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Statutory reserve
|
| | | | 4,557,151 | | | | | | 4,508,366 | | |
|
Retained earnings
|
| | | | 18,675,649 | | | | | | 14,394,167 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,833,852) | | | | | | (2,005,122) | | |
|
Total Baird Medical Investment Holdings Limited’s Shareholders’ Equity
|
| | | | 39,252,181 | | | | | | 35,750,644 | | |
|
Non-controlling interests
|
| | | | 1,471 | | | | | | (43,389) | | |
|
Total Liabilities and Equity
|
| | | $ | 63,003,283 | | | | | $ | 56,708,389 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Revenues
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
|
Cost of revenues
|
| | | | (1,645,559) | | | | | | (2,042,987) | | |
|
Gross profit
|
| | | | 11,491,029 | | | | | | 9,503,260 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (1,168,576) | | | | | | (1,649,196) | | |
|
General and administrative expenses
|
| | | | (3,205,845) | | | | | | (2,574,016) | | |
|
Research and development expenses
|
| | | | (2,027,439) | | | | | | (2,286,672) | | |
|
Total operating expenses
|
| | | | (6,401,860) | | | | | | (6,509,884) | | |
|
Income from operations
|
| | | | 5,089,169 | | | | | | 2,993,376 | | |
|
Interest expense
|
| | | | (238,919) | | | | | | (83,436) | | |
|
Interest income
|
| | | | 264 | | | | | | 1,045 | | |
|
Subsidy income
|
| | | | 265 | | | | | | 24,435 | | |
|
Other expenses, net
|
| | | | 5,627 | | | | | | 1,516 | | |
|
Income before income tax
|
| | | | 4,856,406 | | | | | | 2,936,936 | | |
|
Income tax provision
|
| | | | (481,279) | | | | | | (581,924) | | |
|
Net income
|
| | | | 4,375,127 | | | | | | 2,355,012 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (44,860) | | | | | | (24,653) | | |
|
Net income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 4,330,267 | | | | | $ | 2,330,359 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (828,730) | | | | | $ | (1,319,586) | | |
|
Other comprehensive loss attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | | (828,730) | | | | | | (1,319,586) | | |
|
Comprehensive income
|
| | | | 3,546,397 | | | | | | 1,035,426 | | |
|
Non-controlling interests
|
| | | | (44,860) | | | | | | (24,653) | | |
|
Comprehensive income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 3,501,537 | | | | | $ | 1,010,773 | | |
|
Basic and diluted earnings per common share*
|
| | | $ | 0.15 | | | | | $ | 0.08 | | |
|
Weighted average number of share outstanding – basic and diluted*
|
| | | | 29,411,765 | | | | | | 29,411,765 | | |
| | | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Statutory
reserve |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
shareholder’s equity |
| |
Non-
controlling interests |
| |
Total equity
|
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31,
2022 |
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,395,319 | | | | | $ | 3,961,236 | | | | | $ | (1,276,434) | | | | | $ | 25,933,354 | | | | | $ | (155,594) | | | | | $ | 25,777,760 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,330,359 | | | | | | — | | | | | | 2,330,359 | | | | | | 24,653 | | | | | | 2,355,012 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 117,863 | | | | | | (117,863) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,319,586) | | | | | | (1,319,586) | | | | | | — | | | | | | (1,319,586) | | |
|
Balance at June 30,
2023 |
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,513,182 | | | | | $ | 6,173,732 | | | | | $ | (2,596,020) | | | | | $ | 26,944,127 | | | | | $ | (130,941) | | | | | $ | 26,813,186 | | |
| | | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Statutory
reserve |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
shareholder’s equity |
| |
Non-
controlling interests |
| |
Total equity
|
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31,
2023 |
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,508,366 | | | | | $ | 14,394,167 | | | | | $ | (2,005,122) | | | | | $ | 35,750,644 | | | | | $ | (43,389) | | | | | $ | 35,707,255 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,330,267 | | | | | | — | | | | | | 4,330,267 | | | | | | 44,860 | | | | | | 4,375,127 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 48,785 | | | | | | (48,785) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation
adjustments |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828,730) | | | | | | (828,730) | | | | | | — | | | | | | (828,730) | | |
|
Balance at June 30,
2024 |
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,557,151 | | | | | $ | 18,675,649 | | | | | $ | (2,833,852) | | | | | $ | 39,252,181 | | | | | $ | 1,471 | | | | | $ | 39,253,652 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 4,375,127 | | | | | $ | 2,355,012 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 592,743 | | | | | | 412,421 | | |
|
Deferred tax benefit
|
| | | | 17,212 | | | | | | 62,789 | | |
|
Allowance for credit losses
|
| | | | — | | | | | | 452,339 | | |
|
Amortization of right-of-use assets
|
| | | | 181,219 | | | | | | 189,354 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (4,139,051) | | | | | | (9,902) | | |
|
Inventories
|
| | | | (2,214) | | | | | | 372,402 | | |
|
Prepayments
|
| | | | (4,044,770) | | | | | | (2,522,838) | | |
|
Deposits and other assets
|
| | | | (10,655) | | | | | | (123,061) | | |
|
Right-of-use assets
|
| | | | — | | | | | | (4,233) | | |
|
Accounts payable
|
| | | | 5,702 | | | | | | (45,973) | | |
|
Contract liabilities
|
| | | | 51,274 | | | | | | (135,872) | | |
|
Lease liabilities
|
| | | | (299,861) | | | | | | (187,745) | | |
|
Accrued expenses and other payables
|
| | | | (141,643) | | | | | | 1,188,020 | | |
|
Taxes payable
|
| | | | (545,480) | | | | | | (1,304,862) | | |
|
Income tax receivables
|
| | | | — | | | | | | (54,905) | | |
|
Net cash (used in) provided by operating activities
|
| | | | (3,960,397) | | | | | | 642,946 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (484,839) | | | | | | (1,264,414) | | |
|
Net cash used in investing activities
|
| | | | (484,839) | | | | | | (1,264,414) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
|
Proceeds from short-term bank loans
|
| | | | 8,454,600 | | | | | | 3,607,500 | | |
|
Repayments of short-term bank loans
|
| | | | (3,465,000) | | | | | | (2,886,000) | | |
|
Repayment of long-term loan
|
| | | | (393,601) | | | | | | — | | |
|
Due from/(due to) related parties
|
| | | | (8,433) | | | | | | (1,280,361) | | |
|
Payment of listing cost
|
| | | | (130,349) | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | 4,457,217 | | | | | | (558,861) | | |
|
Effect of exchange rate changes
|
| | | | (20,051) | | | | | | 13,764 | | |
|
Net change in cash
|
| | | | (8,070) | | | | | | (1,166,565) | | |
|
Cash at beginning of year
|
| | | $ | 1,510,484 | | | | | $ | 1,710,926 | | |
|
Cash at end of period
|
| | | $ | 1,502,414 | | | | | $ | 544,361 | | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 919,829 | | | | | $ | 1,016,360 | | |
|
Cash paid for interest
|
| | | $ | 238,919 | | | | | $ | 83,436 | | |
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal Activities
|
|
| Baird Medical LLC | | |
November 29, 2023
|
| |
Delaware (US)
|
| |
PubCo
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Betters Medical NewCo, LLC (“NewCo”) | | |
June 17, 2024 / October 1,
2024 |
| |
Delaware (US)
|
| |
PubCo
|
| |
100%
|
| |
Holding
|
|
| ExcelFin Acquisition Corp. (“SPAC” or “ExcelFin”) | | |
March 15,
2021 / October 1, 2024 |
| |
Delaware (US)
|
| |
PubCo
|
| |
100%
|
| |
Holding
|
|
| Tycoon Choice Global Limited (“Tycoon”) | | |
January 8,
2021 |
| |
BVI
|
| |
PubCo
|
| |
100%
|
| |
Holding
|
|
| Baide Medical Investment Company Limited (“Baide HK”) | | |
January 29,
2021 |
| |
Hong Kong
|
| |
Tycoon
|
| |
100%
|
| |
Holding
|
|
| Baide (Guangdong) Capital Management Company Limited (“Baide Capital”) | | |
March 3, 2021
|
| |
The PRC
|
| |
Baide HK
|
| |
100%
|
| |
Sales of MWA
medical devices and investment holding |
|
| Guangzhou Dedao Capital Management Company Limited (“Dedao”) | | |
March 4, 2021
|
| |
The PRC
|
| |
Baide Capital
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Baihui Corporate Management Company Limited | | |
December 4,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Zhengde Corporate Management Company Limited | | |
December 4,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Yide Capital Management Company Limited | | |
December 10,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Baide (Suzhou) Medical Company Limited (“Baide Suzhou”) | | |
June 5, 2012
|
| |
The PRC
|
| |
Zhengde Yide,
and Baihui |
| |
99%
|
| |
Research and
development, sales of MWA and other medical devices and investment holding |
|
| Henan Ruide Medical Instrument Company Limited | | |
July 6, 2018
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA and
other medical devices |
|
| Nanjing Changcheng Medical Equipment Company Limited (“Nanjing Changcheng”) | | |
January 28,
2016 |
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Research and
development, manufacture and sales of MWA and other medical devices |
|
| Guizhou Baiyuan Medical Company Limited | | |
September 21, 2017
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of other
medical devices |
|
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal Activities
|
|
| Guoke Baide (Guangdong) Medical Company Limited (“Guoke Baide”) | | |
July 5, 2019
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Hunan Baide Medical Technology Company Limited | | |
November 26,
2019 |
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Ruikede Biological Technology (Xiamen) Company Limited (“Ruikede Xiamen”) | | |
July 17, 2019
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Guangzhou Fangda Medical Technology Company Limited | | |
December 22,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Junde (Guangzhou) Medical Technology Company Limited | | |
November 14,
2022 |
| |
The PRC
|
| |
Guoke Baide
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Shengde (Guangzhou) Medical Technology Company Limited | | |
November 29,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Suzhou Kangchuang Medical Company Limited | | |
December 6,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| | | |
Useful life
|
|
| Machinery | | | 3 – 10 years | |
| Furniture, fixtures and equipment | | | 3 – 5 years | |
| Vehicles | | | 4 years | |
| Medical equipment | | | 6 – 10 years | |
| Leasehold improvement | | | Over the lease term or estimated useful lives of 5 years, whichever is shorter | |
| | | |
Useful life
|
|
| Patent | | | 6 years | |
| Software | | | 5 years | |
| | | |
Individual basis
|
| |
Aging group basis
|
| |
Total
|
| |||||||||
|
Trade accounts receivable
|
| | | $ | 1,991,596 | | | | | $ | 31,949,487 | | | | | $ | 33,941,083 | | |
|
Less: allowance for doubtful accounts
|
| | | | (1,991,596) | | | | | | (849,596) | | | | | | (2,841,192) | | |
|
Accounts receivable, net
|
| | | | — | | | | | $ | 31,099,891 | | | | | $ | 31,099,891 | | |
|
Allowance Ratio
|
| | | | 100% | | | | | | 2.7% | | | | | | 8.4% | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Accounts receivable
|
| | | $ | 37,278,883 | | | | | $ | 33,941,083 | | |
|
Less: allowance for credit losses
|
| | | | (2,776,620) | | | | | | (2,841,192) | | |
|
Accounts receivable, net
|
| | | $ | 34,502,263 | | | | | $ | 31,099,891 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | (2,841,192) | | | | | $ | (644,669) | | |
|
Additions charged to allowance for expected credit losses
|
| | | | (636,674) | | | | | | (452,339) | | |
|
Recovery of allowance for expected credit losses
|
| | | | 636,674 | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | 64,572 | | | | | | 51,572 | | |
|
Balance at the end of the year
|
| | | $ | (2,776,620) | | | | | $ | (1,045,436) | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Not Overdue
|
| | | $ | 7,215,244 | | | | | $ | 9,941,205 | | |
|
Within 90 days
|
| | | | 5,098,031 | | | | | | 10,373,938 | | |
|
Between 3 and 6 months
|
| | | | 9,690,248 | | | | | | 6,188,966 | | |
|
Between 6 months and a year
|
| | | | 12,268,362 | | | | | | 5,982,205 | | |
|
Over a year
|
| | | | 3,006,998 | | | | | | 1,454,769 | | |
| | | | | $ | 37,278,883 | | | | | $ | 33,941,083 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Finished goods
|
| | | $ | 362,417 | | | | | $ | 312,871 | | |
|
Raw materials
|
| | | | 420,227 | | | | | | 516,346 | | |
|
Work in progress
|
| | | | 336,156 | | | | | | 313,352 | | |
|
Inventories
|
| | | $ | 1,118,800 | | | | | $ | 1,142,569 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Prepayment for R&D
|
| | | $ | 10,207,909 | | | | | $ | 7,649,949 | | |
|
Prepayment for purchase of property and equipment
|
| | | | 1,173,929 | | | | | | 2,528,912 | | |
|
Prepayment for purchase of materials and others
|
| | | | 2,996,233 | | | | | | 2,726,440 | | |
|
Prepaid expense for others
|
| | | | 858,089 | | | | | | 613,120 | | |
|
Subtotal
|
| | | | 15,236,160 | | | | | | 13,518,421 | | |
|
Less: impairment loss
|
| | | | (4,888) | | | | | | (5,002) | | |
|
Subtotal, net
|
| | | | 15,231,272 | | | | | | 13,513,419 | | |
|
Less: Long term portion
|
| | | | (5,993,269) | | | | | | (7,698,728) | | |
|
Prepayments, net – current portion
|
| | | $ | 9,238,003 | | | | | $ | 5,814,691 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | (5,002) | | | | | $ | — | | |
|
Additions charged to the impairment loss
|
| | | | — | | | | | | (5,016) | | |
|
Foreign currency translation adjustments
|
| | | | 114 | | | | | | 14 | | |
|
Balance at the end of the year
|
| | | $ | (4,888) | | | | | $ | (5,002) | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Deposits
|
| | | $ | 198,356 | | | | | $ | 217,658 | | |
|
Other receivables
|
| | | | 188,743 | | | | | | 167,620 | | |
|
Subtotal
|
| | | $ | 387,099 | | | | | $ | 385,278 | | |
|
Less: allowance of credit loss
|
| | | | (109,790) | | | | | | (112,343) | | |
|
Subtotal, net
|
| | | $ | 277,309 | | | | | | 272,935 | | |
|
Less: Long term portion
|
| | | | (122,037) | | | | | | (152,450) | | |
|
Deposits and other assets- current portion
|
| | | $ | 155,272 | | | | | $ | 120,485 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Balance at the beginning
|
| | | $ | (112,343) | | | | | $ | — | | |
|
Additions charged to allowance for expected credit losses
|
| | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | 2,553 | | | | | | — | | |
|
Balance at the end
|
| | | $ | (109,790) | | | | | $ | — | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
Leasehold improvement
|
| | | $ | 4,620,734 | | | | | $ | 4,656,762 | | |
|
Machinery
|
| | | | 6,533,998 | | | | | | 4,227,161 | | |
|
Furniture, fixtures and equipment
|
| | | | 436,958 | | | | | | 447,902 | | |
|
Motor vehicles
|
| | | | 41,364 | | | | | | 42,326 | | |
|
Medical equipment
|
| | | | 333,414 | | | | | | 341,168 | | |
|
Total
|
| | | | 11,966,468 | | | | | | 9,715,319 | | |
|
Less: Accumulated depreciation
|
| | | | (4,079,654) | | | | | | (3,576,625) | | |
|
Property and equipment, net
|
| | | $ | 7,886,814 | | | | | $ | 6,138,694 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Patent
|
| | | $ | 247,680 | | | | | $ | 253,440 | | |
|
Software
|
| | | | 41,500 | | | | | | 42,465 | | |
|
Less: accumulated amortization
|
| | | | (268,430) | | | | | | (270,426) | | |
|
Intangible assets, net
|
| | | $ | 20,750 | | | | | $ | 25,479 | | |
|
Years ending December 31,
|
| |
Amortization
expense |
| |||
|
2024
|
| | | | 4,150 | | |
|
2025
|
| | | | 8,300 | | |
|
2026
|
| | | | 8,300 | | |
|
Total
|
| | | $ | 20,750 | | |
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Effective
Interest Rate |
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou Baihui
|
| |
3.90%
|
| |
August 8,
2023 |
| |
August 8,
2024 |
| |
5,000,000
|
| |
688,000
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou Baihui
|
| |
2.50%
|
| |
August 9,
2023 |
| |
August 7,
2024 |
| |
5,000,000
|
| |
688,000
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
2.50%
|
| |
August 25,
2023 |
| |
August 23,
2024 |
| |
10,000,000
|
| |
1,376,000
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
2.50%
|
| |
July 21,
2023 |
| |
July 19,
2024 |
| |
10,000,000
|
| |
1,376,000
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng,
|
| |
3.95%
|
| |
May 14,
2024 |
| |
May 14,
2025 |
| |
4,000,000
|
| |
550,400
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng, |
| |
4.15%
|
| |
March 27,
2024 |
| |
March 27,
2025 |
| |
6,000,000
|
| |
825,600
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng,
|
| |
4.15%
|
| |
June 28,
2024 |
| |
March 27,
2025 |
| |
10,000,000
|
| |
1,376,000
|
|
| Bank of Communications Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.40%
|
| |
May 6,
2024 |
| |
April 29,
2025 |
| |
5,000,000
|
| |
688,000
|
|
| Bank of Communications Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.40%
|
| |
May 11,
2024 |
| |
April 29,
2025 |
| |
5,000,000
|
| |
688,000
|
|
| China Minsheng Bank | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.10%
|
| |
April 26,
2024 |
| |
April 25,
2025 |
| |
4,000,000
|
| |
550,400
|
|
| Industrial and Commercial Bank of China | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.00%
|
| |
January 11,
2024 |
| |
January 10,
2025 |
| |
5,000,000
|
| |
688,000
|
|
| Industrial and Commercial Bank of China | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.00%
|
| |
January 12,
2024 |
| |
January 10,
2025 |
| |
5,000,000
|
| |
688,000
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | / | | |
4.05%
|
| |
November 27,
2023 |
| |
November 19,
2024 |
| |
3,000,000
|
| |
412,800
|
|
| Hangzhou Bank | | |
Nanjing Changcheng
|
| |
$1.4 million AR from
Baide Suzhou |
| |
3.90%
|
| |
January 30,
2024 |
| |
January 29,
2025 |
| |
10,000,000
|
| |
1,376,000
|
|
| Bank of China Nanjing Hexi Branch | | |
Nanjing Changcheng
|
| |
Baide Suzhou
|
| |
3.36%
|
| |
June 26,
2024 |
| |
June 20,
2025 |
| |
7,000,000
|
| |
963,200
|
|
| Total | | | | | | | | | | | | | | | | | |
94,000,000
|
| |
$12,934,400
|
|
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Effective
Interest Rate |
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| Taicang Sub-branch, Suzhou Branch,China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou Baihui
|
| |
3.90%
|
| |
August 8,
2023 |
| |
August 8,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Taicang Sub-branch, Suzhou Branch,China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou Baihui
|
| |
2.50%
|
| |
August 9,
2023 |
| |
August 7,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Taicang Sub-branch, Suzhou Branch,China Merchants Bank | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
2.50%
|
| |
August 25,
2023 |
| |
August 23,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
2.50%
|
| |
July 21,
2023 |
| |
July 19,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng, AR from
Baide Suzhou |
| |
3.95%
|
| |
May 15,
2023 |
| |
May 15,
2024 |
| |
4,000,000
|
| |
563,200
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng, AR from
Baide Suzhou |
| |
3.95%
|
| |
September 21,
2023 |
| |
March 27,
2024 |
| |
6,000,000
|
| |
844,800
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng, AR from
Baide Suzhou |
| |
4.15%
|
| |
December 29,
2023 |
| |
June 29,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | / | | |
4.05%
|
| |
November 27,
2023 |
| |
November 19,
2024 |
| |
3,000,000
|
| |
422,400
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | / | | |
3.95%
|
| |
March 16,
2023 |
| |
March 15,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Total | | | | | | | | | | | | | | | | | |
58,000,000
|
| |
$8,166,400
|
|
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Financial liabilities
|
| | | $ | 1,985,052 | | | | | $ | 2,431,064 | | |
|
Less: current portion
|
| | | | (834,449) | | | | | | (817,485) | | |
|
Long-term loan
|
| | | $ | 1,150,603 | | | | | $ | 1,613,579 | | |
|
Years ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 491,055 | | |
|
2025
|
| | | | 982,112 | | |
|
2026
|
| | | | 736,598 | | |
|
Total future loan payments
|
| | | $ | 2,209,765 | | |
|
Less: imputed interest
|
| | | | (224,713) | | |
|
Total long-term loan
|
| | | $ | 1,985,052 | | |
|
Less: Long term portions
|
| | | | (1,150,603) | | |
|
Long-term loan – current portions
|
| | | $ | 834,449 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Cash payments for operating leases
|
| | | $ | 318,622 | | | | | $ | 214,009 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | — | | | | | | 17,168 | | |
| | | |
Operating
leases |
| |||
|
2024
|
| | | $ | 209,805 | | |
|
2025
|
| | | | 264,731 | | |
|
2026
|
| | | | 115,359 | | |
|
2027
|
| | | | 29,569 | | |
|
Total future lease payments
|
| | | $ | 619,464 | | |
|
Less: imputed interest
|
| | | | (21,968) | | |
|
Total lease liabilities
|
| | | $ | 597,496 | | |
|
Less: Long term portions
|
| | | | (200,157) | | |
|
Lease liabilities – current portions
|
| | | $ | 397,339 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Current tax expense
|
| | | $ | 464,067 | | | | | $ | 519,135 | | |
|
Deferred tax benefit
|
| | | | 17,212 | | | | | | 62,789 | | |
|
Income tax provision
|
| | | $ | 481,279 | | | | | $ | 581,924 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Hong Kong
|
| | | $ | (175,998) | | | | | $ | (350,274) | | |
|
PRC
|
| | | | 5,032,404 | | | | | | 3,296,295 | | |
| | | | | $ | 4,856,406 | | | | | $ | 2,946,021 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for expected credit losses
|
| | | $ | 411,032 | | | | | $ | 420,988 | | |
|
Net operating loss carryforward
|
| | | | 739,964 | | | | | | 732,294 | | |
|
Lease liabilities
|
| | | | 60,470 | | | | | | 102,639 | | |
|
Total deferred tax assets
|
| | | $ | 1,211,466 | | | | | $ | 1,255,921 | | |
|
Less: Valuation allowance
|
| | | | (455,323) | | | | | | (441,549) | | |
|
Deferred tax assets, net
|
| | | $ | 756,143 | | | | | $ | 814,372 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Right-of-use assets
|
| | | | 68,634 | | | | | | 93,389 | | |
|
Total deferred tax liabilities
|
| | | $ | 68,634 | | | | | $ | 93,389 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Beginning balance
|
| | | $ | (441,549) | | | | | $ | (405,796) | | |
|
Increase in valuation allowance
|
| | | | (23,809) | | | | | | (47,604) | | |
|
Foreign exchange
|
| | | | 10,035 | | | | | | 11,851 | | |
|
Ending balance
|
| | | $ | (455,323) | | | | | $ | (441,549) | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
|
VAT tax payable
|
| | | $ | 197,255 | | | | | $ | 281,363 | | |
|
Income tax payable
|
| | | | 6,872 | | | | | | 448,230 | | |
|
Other tax payables
|
| | | | 7,760 | | | | | | 41,360 | | |
|
Total tax payables
|
| | | $ | 211,887 | | | | | $ | 770,953 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income attributable to ordinary shareholders
|
| | | $ | 4,330,267 | | | | | $ | 2,330,359 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average number of ordinary shares outstanding, basic and diluted
|
| | | | 29,411,765 | | | | | | 29,411,765 | | |
|
Net income per share, basic and diluted
|
| | | $ | 0.15 | | | | | $ | 0.08 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Due from related parties: | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | $ | — | | | | | $ | 391,641 | | |
|
Betters Medical Investment Holdings Limited
|
| | | | 2,874 | | | | | | 2,941 | | |
|
Total
|
| | | $ | 2,874 | | | | | $ | 394,582 | | |
| Due to related parties: | | | | | | | | | | | | | |
|
Betters Medical Investment Holdings Limited(2)
|
| | | $ | 3,308,109 | | | | | $ | 3,785,250 | | |
|
Total
|
| | | $ | 3,308,109 | | | | | $ | 3,785,250 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Distributors
|
| | | $ | 7,822,407 | | | | | $ | 3,931,512 | | |
|
Direct customers(1)
|
| | | | 5,314,181 | | | | | | 7,614,735 | | |
|
Total
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
At a point of time
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
MWA devices
|
| | | $ | 13,128,316 | | | | | $ | 11,019,358 | | |
|
– MWA needles
|
| | | | 11,671,519 | | | | | | 10,762,402 | | |
|
– MWA therapeutic apparatus
|
| | | | 1,456,797 | | | | | | 256,956 | | |
|
Other medical devices
|
| | | | 8,272 | | | | | | 526,889 | | |
|
Total
|
| | | $ | 13,136,588 | | | | | $ | 11,546,247 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
|
Amounts due from related parties
|
| | | | 2,941 | | | | | | 2,941 | | |
|
Investments in subsidiaries
|
| | | $ | 39,249,241 | | | | | $ | 35,747,703 | | |
|
Total Assets
|
| | | $ | 39,252,182 | | | | | $ | 35,750,644 | | |
| Shareholders’ Equity | | | | | | | | | | | | | |
|
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized;
29,411,765 shares issued and outstanding as of June 30, 2024 and December 31, 2023 |
| | | $ | 2,941 | | | | | | 2,941 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Retained earnings
|
| | | | 23,232,800 | | | | | | 18,902,533 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,833,851) | | | | | | (2,005,122) | | |
|
Total Shareholders’ Equity
|
| | | | 39,252,182 | | | | | | 35,750,644 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 39,252,182 | | | | | $ | 35,750,644 | | |
| | | |
For Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Share of profit in subsidiaries, net (Note a)
|
| | | $ | 4,330,267 | | | | | $ | 2,339,444 | | |
|
Income before income tax
|
| | | | 4,330,267 | | | | | | 2,339,444 | | |
|
Income tax provision
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | | 4,330,267 | | | | | | 2,339,444 | | |
| Other comprehensive (loss) income | | | | | | | | | | | | | |
|
Foreign currency translation loss
|
| | | $ | (828,730) | | | | | | (1,319,586) | | |
|
Comprehensive income
|
| | | $ | 3,501,537 | | | | | $ | 1,019,858 | | |
| | | |
For Six months ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 4,330,267 | | | | | $ | 2,339,444 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Equity income in subsidiaries
|
| | | | (4,330,267) | | | | | | (2,339,444) | | |
|
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
|
Cash at beginning of year
|
| | | $ | — | | | | | $ | — | | |
|
Cash at the end of the year
|
| | | $ | — | | | | | $ | — | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,510,484 | | | | | $ | 1,710,926 | | |
|
Accounts receivable, net
|
| | | | 31,099,891 | | | | | | 24,371,640 | | |
|
Inventories
|
| | | | 1,142,569 | | | | | | 1,293,249 | | |
|
Prepayments, net
|
| | | | 5,814,691 | | | | | | 5,799,084 | | |
|
Deposits and other assets, net
|
| | | | 120,485 | | | | | | 196,999 | | |
|
Due from related parties
|
| | | | 394,582 | | | | | | 391,718 | | |
|
Total Current Assets
|
| | | | 40,082,702 | | | | | | 33,763,616 | | |
| NON-CURRENT ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 6,138,694 | | | | | | 1,471,503 | | |
|
Intangible assets, net
|
| | | | 25,479 | | | | | | 49,481 | | |
|
Deferred tax assets
|
| | | | 814,372 | | | | | | 206,221 | | |
|
Right-of-use assets
|
| | | | 861,331 | | | | | | 1,256,704 | | |
|
Deferred offering costs
|
| | | | 875,258 | | | | | | — | | |
|
Goodwill
|
| | | | 59,375 | | | | | | 61,140 | | |
|
Prepayments – non current
|
| | | | 7,698,728 | | | | | | 5,762,918 | | |
|
Deposits and other assets – non current
|
| | | | 152,450 | | | | | | 45,946 | | |
|
Total Non-Current Assets
|
| | | | 16,625,687 | | | | | | 8,853,913 | | |
|
Total Assets
|
| | | $ | 56,708,389 | | | | | $ | 42,617,529 | | |
| CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 8,166,400 | | | | | | 6,234,414 | | |
|
Tax payables
|
| | | | 770,953 | | | | | | 1,795,225 | | |
|
Salaries and benefits payable
|
| | | | 750,635 | | | | | | 611,088 | | |
|
Contract liability
|
| | | | 499,905 | | | | | | 692,511 | | |
|
Short-term lease liabilities
|
| | | | 503,891 | | | | | | 389,630 | | |
|
Accounts payable
|
| | | | 550,188 | | | | | | 215,863 | | |
|
Amounts due to a related party
|
| | | | 3,785,250 | | | | | | 4,020,769 | | |
|
Accrued listing expenses payable
|
| | | | 2,172,651 | | | | | | 1,938,122 | | |
|
Accrued expenses and other payables
|
| | | | 864,687 | | | | | | 104,948 | | |
|
Deferred tax liabilities
|
| | | | 93,389 | | | | | | 20,321 | | |
|
Long-term loan – current portion
|
| | | | 817,485 | | | | | | — | | |
|
Total Current Liabilities
|
| | | | 18,975,434 | | | | | | 16,022,891 | | |
| NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 412,121 | | | | | | 816,878 | | |
|
Long-term loan – non current
|
| | | | 1,613,579 | | | | | | — | | |
|
Total Non-Current Liabilities
|
| | | | 2,025,700 | | | | | | 816,878 | | |
|
Total Liabilities
|
| | | $ | 21,001,134 | | | | | $ | 16,839,769 | | |
| Commitments and Contingencies (Note 18) | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | |
|
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized; 29,411,765 shares issued and outstanding as of December 31, 2023 and 2022*
|
| | | | 2,941 | | | | | | 2,941 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Statutory reserve
|
| | | | 4,508,366 | | | | | | 4,395,319 | | |
|
Retained earnings
|
| | | | 14,394,167 | | | | | | 3,961,236 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,005,122) | | | | | | (1,276,434) | | |
|
Total Baird Medical Investment Holdings Limited’s Shareholders’ Equity
|
| | | | 35,750,644 | | | | | | 25,933,354 | | |
|
Non-controlling interests
|
| | | | (43,389) | | | | | | (155,594) | | |
|
Total Liabilities and Equity
|
| | | $ | 56,708,389 | | | | | $ | 42,617,529 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Revenues
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
|
Cost of revenues
|
| | | | (4,227,409) | | | | | | (7,054,323) | | |
|
Gross profit
|
| | | | 27,230,499 | | | | | | 28,036,851 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (2,547,000) | | | | | | (3,585,138) | | |
|
General and administrative expenses
|
| | | | (8,546,880) | | | | | | (6,960,604) | | |
|
Research and development expenses
|
| | | | (4,274,894) | | | | | | (3,859,392) | | |
|
Total operating expenses
|
| | | | (15,368,774) | | | | | | (14,405,134) | | |
|
Income from operations
|
| | | | 11,861,725 | | | | | | 13,631,717 | | |
|
Interest expense
|
| | | | (285,833) | | | | | | (299,269) | | |
|
Interest income
|
| | | | 1,562 | | | | | | 8,553 | | |
|
Subsidy income
|
| | | | 791,959 | | | | | | 1,375,447 | | |
|
Other expenses, net
|
| | | | (10,211) | | | | | | (194,580) | | |
|
Income before income tax
|
| | | | 12,359,202 | | | | | | 14,521,868 | | |
|
Income tax provision
|
| | | | (1,701,019) | | | | | | (1,746,897) | | |
|
Net income
|
| | | | 10,658,183 | | | | | | 12,774,971 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (112,205) | | | | | | (206,221) | | |
|
Net income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (728,688) | | | | | $ | (1,506,905) | | |
|
Less: foreign currency translation loss attributable to non-controlling interests
|
| | | | — | | | | | | — | | |
|
Other comprehensive loss attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | (728,688) | | | | | $ | (1,506,905) | | |
|
Comprehensive income
|
| | | | 9,929,495 | | | | | | 11,268,066 | | |
|
Non-controlling interests
|
| | | | (112,205) | | | | | | (206,221) | | |
|
Comprehensive income attributable to Baird Medical Investment Holdings Limited’s shareholders
|
| | | $ | 9,817,290 | | | | | $ | 11,061,845 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 0.36 | | | | | $ | 0.43 | | |
|
Weighted average number of share outstanding – basic and diluted
|
| | | | 29,411,765 | | | | | | 29,411,765 | | |
| | | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Statutory
reserve |
| |
Retained
earnings/ (Accumulated deficit) |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
shareholder’s equity |
| |
Non-
controlling interests |
| |
Total equity
|
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at January 1,
2022 |
| | | | — | | | | | $ | — | | | | | $ | 18,846,942 | | | | | | 3,020,971 | | | | | $ | (7,233,166) | | | | | $ | 230,471 | | | | | $ | 14,865,218 | | | | | $ | (358,465) | | | | | $ | 14,506,753 | | |
|
Issuance of common stocks
|
| | | | 29,411,765 | | | | | | 2,941 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,941 | | | | | | — | | | | | | 2,941 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,568,750 | | | | | | — | | | | | | 12,568,750 | | | | | | 206,221 | | | | | | 12,774,971 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,374,348 | | | | | | (1,374,348) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,506,905) | | | | | | (1,506,905) | | | | | | — | | | | | | (1,506,905) | | |
|
Repurchase of non-controlling interests
|
| | | | — | | | | | | — | | | | | | 3,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,350 | | | | | | (3,350) | | | | | | — | | |
|
Balance at December 31, 2022
|
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,395,319 | | | | | $ | 3,961,236 | | | | | $ | (1,276,434) | | | | | $ | 25,933,354 | | | | | $ | (155,594) | | | | | $ | 25,777,760 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,545,978 | | | | | | — | | | | | | 10,545,978 | | | | | | 112,205 | | | | | | 10,658,183 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 113,047 | | | | | | (113,047) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (728,688) | | | | | | (728,688) | | | | | | — | | | | | | (728,688) | | |
|
Balance at December 31, 2023
|
| | | | 29,411,765 | | | | | $ | 2,941 | | | | | $ | 18,850,292 | | | | | | 4,508,366 | | | | | $ | 14,394,167 | | | | | $ | (2,005,122) | | | | | $ | 35,750,644 | | | | | $ | (43,389) | | | | | $ | 35,707,255 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 10,658,183 | | | | | $ | 12,774,971 | | |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,014,387 | | | | | | 916,115 | | |
|
Deferred tax benefit
|
| | | | (541,987) | | | | | | (143,317) | | |
|
Allowance for credit losses
|
| | | | 2,221,430 | | | | | | 438,997 | | |
|
Prepaid and other current assets provision
|
| | | | 117,679 | | | | | | — | | |
|
Loss from disposal of property and equipment
|
| | | | — | | | | | | (5,421) | | |
|
Amortization of right-of-use assets
|
| | | | 366,427 | | | | | | 553,916 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (9,674,507) | | | | | | (14,839,326) | | |
|
Inventories
|
| | | | 113,661 | | | | | | 1,568,326 | | |
|
Prepayments
|
| | | | (5,292,606) | | | | | | (3,566,229) | | |
|
Deposits and other assets
|
| | | | (149,773) | | | | | | 115,053 | | |
|
Right-of-use assets
|
| | | | (9,102) | | | | | | (881,431) | | |
|
Accounts payable
|
| | | | 341,525 | | | | | | (100,934) | | |
|
Contract liabilities
|
| | | | (173,101) | | | | | | 45,449 | | |
|
Lease liabilities
|
| | | | (253,605) | | | | | | 389,481 | | |
|
Accrued expenses and other payables
|
| | | | 1,213,891 | | | | | | 1,343,230 | | |
|
Taxes payable
|
| | | | (972,466) | | | | | | 1,139,858 | | |
|
Income tax receivables
|
| | | | — | | | | | | 737,230 | | |
|
Net cash (used in) provided by operating activities
|
| | | | (1,019,964) | | | | | | 485,968 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (2,638,488) | | | | | | (5,909,308) | | |
|
Purchase of intangible assets
|
| | | | — | | | | | | (44,821) | | |
|
Proceeds from disposal of equipment
|
| | | | — | | | | | | 32,665 | | |
|
Net cash used in investing activities
|
| | | | (2,638,488) | | | | | | (5,921,464) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
|
Proceeds from short-term bank loans
|
| | | | 9,601,600 | | | | | | 9,065,240 | | |
|
Repayments of short-term bank loans
|
| | | | (7,483,600) | | | | | | (4,606,925) | | |
|
Proceeds from long-term loan
|
| | | | 2,548,794 | | | | | | — | | |
|
Payment of long-term loan
|
| | | | (194,041) | | | | | | — | | |
|
Due from related parties
|
| | | | 48,120 | | | | | | 301,454 | | |
|
Due to a related party
|
| | | | (182,010) | | | | | | (347,851) | | |
|
Payment of listing cost
|
| | | | (877,745) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 3,461,118 | | | | | | 4,411,918 | | |
|
Effect of exchange rate changes
|
| | | | (3,108) | | | | | | (297,647) | | |
|
Net change in cash
|
| | | | (200,442) | | | | | | (1,321,225) | | |
|
Cash at beginning of year
|
| | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
|
Cash at end of the year
|
| | | $ | 1,510,484 | | | | | $ | 1,710,926 | | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 2,644,786 | | | | | $ | 1,439,558 | | |
|
Cash paid for interest
|
| | | $ | 261,323 | | | | | $ | 243,838 | | |
| SUPPLEMENTAL DISCLOSURE OF NONCASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | $ | 19,701 | | | | | $ | 907,952 | | |
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal
Activities |
|
| Betters Medical Merger Sub. Inc. (“Merger Sub”) | | |
June 16, 2023
|
| |
Delaware (US)
|
| |
PubCo
|
| |
100%
|
| |
Holding
|
|
| Baird Medical LLC | | |
November 29, 2023
|
| |
Delaware (US)
|
| |
PubCo
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Tycoon Choice Global Limited (“Tycoon”) | | |
January 8,
2021 |
| |
BVI
|
| |
PubCo
|
| |
100%
|
| |
Holding
|
|
| Baide Medical Investment Company Limited (“Baide HK”) | | |
January 29,
2021 |
| |
Hong Kong
|
| |
Tycoon
|
| |
100%
|
| |
Holding
|
|
| Baide (Guangdong) Capital Management Company Limited (“Baide Capital”) | | |
March 3, 2021
|
| |
The PRC
|
| |
Baide HK
|
| |
100%
|
| |
Sales of MWA
medical devices and investment holding |
|
| Guangzhou Dedao Capital Management Company Limited (“Dedao”) | | |
March 4, 2021
|
| |
The PRC
|
| |
Baide Capital
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Baihui Corporate Management Company Limited | | |
December 4,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Zhengde Corporate Management Company Limited | | |
December 4,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Guangzhou Yide Capital Management Company Limited | | |
December 10,
2020 |
| |
The PRC
|
| |
Dedao
|
| |
99%
|
| |
Holding
|
|
| Baide (Suzhou) Medical Company Limited (“Baide Suzhou”) | | |
June 5, 2012
|
| |
The PRC
|
| |
Zhengde Yide,
and Baihui |
| |
99%
|
| |
Research and
development, sales of MWA and other medical devices and investment holding |
|
| Henan Ruide Medical Instrument Company Limited | | |
July 6, 2018
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA and
other medical devices |
|
| Nanjing Changcheng Medical Equipment Company Limited (“Nanjing Changcheng”) | | |
January 28,
2016 |
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Research and
development, manufacture and sales of MWA and other medical devices |
|
| Guizhou Baiyuan Medical Company Limited | | |
September 21, 2017
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of other
medical devices |
|
| Guoke Baide (Guangdong) Medical Company Limited (“Guoke Baide”) | | |
July 5, 2019
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal
Activities |
|
| Hunan Baide Medical Technology Company Limited | | |
November 26,
2019 |
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Ruikede Biological Technology (Xiamen) Company Limited (“Ruikede Xiamen”) | | |
July 17, 2019
|
| |
The PRC
|
| |
Baide Suzhou
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Guangzhou Fangda Medical Technology Company Limited | | |
December 22,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Junde (Guangzhou) Medical Technology Company Limited | | |
November 14,
2022 |
| |
The PRC
|
| |
Guoke Baide
|
| |
99%
|
| |
Sales of MWA
medical devices |
|
| Shengde (Guangzhou) Medical Technology Company Limited | | |
November 29,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| Suzhou Kangchuang Medical Company Limited | | |
December 6,
2022 |
| |
The PRC
|
| |
Baide Capital
|
| |
100%
|
| |
Sales of MWA
medical devices |
|
| | | |
Useful life
|
|
| Machinery | | | 3 – 10 years | |
|
Furniture, fixtures and equipment
|
| | 3 – 5 years | |
| Vehicles | | | 4 years | |
|
Medical equipment
|
| | 6 – 10 years | |
|
Leasehold improvement
|
| | Over the lease term or estimated useful lives of 5 years, whichever is shorter | |
| | | |
Useful life
|
|
| Patent | | | 6 years | |
| Software | | | 5 years | |
| | | |
Individual basis
|
| |
Aging group basis
|
| |
Total
|
| |||||||||
|
Accounts receivable
|
| | | $ | 1,991,596 | | | | | $ | 31,949,487 | | | | | $ | 33,941,083 | | |
|
Less: allowance for doubtful accounts
|
| | | | (1,991,596) | | | | | | (849,596) | | | | | | (2,841,192) | | |
|
Accounts receivable, net
|
| | | | — | | | | | $ | 31,099,891 | | | | | $ | 31,099,891 | | |
|
Allowance Ratio
|
| | | | 100% | | | | | | 2.7% | | | | | | 8.4% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Accounts receivable
|
| | | $ | 33,941,083 | | | | | $ | 25,016,309 | | |
|
Less: allowance for credit losses
|
| | | | (2,841,192) | | | | | | (644,669) | | |
|
Accounts receivable, net
|
| | | $ | 31,099,891 | | | | | $ | 24,371,640 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | (644,669) | | | | | $ | (234,190) | | |
|
Additions charged to allowance for expected credit losses
|
| | | | (2,221,430) | | | | | | (438,997) | | |
|
Foreign currency translation adjustments
|
| | | | 24,907 | | | | | | 28,518 | | |
|
Balance at the end of the year
|
| | | $ | (2,841,192) | | | | | $ | (644,669) | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Not Overdue
|
| | | $ | 9,941,205 | | | | | $ | 12,250,013 | | |
|
Within 90 days
|
| | | | 10,373,938 | | | | | | 6,148,247 | | |
|
Between 3 and 6 months
|
| | | | 6,188,966 | | | | | | 5,287,519 | | |
|
Between 6 months and a year
|
| | | | 5,982,205 | | | | | | 1,146,200 | | |
|
Over a year
|
| | | | 1,454,769 | | | | | | 184,330 | | |
| | | | | $ | 33,941,083 | | | | | $ | 25,016,309 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Finished goods
|
| | | $ | 312,871 | | | | | $ | 477,345 | | |
|
Raw materials
|
| | | | 516,346 | | | | | | 485,149 | | |
|
Work in progress
|
| | | | 313,352 | | | | | | 330,755 | | |
|
Inventories
|
| | | $ | 1,142,569 | | | | | $ | 1,293,249 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Prepayment for R&D
|
| | | $ | 7,649,949 | | | | | $ | 3,482,467 | | |
|
Prepayment for purchase of property and equipment
|
| | | | 2,528,912 | | | | | | 5,762,918 | | |
|
Prepayment for purchase of materials and others
|
| | | | 2,726,440 | | | | | | 880,825 | | |
|
Prepaid expense for others
|
| | | | 613,120 | | | | | | 1,435,792 | | |
|
Subtotal
|
| | | | 13,518,421 | | | | | | 11,562,002 | | |
|
Less: impairment loss
|
| | | | (5,002) | | | | | | — | | |
|
Subtotal, net
|
| | | | 13,513,419 | | | | | | 11,562,002 | | |
|
Less: Long term portion
|
| | | | (7,698,728) | | | | | | (5,762,918) | | |
|
Prepayments, net – current portion
|
| | | $ | 5,814,691 | | | | | $ | 5,799,084 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | — | | | | | $ | — | | |
|
Additions charged to the impairment loss
|
| | | | (5,016) | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | 14 | | | | | | — | | |
|
Balance at the end of the year
|
| | | $ | (5,002) | | | | | $ | — | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Deposits
|
| | | $ | 217,658 | | | | | $ | 182,050 | | |
|
Other receivables
|
| | | | 167,620 | | | | | | 60,895 | | |
|
Subtotal
|
| | | $ | 385,278 | | | | | $ | 242,945 | | |
|
Less: allowance of credit loss
|
| | | | (112,343) | | | | | | — | | |
|
Subtotal, net
|
| | | $ | 272,935 | | | | | $ | 242,945 | | |
|
Less: Long term portion
|
| | | | (152,450) | | | | | | (45,946) | | |
|
Deposits and other assets- current portion
|
| | | $ | 120,485 | | | | | $ | 196,999 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | — | | | | | $ | — | | |
|
Additions charged to allowance for expected credit losses
|
| | | | (112,663) | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | 320 | | | | | | — | | |
|
Balance at the end of the year
|
| | | $ | (112,343) | | | | | $ | — | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Leasehold improvement
|
| | | $ | 4,656,762 | | | | | $ | 2,607,048 | | |
|
Machinery
|
| | | | 4,227,161 | | | | | | 659,712 | | |
|
Furniture, fixtures and equipment
|
| | | | 447,902 | | | | | | 460,366 | | |
|
Motor vehicles
|
| | | | 42,326 | | | | | | 43,585 | | |
|
Medical equipment
|
| | | | 341,168 | | | | | | 365,415 | | |
|
Total
|
| | | | 9,715,319 | | | | | | 4,136,126 | | |
|
Less: Accumulated depreciation
|
| | | | (3,576,625) | | | | | | (2,664,623) | | |
|
Property and equipment, net
|
| | | $ | 6,138,694 | | | | | $ | 1,471,503 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Patent
|
| | | $ | 253,440 | | | | | $ | 260,975 | | |
|
Software
|
| | | | 42,465 | | | | | | 43,728 | | |
|
Less: accumulated amortization
|
| | | | (270,426) | | | | | | (255,222) | | |
|
Intangible assets, net
|
| | | $ | 25,479 | | | | | $ | 49,481 | | |
|
Years ending December 31,
|
| |
Amortization
expense |
| |||
|
2024
|
| | | $ | 8,493 | | |
|
2025
|
| | | | 8,493 | | |
|
2026
|
| | | | 8,493 | | |
|
Total
|
| | | $ | 25,479 | | |
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Effective
Interest Rate |
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou
Baihui |
| |
3.90%
|
| |
August 8,
2023 |
| |
August 8,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Guangzhou
Baihui |
| |
2.50%
|
| |
August 9,
2023 |
| |
August 7,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Nanjing
Changcheng |
| |
2.50%
|
| |
August 25,
2023 |
| |
August 23,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
|
China Merchants Bank Guangzhou Guanggang New City
Sub-branch |
| |
Baide Suzhou
|
| |
Nanjing
Changcheng |
| |
2.50%
|
| |
July 21,
2023 |
| |
July 19,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng, AR from Baide Suzhou |
| |
3.95%
|
| |
May 15,
2023 |
| |
May 15,
2024 |
| |
4,000,000
|
| |
563,200
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng, AR from Baide Suzhou |
| |
3.95%
|
| |
September 21,
2023 |
| |
March 27,
2024 |
| |
6,000,000
|
| |
844,800
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng, AR from Baide Suzhou |
| |
4.15%
|
| |
December 29,
2023 |
| |
June 29,
2024 |
| |
10,000,000
|
| |
1,408,000
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | / | | |
4.05%
|
| |
November 27,
2023 |
| |
November 19,
2024 |
| |
3,000,000
|
| |
422,400
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | / | | |
3.95%
|
| |
March 16,
2023 |
| |
March 15,
2024 |
| |
5,000,000
|
| |
704,000
|
|
| Total | | | | | | | | | | | | | | | | | |
58,000,000
|
| |
8,166,400
|
|
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Effective
Interest Rate |
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng |
| |
4.450%
|
| |
August 16,
2022 |
| |
May 15,
2023 |
| |
4,000,000
|
| |
579,945
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.350%
|
| |
March 22,
2022 |
| |
March 21,
2023 |
| |
6,000,000
|
| |
869,918
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.950%
|
| |
December 29,
2022 |
| |
June 28,
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-branch | | |
Baide Suzhou
|
| |
Domestic
letter of credit |
| |
2.610%
|
| |
July 8,
2022 |
| |
July 7,
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
|
Taicang Sub-branch, Suzhou Branch,
China Merchants Bank |
| |
Baide Suzhou
|
| |
Domestic letter of
credit |
| |
2.000%
|
| |
August 9,
2022 |
| |
August 8,
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| |
Baide
Suzhou |
| |
4.050%
|
| |
November 29,
2022 |
| |
November 28,
2023 |
| |
3,000,000
|
| |
434,959
|
|
| Total | | | | | | | | | | | | | | | | | |
43,000,000
|
| |
6,234,414
|
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Financial liabilities
|
| | | $ | 2,431,064 | | | | | $ | — | | |
|
Less: current portion
|
| | | | (817,485) | | | | | | — | | |
|
Long-term loan – non current
|
| | | $ | 1,613,579 | | | | | $ | — | | |
|
Years ending December 31,
|
| | | | | | |
|
2024
|
| | | $ | 1,004,952 | | |
|
2025
|
| | | | 1,004,952 | | |
|
2026
|
| | | | 753,727 | | |
|
Total future loan payments
|
| | | $ | 2,763,631 | | |
|
Less: imputed interest
|
| | | | (332,567) | | |
|
Total long-term loan
|
| | | $ | 2,431,064 | | |
|
Less: Long term portions
|
| | | | (1,613,579) | | |
|
Long-term loan – current portions
|
| | | $ | 817,485 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Cash payments for operating leases
|
| | | $ | 326,125 | | | | | $ | 515,147 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 19,701 | | | | | | 907,952 | | |
|
Years ending December 31,
|
| |
Operating
leases |
| |||
|
2024
|
| | | $ | 540,715 | | |
|
2025
|
| | | | 270,887 | | |
|
2026
|
| | | | 118,042 | | |
|
2027
|
| | | | 30,257 | | |
|
Total future lease payments
|
| | | $ | 959,901 | | |
|
Less: imputed interest
|
| | | | (43,889) | | |
|
Total lease liabilities
|
| | | $ | 916,012 | | |
|
Less: Long term portions
|
| | | | (412,121) | | |
|
Lease liabilities – current portions
|
| | | $ | 503,891 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Current tax expense
|
| | | $ | 2,243,006 | | | | | $ | 1,890,214 | | |
|
Deferred tax benefit
|
| | | | (541,987) | | | | | | (143,317) | | |
|
Income tax provision
|
| | | $ | 1,701,019 | | | | | $ | 1,746,897 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Cayman Islands
|
| | | $ | (15,080) | | | | | $ | — | | |
|
Hong Kong
|
| | | | (733,151) | | | | | | (2,731,396) | | |
|
PRC
|
| | | | 13,107,433 | | | | | | 17,253,264 | | |
| | | | | $ | 12,359,202 | | | | | $ | 14,521,868 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
PRC statutory income tax rate
|
| | | | 25.0% | | | | | | 25.0% | | |
|
Effect of different tax rates in non-PRC (foreign) jurisdiction
|
| | | | 1.0% | | | | | | 3.2% | | |
|
Effect of PRC preferential tax rate and tax holidays
|
| | | | (10.8)% | | | | | | (14.2)% | | |
|
R&D credits
|
| | | | (4.2)% | | | | | | (4.1)% | | |
|
Deferred offering cost
|
| | | | (0.9)% | | | | | | — | | |
|
Non-deductible expenses*
|
| | | | 3.2% | | | | | | 1.4% | | |
|
Tax effect on deferred tax allowance
|
| | | | 0.5% | | | | | | 0.7% | | |
|
Effective tax rate
|
| | | | 13.8% | | | | | | 12.0% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for expected credit losses
|
| | | $ | 420,988 | | | | | $ | 105,520 | | |
|
Net operating loss carryforward
|
| | | | 732,294 | | | | | | 502,893 | | |
|
Lease liabilities
|
| | | | 102,639 | | | | | | 3,604 | | |
|
Total deferred tax assets
|
| | | $ | 1,255,921 | | | | | $ | 612,017 | | |
|
Less: Valuation allowance
|
| | | | (441,549) | | | | | | (405,796) | | |
|
Deferred tax assets, net
|
| | | $ | 814,372 | | | | | $ | 206,221 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Right-of-use assets
|
| | | | 93,389 | | | | | | 16,696 | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 3,625 | | |
|
Total deferred tax liabilities
|
| | | $ | 93,389 | | | | | $ | 20,321 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Balance as of January 1
|
| | | $ | (405,796) | | | | | $ | (329,139) | | |
|
Increase in valuation allowance
|
| | | | (47,604) | | | | | | (101,691) | | |
|
Foreign exchange
|
| | | | 11,851 | | | | | | 25,034 | | |
|
Balance as of December 31
|
| | | $ | (441,549) | | | | | $ | (405,796) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
VAT tax payable
|
| | | $ | 281,363 | | | | | $ | 959,016 | | |
|
Income tax payable
|
| | | | 448,230 | | | | | | 714,466 | | |
|
Other tax payables
|
| | | | 41,360 | | | | | | 121,743 | | |
|
Total tax payables
|
| | | $ | 770,953 | | | | | $ | 1,795,225 | | |
|
Net Operating Loss Carry Forward:
|
| |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Location | | | | | | | | | | | | | |
|
PRC*
|
| | | $ | 3,785,480 | | | | | $ | 2,065,094 | | |
|
Hong Kong**
|
| | | | 1,051,678 | | | | | | 795,426 | | |
|
Total
|
| | | $ | 4,837,158 | | | | | $ | 2,860,520 | | |
| | | |
For the Year Ended December 31
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income attributable to ordinary shareholders
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average number of ordinary shares outstanding, basic and
diluted |
| | | | 29,411,765 | | | | | | 29,411,765 | | |
|
Net income per share, basic and diluted
|
| | | $ | 0.36 | | | | | $ | 0.43 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Due from related parties: | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | $ | 391,641 | | | | | $ | 388,777 | | |
|
Betters Medical Investment Holdings Limited
|
| | | | 2,941 | | | | | | 2,941 | | |
|
Total
|
| | | $ | 394,582 | | | | | $ | 391,718 | | |
| Due to related parties: | | | | | | | | | | | | | |
|
Betters Medical Investment Holdings Limited(2)
|
| | | $ | 3,785,250 | | | | | $ | 4,020,769 | | |
|
Total
|
| | | $ | 3,785,250 | | | | | $ | 4,020,769 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Distributors
|
| | | $ | 14,995,701 | | | | | $ | 13,499,170 | | |
|
Direct customers(1)
|
| | | | 16,462,207 | | | | | | 21,592,004 | | |
|
Total
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
At a point of time
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
MWA devices
|
| | | $ | 30,940,383 | | | | | $ | 31,283,234 | | |
|
– MWA needles
|
| | | | 26,278,169 | | | | | | 30,551,145 | | |
|
– MWA therapeutic apparatus
|
| | | | 4,662,214 | | | | | | 732,089 | | |
|
Other medical devices
|
| | | | 517,525 | | | | | | 3,807,940 | | |
|
Total
|
| | | $ | 31,457,908 | | | | | $ | 35,091,174 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Amounts due from a related party
|
| | | $ | 2,941 | | | | | $ | 2,941 | | |
|
Investments in subsidiaries
|
| | | $ | 35,747,703 | | | | | $ | 25,930,413 | | |
|
Total Assets
|
| | |
$
|
35,750,644
|
| | | | $ | 25,933,354 | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | — | | |
| Shareholders’ Equity | | | | | | | | | | | | | |
|
Ordinary shares, $0.0001 par value, 500,000,000 shares authorized; 29,411,765 shares issued and outstanding as of December 31, 2023 and 2022*
|
| | | $ | 2,941 | | | | | | 2,941 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Retained earnings
|
| | | | 18,902,533 | | | | | | 8,356,555 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,005,122) | | | | | | (1,276,434) | | |
|
Total Shareholders’ Equity
|
| | |
|
35,750,644
|
| | | | | 25,933,354 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | |
$
|
35,750,644
|
| | | | $ | 25,933,354 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Share of profit in subsidiaries, net (Note a)
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | |
|
Income before income tax
|
| | | | 10,545,978 | | | | | | 12,568,750 | | |
|
Income tax provision
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | | 10,545,978 | | | | | | 12,568,750 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation loss
|
| | | $ | (728,688) | | | | | $ | (1,506,905) | | |
|
Comprehensive income
|
| | | $ | 9,817,290 | | | | | $ | 11,061,845 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 10,545,978 | | | | | $ | 12,568,750 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Equity income in subsidiaries
|
| | | | (10,545,978) | | | | | | (12,568,750) | | |
|
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
|
Cash at beginning of year
|
| | | $ | — | | | | | $ | — | | |
|
Cash at the end of the year
|
| | | $ | — | | | | | $ | — | | |
| | | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
| ASSETS: | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Current asset – cash
|
| | | $ | 45,219 | | | | | $ | 351,432 | | |
|
Prepaid expenses
|
| | | | 72,319 | | | | | | 457,974 | | |
|
Total Current Assets
|
| | | | 117,538 | | | | | | 809,406 | | |
|
Cash and investments held in trust
|
| | | | 23,995,629 | | | | | | 237,735,165 | | |
|
Deferred Tax Asset
|
| | | | 9,474 | | | | | | — | | |
|
Total Assets
|
| | | $ | 24,122,641 | | | | | $ | 238,544,571 | | |
|
LIABILITIES AND COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 5,874,382 | | | | | $ | 310,901 | | |
|
Excise tax payable
|
| | | | 2,170,277 | | | | | | — | | |
|
Income taxes payable
|
| | | | 96,158 | | | | | | 620,346 | | |
|
Franchise tax payable
|
| | | | 36,400 | | | | | | 211,090 | | |
|
Unrecognized tax benefit
|
| | | | 130,909 | | | | | | — | | |
|
Accrued offering costs
|
| | | | 400,907 | | | | | | 415,907 | | |
|
Working capital loan – sponsor
|
| | | | 1,296,654 | | | | | | 300,000 | | |
|
Advances due to related party
|
| | | | 322,724 | | | | | | 538,558 | | |
|
Total Current Liabilities
|
| | | | 10,328,411 | | | | | | 2,396,802 | | |
|
Deferred underwriting fee payable
|
| | | | 1,610,000 | | | | | | 8,050,000 | | |
|
Total Liabilities
|
| | | | 11,938,411 | | | | | | 10,446,802 | | |
| Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
|
Common stock, subject to possible redemption (2,201,533 and 23,000,000 shares at redemption value)
|
| | | | 23,750,019 | | | | | | 236,903,730 | | |
| Stockholders’ Deficit: | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class A common stock, $0.0001 par value, 200,000,000 authorized,
5,750,000 and none issued and outstanding as of December 31, 2023 and 2022, respectively (excluding 2,201,533 and 23,000,000 shares subject to possible redemption as of December 31, 2023 and 2022, respectively) |
| | | | 575 | | | | | | — | | |
|
Class B common stock, $0.0001 par value, 50,000,000 authorized, none
and 5,750,000 shares issued and outstanding as of December 31, 2023 and 2022, respectively |
| | | | — | | | | | | 575 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (11,566,364) | | | | | | (8,806,536) | | |
|
Total Stockholders’ Deficit
|
| | | | (11,565,789) | | | | | | (8,805,961) | | |
|
Total Liabilities and Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 24,122,641 | | | | | $ | 238,544,571 | | |
| | | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
| EXPENSES | | | | | | | | | | | | | |
|
Financial services and administrative fee – related party
|
| | | $ | 120,000 | | | | | $ | 570,000 | | |
|
Franchise tax
|
| | | | 201,622 | | | | | | 214,291 | | |
|
General and administrative
|
| | | | 6,918,905 | | | | | | 1,260,378 | | |
|
TOTAL EXPENSES
|
| | | | 7,240,527 | | | | | | 2,044,669 | | |
| OTHER INCOME | | | | | | | | | | | | | |
|
Interest income on Investments held in Trust Account
|
| | | | 4,938,218 | | | | | | 3,288,133 | | |
|
TOTAL OTHER INCOME
|
| | | | 4,938,218 | | | | | | 3,288,133 | | |
|
Net (loss) income before provision for income taxes
|
| | | | (2,302,309) | | | | | | 1,243,464 | | |
|
Provision for income taxes
|
| | | | 985,212 | | | | | | 620,346 | | |
|
Net (loss) income
|
| | | $ | (3,287,521) | | | | | $ | 623,118 | | |
|
Weighted average number of shares of Class A redeemable common stock outstanding, basic and diluted
|
| | | | 9,417,482 | | | | | | 23,000,000 | | |
|
Basic and diluted net (loss) income per share of Class A redeemable common stock
|
| | | $ | (0.22) | | | | | $ | 0.02 | | |
|
Weighted average number of shares of Class A & Class B non-redeemable common stock outstanding, basic and diluted
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net (loss) income per share of Class A & Class B non-redeemable common stock
|
| | | $ | (0.22) | | | | | $ | 0.02 | | |
| | | |
Class A Nonredeemable
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (7,125,924) | | | | | $ | (7,125,349) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,303,730) | | | | | | (2,303,730) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 623,118 | | | | | | 623,118 | | |
|
Balance as of December 31, 2022
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | — | | | | | | (8,806,536) | | | | | | (8,805,961) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,874,002) | | | | | | (3,874,002) | | |
|
Forfeiture of deferred underwriting fee payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,440,000 | | | | | | 6,440,000 | | |
|
Capital Contribution
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 131,973 | | | | | | 131,973 | | |
|
Excise tax on Class A common stock redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,170,277) | | | | | | (2,170,277) | | |
|
Conversion of Class B shares
|
| | | | 5,750,000 | | | | | | 575 | | | | | | (5,750,000) | | | | | | (575) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,287,521) | | | | | | (3,287,521) | | |
|
Balance as of December 31,
2023 |
| | | | 5,750,000 | | | | | $ | 575 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (11,566,364) | | | | | $ | (11,565,789) | | |
| | | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
| Cash Flows From Operating Activities: | | | | | | | | | | | | | |
|
Net (loss) income
|
| | | $ | (3,287,521) | | | | | $ | 623,118 | | |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities
|
| | | | | | | | | | | | |
|
Operating costs paid by related parties
|
| | | | — | | | | | | 457,500 | | |
|
Interest income on investments held in Trust Account
|
| | | | (4,938,218) | | | | | | (3,288,133) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 385,655 | | | | | | 569,788 | | |
|
Franchise tax payable
|
| | | | (174,690) | | | | | | 51,638 | | |
|
Income taxes payable
|
| | | | (524,188) | | | | | | 620,346 | | |
|
Unrecognized tax benefit
|
| | | | 130,909 | | | | | | — | | |
|
Deferred tax asset
|
| | | | (9,474) | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 5,563,481 | | | | | | 258,004 | | |
|
Net Cash Used In Operating Activities
|
| | | | (2,854,046) | | | | | | (707,739) | | |
| Cash Flows From Investing Activities: | | | | | | | | | | | | | |
|
Cash redemption withdrawn from Trust Account
|
| | | | 217,027,714 | | | | | | — | | |
|
Deposits in Trust Account
|
| | | | (132,092) | | | | | | — | | |
|
Cash withdrawn from Trust Account to pay taxes
|
| | | | 1,782,132 | | | | | | 162,654 | | |
|
Net Cash Provided By Investing Activities
|
| | | | 218,677,754 | | | | | | 162,654 | | |
| Cash Flows From Financing Activities: | | | | | | | | | | | | | |
|
Payments made in relation to redemptions of Class A common stock
|
| | | | (217,027,714) | | | | | | — | | |
|
Capital Contribution
|
| | | | 131,973 | | | | | | — | | |
|
Payment to related party
|
| | | | (337,500) | | | | | | — | | |
|
Advances from related party
|
| | | | 121,666 | | | | | | — | | |
|
Proceeds from Working Capital Loan
|
| | | | 996,654 | | | | | | — | | |
|
Payments of offering costs
|
| | | | (15,000) | | | | | | — | | |
|
Net Cash Used In Financing Activities
|
| | | | (216,129,921) | | | | | | — | | |
|
Net change in cash
|
| | | | (306,213) | | | | | | (545,085) | | |
|
Cash at beginning of year
|
| | | | 351,432 | | | | | | 896,517 | | |
|
Cash at end of the year
|
| | | $ | 45,219 | | | | | $ | 351,432 | | |
| Supplemental Disclosure of Cash Flow information: | | | | | | | | | | | | | |
|
Cash paid for taxes
|
| | | $ | 1,410,221 | | | | | $ | — | | |
|
Supplemental Disclosure of Non – Cash Financing Activities:
|
| | | | | | | | | | | | |
|
Excise tax on Class A common stock redemptions
|
| | | $ | 2,170,277 | | | | | $ | — | | |
|
Current period remeasurement to redemption value
|
| | | $ | 3,874,002 | | | | | $ | 2,303,730 | | |
|
Conversion from Class B to Class A common stock
|
| | | $ | 575 | | | | | $ | — | | |
|
Forfeiture of Underwriting fee
|
| | | $ | 6,440,000 | | | | | $ | — | | |
| |
Class A common stock subject to possible redemption – December 31, 2021
|
| | |
$
|
234,600,000
|
| |
| |
Remeasurement adjustment of carrying value to redemption value
|
| | | | 2,303,730 | | |
| |
Class A common stock subject to possible redemption – December 31, 2022
|
| | |
|
236,903,730
|
| |
| |
Remeasurement adjustment of carrying value to redemption value
|
| | | | 3,874,002 | | |
| |
Redemptions and withdrawals
|
| | | | (217,027,714) | | |
| |
Class A common stock subject to possible redemption – December 31, 2023
|
| | |
$
|
23,750,019
|
| |
| | | |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||
| Class A redeemable common stock | | | | | | | | | | | | | |
|
Numerator: Income (loss) allocable to Class A redeemable common stock
|
| | | $ | (2,041,220) | | | | | $ | 498,494 | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 9,417,482 | | | | | | 23,000,000 | | |
|
Basic and diluted net income (loss) per share, Class A redeemable common stock
|
| | | $ | (0.22) | | | | | $ | 0.02 | | |
| Class A & B non-redeemable common stock | | | | | | | | | | | | | |
|
Numerator: Income (loss) allocable to Class A & Class B non-redeemable common stock
|
| | | $ | (1,246,301) | | | | | | 124,624 | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net income (loss) per share, Class A & B non-redeemable common stock
|
| | | $ | (0.22) | | | | | $ | 0.02 | | |
|
Description
|
| |
Level
|
| |
December 31,
2022 |
| ||||||
| Assets: | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | 1 | | | | | $ | 237,735,165 | | |
| | | |
December 31, 2023
|
| |
December 31, 2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | 9,474 | | | | | $ | — | | |
|
Startup/organizational costs
|
| | | | 1,561,971 | | | | | | 499,292 | | |
|
Total deferred tax assets
|
| | | | 1,571,445 | | | | | | 499,292 | | |
|
Valuation Allowance
|
| | | | (1,561,971) | | | | | | (499,292) | | |
|
Deferred tax asset, net of allowance
|
| | | $ | 9,474 | | | | | $ | — | | |
| | | |
Year Ended
December 31, 2023 |
| |
Year Ended
December 31, 2022 |
| ||||||
| Federal | | | | | | | | | | | | | |
|
Current
|
| | | $ | 985,212 | | | | | $ | 620,346 | | |
|
Deferred
|
| | | | (815,393) | | | | | | (352,928) | | |
| State and local | | | | | | | | | | | | | |
|
Current
|
| | | | — | | | | | | — | | |
|
Deferred
|
| | | | (247,286) | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 1,062,679 | | | | | | 352,928 | | |
|
Income tax provision
|
| | | $ | 985,212 | | | | | $ | 620,346 | | |
| | | |
Year Ended
December 31, 2023 |
| |
For the Period From
Year Ended December 31, 2022 |
| ||||||
|
U.S. federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State Taxes
|
| | | | 4.0% | | | | | | —% | | |
|
M&A Costs
|
| | | | (28.8)% | | | | | | —% | | |
|
Uncertain Tax Position
|
| | | | 3.8% | | | | | | —% | | |
|
State Rate Changes
|
| | | | 4.1% | | | | | | —% | | |
|
Other
|
| | | | (0.7)% | | | | | | —% | | |
|
Valuation allowance
|
| | | | (46.2)% | | | | | | 28.9% | | |
|
Income tax provision
|
| | | | (42.8)% | | | | | | 49.9% | | |
| | | |
June 30,
2024 |
| |
December 31,
2023 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 110,602 | | | | | $ | 45,219 | | |
|
Prepaid expenses
|
| | | | 92,801 | | | | | | 72,319 | | |
|
Total Current Assets
|
| | | | 203,403 | | | | | | 117,538 | | |
|
Cash held in trust
|
| | | | 17,103,287 | | | | | | 23,995,629 | | |
|
Income Tax Receivable
|
| | | | 203,916 | | | | | | — | | |
|
Deferred Tax Asset
|
| | | | 3,845 | | | | | | 9,474 | | |
|
Total Assets
|
| | | $ | 17,514,451 | | | | | $ | 24,122,641 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 7,600,692 | | | | | $ | 5,874,382 | | |
|
Excise tax payable
|
| | | | 2,242,508 | | | | | | 2,170,277 | | |
|
Income taxes payable
|
| | | | — | | | | | | 96,158 | | |
|
Franchise tax payable
|
| | | | 134,800 | | | | | | 36,400 | | |
|
Unrecognized tax benefit
|
| | | | 182,975 | | | | | | 130,909 | | |
|
Accrued offering costs
|
| | | | 400,907 | | | | | | 400,907 | | |
|
Due to related parties
|
| | | | 1,543,095 | | | | | | 322,724 | | |
|
Working capital loan – Sponsor
|
| | | | 1,296,653 | | | | | | 1,296,654 | | |
|
Total Current Liabilities
|
| | | | 13,401,630 | | | | | | 10,328,411 | | |
|
Deferred underwriting compensation
|
| | | | 1,610,000 | | | | | | 1,610,000 | | |
|
Total liabilities
|
| | | | 15,011,630 | | | | | | 11,938,411 | | |
| Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
|
Common stock, subject to possible redemption (1,539,316 and 2,201,533
shares at redemption value as of June 30, 2024, and December 31, 2023, respectively) |
| | | | 16,677,857 | | | | | | 23,750,019 | | |
| Stockholders’ deficit: | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class A common stock, $0.0001 par value, 200,000,000 authorized,
5,750,000 issued and outstanding as of June 30, 2024, and December 31, 2023 (excluding 1,539,316 and 2,201,533 shares subject to possible redemption as of June 30, 2024, and December 31, 2023, respectively) |
| | | | 575 | | | | | | 575 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (14,175,611) | | | | | | (11,566,364) | | |
|
Total Stockholders’ Deficit:
|
| | | | (14,175,036) | | | | | | (11,565,789) | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 17,514,451 | | | | | $ | 24,122,641 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial services and admin fee – related party
|
| | | $ | 30,000 | | | | | $ | 30,000 | | | | | $ | 60,000 | | | | | $ | 60,000 | | |
|
Franchise tax
|
| | | | 50,000 | | | | | | 51,622 | | | | | | 100,000 | | | | | | 101,622 | | |
|
General and administrative
|
| | | | 935,684 | | | | | | 3,394,865 | | | | | | 2,678,350 | | | | | | 3,822,823 | | |
|
TOTAL EXPENSES
|
| | | | 1,015,684 | | | | | | 3,476,487 | | | | | | 2,838,350 | | | | | | 3,984,445 | | |
|
OTHER INCOME
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Income earned on Cash and Investments held in
Trust Account |
| | | | 198,002 | | | | | | 1,376,395 | | | | | | 451,183 | | | | | | 3,897,723 | | |
|
TOTAL OTHER INCOME
|
| | | | 198,002 | | | | | | 1,376,395 | | | | | | 451,183 | | | | | | 3,897,723 | | |
|
Net (loss) before provision for income taxes
|
| | | | (817,682) | | | | | | (2,100,092) | | | | | | (2,387,167) | | | | | | (86,722) | | |
|
Provision for income taxes
|
| | | | 41,049 | | | | | | 278,202 | | | | | | 87,621 | | | | | | 797,181 | | |
|
Net (loss)
|
| | | $ | (858,731) | | | | | $ | (2,378,294) | | | | | $ | (2,474,788) | | | | | $ | (883,903) | | |
|
Weighted average number of shares Class A
redeemable common stock outstanding, basic and diluted |
| | | | 1,721,244 | | | | | | 7,390,393 | | | | | | 1,961,388 | | | | | | 15,152,076 | | |
|
Basic and diluted net (loss) per share of Class A redeemable common stock
|
| | | $ | (0.11) | | | | | $ | (0.18) | | | | | $ | (0.32) | | | | | $ | (0.04) | | |
|
Weighted average number of shares of Class A & Class B non – redeemable common stock outstanding, basic and diluted
|
| | |
|
5,750,000
|
| | | |
|
5,750,000
|
| | | |
|
5,750,000
|
| | | |
|
5,750,000
|
| |
|
Basic and diluted net (loss) per share of Class A & Class B non – redeemable common stock
|
| | | $ | (0.11) | | | | | $ | (0.18) | | | | | $ | (0.32) | | | | | $ | (0.04) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of January 1, 2024
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (11,566,364) | | | | | $ | (11,565,789) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (296,509) | | | | | | (296,509) | | |
|
Capital contribution from Sponsor
|
| | | | — | | | | | | — | | | | | | — | | | | | | 88,676 | | | | | | 88,676 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,616,057) | | | | | | (1,616,057) | | |
|
Balance as of March 31, 2024
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (13,390,254) | | | | | $ | (13,389,679) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 145,605 | | | | | | 145,605 | | |
|
Excise tax on Class A common stock redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (72,231) | | | | | | (72,231) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (858,731) | | | | | | (858,731) | | |
|
Balance as of June 30, 2024
|
| | | | 5,750,000 | | | | | | 575 | | | | | | — | | | | | $ | (14,175,611) | | | | | $ | (14,175,036) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of January 1, 2023
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (8,806,536) | | | | | $ | (8,805,961) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,952,348) | | | | | | (1,952,348) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,494,391 | | | | | | 1,494,391 | | |
|
Balance as of March 31, 2023
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (9,264,493) | | | | | $ | (9,263,918) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,046,571) | | | | | | (1,046,571) | | |
|
Excise tax on Class A common stock redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,893,966) | | | | | | (1,893,966) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,378,294) | | | | | | (2,378,294) | | |
|
Balance as of June 30, 2023
|
| | | | 5,750,000 | | | | | | 575 | | | | | | — | | | | | $ | (14,583,324) | | | | | $ | (14,582,749) | | |
| | | |
For the
Six Months Ended June 30, 2024 |
| |
For the
Six Months Ended June 30, 2023 |
| ||||||
| Cash Flows From Operating Activities: | | | | | | | | | | | | | |
|
Net (loss)
|
| | | $ | (2,474,788) | | | | | $ | (883,903) | | |
|
Adjustments to reconcile net (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Income earned on Cash and Investments held in Trust Account
|
| | | | (451,183) | | | | | | (3,897,723) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Due to related parties
|
| | | | — | | | | | | (275,834) | | |
|
Prepaid expenses
|
| | | | (20,482) | | | | | | 204,893 | | |
|
Income tax payable (receivable)
|
| | | | (300,074) | | | | | | (329,695) | | |
|
Franchise tax payable
|
| | | | 98,400 | | | | | | (111,090) | | |
|
Unrecognized tax benefit
|
| | | | 52,066 | | | | | | — | | |
|
Deferred tax asset
|
| | | | 5,629 | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 1,726,308 | | | | | | 3,216,005 | | |
|
Net Cash Used in Operating Activities
|
| | | | (1,364,124) | | | | | | (2,077,347) | | |
| Cash Flows From Investing Activities: | | | | | | | | | | | | | |
|
Cash redemption withdrawn from Trust Account
|
| | | | 7,223,066 | | | | | | 189,396,563 | | |
|
Deposits into Trust Account
|
| | | | (247,541) | | | | | | — | | |
|
Withdrawal of trust account funds for taxes
|
| | | | 368,000 | | | | | | 1,418,788 | | |
|
Net Cash Provided by Investing Activities
|
| | | | 7,343,525 | | | | | | 190,815,351 | | |
| Cash Flows From Financing Activities: | | | | | | | | | | | | | |
|
Payments made in relation to redemptions of Class A common stock
|
| | | | (7,223,066) | | | | | | (189,396,563) | | |
|
Payments for offering costs
|
| | | | — | | | | | | (15,000) | | |
|
Capital contribution from Sponsor
|
| | | | 88,676 | | | | | | — | | |
|
Advances from related party
|
| | | | 1,220,371 | | | | | | — | | |
|
Proceeds from Working Capital Loan
|
| | | | — | | | | | | 502,450 | | |
|
Net Cash Used in Financing Activities
|
| | | | (5,914,019) | | | | | | (188,909,113) | | |
|
Net change in cash
|
| | | | 65,383 | | | | | | (171,109) | | |
|
Cash at beginning of period
|
| | | | 45,219 | | | | | | 351,432 | | |
|
Cash at end of period
|
| | | $ | 110,602 | | | | | $ | 180,323 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash Paid for Taxes
|
| | | $ | 371,456 | | | | | $ | 1,128,498 | | |
| Supplemental Disclosure of Non-cash Financing Activities: | | | | | | | | | | | | | |
|
Current period remeasurement to redemption value
|
| | | $ | 150,904 | | | | | $ | 2,998,919 | | |
|
Excise tax on Class A common stock redemptions
|
| | | $ | 72,231 | | | | | $ | 1,893,966 | | |
| |
Class A common stock subject to possible redemption – December 31, 2022
|
| | |
$
|
236,903,730
|
| |
| |
Remeasurement adjustment of carrying value to redemption value
|
| | | | 3,874,002 | | |
| |
Redemptions and withdrawals
|
| | | | (217,027,714) | | |
| |
Class A common stock subject to possible redemption – December 31, 2023
|
| | |
|
23,750,019
|
| |
| |
Remeasurement adjustment of carrying value to redemption value
|
| | | | 150,904 | | |
| |
Redemptions and withdrawals
|
| | | | (7,223,066) | | |
| |
Class A common stock subject to possible redemption – June 30, 2024
|
| | |
$
|
16,677,857
|
| |
| | | |
For the
Three Months Ended June 30, 2024 |
| |
For the
Three Months Ended June 30, 2023 |
| ||||||
| Class A redeemable common stock | | | | | | | | | | | | | |
|
Numerator: (Loss) allocable to Class A redeemable common stock
|
| | | $ | (197,837) | | | | | $ | (1,337,595) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 1,721,244 | | | | | | 7,390,393 | | |
|
Basic and diluted net (loss) per share, Class A redeemable common stock
|
| | | $ | (0.11) | | | | | $ | (0.18) | | |
| Class A & B non-redeemable common stock | | | | | | | | | | | | | |
|
Numerator: (Loss) allocable to Class A & B non-redeemable common stock
|
| | | $ | (660,894) | | | | | $ | (1,040,699) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net (loss) per share, Class A & B non-redeemable common stock
|
| | | $ | (0.11) | | | | | $ | (0.18) | | |
| | | |
For the
Six Months Ended June 30,2024 |
| |
For the
Six Months Ended June 30, 2023 |
| ||||||
| Class A redeemable common stock | | | | | | | | | | | | | |
|
Numerator: (Loss) allocable to Class A redeemable common stock
|
| | | $ | (629,461) | | | | | $ | (640,748) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 1,961,388 | | | | | | 15,152,076 | | |
|
Basic and diluted net (loss) per share, Class A redeemable common stock
|
| | | $ | (0.32) | | | | | $ | (0.04) | | |
| Class A & B non-redeemable common stock | | | | | | | | | | | | | |
|
Numerator: (Loss) allocable to Class A & B non-redeemable common stock
|
| | | $ | (1,845,327) | | | | | $ | (243,155) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net (loss) per share, Class A & B non-redeemable common stock
|
| | | $ | (0.32) | | | | | $ | (0.04) | | |
|
Description
|
| |
Level
|
| |
June 30,
2024 |
| |
December 31,
2023 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash held in Trust Account
|
| | | | 1 | | | | | $ | 17,103,287 | | | | | $ | 23,995,629 | | |
|
Exhibit
Number |
| |
Description
|
|
| 2.1* | | |
Business Combination Agreement, dated June 26, 2023, as amended on March 11, 2024, May 16, 2024, June 17, 2024 and August 23, 2024 (incorporated by reference to Exhibits 2.1, 2.2, 2.3, 2.4, and 2.5 of Baird Medical Investment Holdings Limited’s Registration Statement on Form F-4, filed with the SEC on August 26, 2024)
|
|
| 2.2* | | | | |
| 2.3* | | | | |
| 2.4* | | | | |
| 2.5* | | | | |
| 3.1 | | | | |
| 4.1 | | | | |
| 4.2 | | | | |
| 4.3 | | | | |
| 4.4 | | | | |
| 5.1 | | | | |
| 5.2 | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.1 | | | | |
| 10.2† | | | | |
| 10.3 | | | | |
| 10.4† | | | | |
| 10.5† | | | | |
| 10.6† | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 23.4 | | | | |
| 23.5 | | | | |
| 24.1† | | | | |
| 99.1† | | | | |
| 107 | | | |
| | | | | Baird Medical Investment Holdings Limited | | ||||||
| | | | | By: | | |
/s/ Haimei Wu
|
| |||
| | | | | | | | Name: | | | Haimei Wu | |
| | | | | | | | Title: | | |
Chief Executive Officer
(principal executive officer) |
|
| |
Signature
|
| |
Title
|
| |||
| |
/s/ Haimei Wu
Haimei Wu
|
| |
Director and Chief Executive Officer
(Principal Executive Officer) |
| |||
| |
*
Jie Li
|
| |
Acting Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |||
| |
*
Wei Hou
|
| | Director | | |||
| |
*
Quan Qiu
|
| | Director | | |||
| |
*
Joseph Douglas Ragan III
|
| | Director | | |||
| |
*
Michael Mingzhao Xing
|
| | Independent Director | | |||
| |
*
Lijian Xu
|
| | Independent Director | | |||
| |
*
Gabrielle Bilciu-Wolfson
|
| | Independent Director | | |||
| | *By: | | |
/s/ Haimei Wu
Name: Haimei Wu
Attorney-in-fact |
| | | |
| | | | | Puglisi & Associates | | ||||||
| | | | | Authorized U.S. Representative | | ||||||
| | | | | By: | | |
/s/ Donald J. Puglisi
|
| |||
| | | | | | | | Name: Donald J. Puglisi | | |||
| | | | | | | | Title: Managing Director | | |||
Exhibit 5.1
17 January 2025
Matter No. 1004008
Doc. Ref.: 110413825
Lilian.Woo@conyers.com / Beverly.Cheung@conyers.com
+852 2842 9588 / +852 2842 9403
Baird Medical Investment Holdings Limited
Cricket Square
Hutchins Drive
P.O. Box 2681
Grand Cayman
KY1-1111
Cayman Islands
Dear Sir/Madam,
Re: Baird Medical Investment Holdings Limited (the “Company”)
We have acted as special Cayman Islands legal counsel to the Company in connection with a registration statement on form F-1 to be filed with the U.S. Securities and Exchange Commission (the “Commission”) on or about the date hereof (the “Registration Statement”, which term does not include any other document or agreement whether or not specifically referred to therein or attached as an exhibit or schedule thereto) relating to the registration under the U.S. Securities Act of 1933, as amended, (the “Securities Act”) of:
| (a) | the potential issuance by the Company of up to 11,500,000 ordinary shares of par value US$0.0001 each (the “Ordinary Shares”) of the Company issuable upon exercise of the warrants (the “Warrants”) described in the Warrants Agreement (defined below) (the “Warrant Shares”); |
| (b) | the potential offer and sale from time to time by the selling securityholders named in the prospectus contained in the Registration Statement or their pledgees, donees, transferees, assignees or other successors in interest (that receive any of the securities as a gift, distribution, or other non-sale related transfer) (the “Selling Securityholders”) which comprise of: |
| (i) | 27,463,627 Ordinary Shares (the “Betters Medical Shares”) currently held by Betters Medical Investment Holdings Limited (“Betters Medical”) and to be offered by the existing shareholders of Betters Medical named in the prospectus contained in the Registration Statement following the Pro Rata Distribution (as defined in the Registration Statement); |
| (ii) | 6,028,406 Ordinary Shares (the “Sponsor Shares”) to be offered by ExcelFin SPAC LLC and certain other shareholders of ExcelFin Acquisition Corp.; |
| (iii) | 50,000 Ordinary Shares (the “Cohen Shares”) to be offered by J.V.B. Financial Group, LLC; |
| (iv) | 583,529 Ordinary Shares (the “GFCHK Shares”) to be offered by Grand Fortune Capital (H.K.) Company Limited; and |
| (v) | up to 290,000 Ordinary Shares (the “Conversion Shares” and together with the Warrant Shares, the Betters Medical Shares, the Sponsor Shares, the Cohen Shares and the GFCHK Shares, the “Registration Shares”) issuable to Grand Fortune Capital LLC (“GFC”) upon a conversion of the existing 290,000 series A convertible preferred shares in the Company of par value US$0.0001 each (the “Series A Shares”) in accordance with the amended and restated articles of association of the Company (the “Articles”). |
| 1. | DOCUMENTS REVIEWED |
For the purposes of giving this opinion, we have examined a copy of the Registration Statement and a draft of the prospectus (the “Prospectus”) contained in the Registration Statement which is in substantially final form.
We have also reviewed copies of:
| 1.1. | the amended and restated memorandum of association of the Company and the Articles, both kept and maintained at the registered office of the Company; |
| 1.2. | the unanimous written resolutions of all of the directors of the Company dated 14 November 2024 and 13 January 2025 (collectively, the “Resolutions”); |
| 1.3. | the waiver and consent letter from GFC as the holder of the Series A Shares dated 13 November 2024 in relation to the Warrant Shares and the Cohen Shares (the “2024 Written Waiver”); |
| 1.4. | the waiver and consent letter from GFC as the holder of the Series A Shares dated 14 January 2025 in relation to the GFCHK Shares (the “2025 Written Waiver” and together with the 2024 Written Waiver, the “GFC Waivers”); |
| 1.5. | the register of members of the Company in relation to the Ordinary Shares as at 16 January 2025 provided by Equiniti Trust Company, LLC on 17 January 2025 (the “Register of Members”); |
| 1.6. | a Certificate of Good Standing issued by the Registrar of Companies in relation to the Company on 7 January 2025 (the “Certificate Date”); |
| 1.7. | a copy of the warrant assignment, assumption and amendment agreement dated 1 October 2024 and made between ExcelFin Acquisition Corp., the Company and Equiniti Trust Company, LLC (the “Warrants Agreement”); and |
| 1.8. | such other documents and made such enquiries as to questions of law as we have deemed necessary in order to render the opinion set forth below. |
conyers.com | 2
| 2. | ASSUMPTIONS |
We have assumed:
| 2.1. | the genuineness and authenticity of all signatures and the conformity to the originals of all copies (whether or not certified) examined by us and the authenticity and completeness of the originals from which such copies were taken; |
| 2.2. | that where a document has been examined by us in draft form, it will be or has been executed and/or filed in the form of that draft, and where a number of drafts of a document have been examined by us all changes thereto have been marked or otherwise drawn to our attention; |
| 2.3. | the accuracy and completeness of all factual representations made in the Registration Statement and other documents reviewed by us; |
| 2.4. | that the Resolutions were passed at one or more duly convened, constituted and quorate meetings or by unanimous written resolutions, will remain in full force and effect and will not be rescinded or amended; |
| 2.5. | that there is no provision of the law of any jurisdiction, other than the Cayman Islands, which would have any implication in relation to the opinions expressed herein; |
| 2.6. | that upon issue of any Registration Shares (other than the Conversion Shares), the Company will receive consideration for the full issue price thereof which shall be equal to at least the par value thereof; |
| 2.7. | that the 290,000 Series A Shares held by GFC will be converted into such number of the Conversion Shares in accordance with the Articles; |
| 2.8. | that the Company will have sufficient authorised but unissued ordinary shares of the Company to effect the conversion or issuance (as the case may be) of any of the Registration Shares at all relevant time; |
| 2.9. | that the capacity, power and authority of all parties other than the Company to enter into and perform their obligations under any and all documents entered into by such parties in connection with the conversion or issuance (as the case may be) of the Registration Shares and the GFC Waivers, and the due execution and delivery thereof (including, without limitation, the GFC Waivers) by each party thereto; |
| 2.10. | that the Company has not taken any action to appoint a restructuring officer; |
| 2.11. | the validity and binding effect under the laws of the United States of America of the Registration Statement and the laws of the State of New York of the Warrants and the Warrants Agreement; and |
| 2.12. | that the Registration Statement will be duly filed with the Commission. |
| 3. | QUALIFICATIONS |
We have made no investigation of and express no opinion in relation to the laws of any jurisdiction other than the Cayman Islands. This opinion is to be governed by and construed in accordance with the laws of the Cayman Islands and is limited to and is given on the basis of the current law and practice in the Cayman Islands.
conyers.com | 3
| 4. | OPINION |
On the basis of and subject to the foregoing, we are of the opinion that:
| 4.1. | The Company is duly incorporated and existing under the laws of the Cayman Islands and, based on the Certificate of Good Standing, is in good standing as at the Certificate Date. Pursuant to the Companies Act (the “Act”), a company is deemed to be in good standing if all fees and penalties under the Act have been paid and the Registrar of Companies has no knowledge that the Company is in default under the Act. |
| 4.2. | When issued and paid for in accordance with the terms of the Warrants Agreement and registered in the register of members of the Company, the Warrant Shares will be validly issued, fully paid and non-assessable (which term when used herein means that no further sums are required to be paid by the holders thereof in connection with the issue of such shares). |
| 4.3. | When the Series A Shares have been converted in accordance with the Articles, and the Conversion Shares are issued upon such conversion with the holder’s name registered in the register of members of the Company, the Conversion Shares will be validly issued, fully paid and non-assessable (which term when used herein means that no further sums are required to be paid by the holders thereof in connection with the issue of such shares). |
| 4.4. | Based solely on our review of the Register of Members and according to section 48 of the Companies Act, each of the relevant Selling Securityholders was the registered holder of the number of Ordinary Shares set against their respective name in the Schedule, and such Ordinary Shares are validly issued, fully paid and non-assessable (which term when used herein means that no further sums are required to be paid by the holders thereof in connection with the issue of such shares). |
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement and to the references to our firm under the caption “Legal Matters” in the prospectus forming a part of the Registration Statement. In giving this consent, we do not hereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the Rules and Regulations of the Commission promulgated thereunder.
Yours faithfully,
/s/ Conyers Dill & Pearman
Conyers Dill & Pearman
conyers.com | 4
Schedule
|
Selling Securityholder
|
Ordinary Shares |
| Betters Medical Shares | |
| Betters Medical Investment Holdings Limited | 27,463,627 |
| Sponsor Shares | |
| ExcelFin SPAC LLC | 4,773,406 |
| Fifth Lane Partners Fund LP | 125,000 |
| Tenor Opportunity Master Fund Ltd | 75,000 |
| BoothBay Absolute Return Strategies LP | 33,733 |
| Boothbay Diversified Alpha Master Fund LP | 29,590 |
| Sandia Crest LP | 17,993 |
| Crestline Summit Master SPC - Peak SP | 14,792 |
| Crestline Summit Master SPC - Crestline Summit APEX SP | 3,559 |
| Walleye Opportunities Master Fund Ltd | 16,887 |
| Walleye Investments Fund LLC | 8,446 |
| RLH SPAC Fund LP | 37,500 |
| TQ Master Fund LP | 50,000 |
| Perga Capital Partners LP | 50,000 |
| James Lee Lapp | 12,500 |
| Fir Tree Value Master Fund LP | 1,669 |
| Fir Tree Capital Opportunity Master Fund LP | 1,018 |
| Fir Tree Capital Opportunity Master Fund III LP | 1,667 |
| FT SOF XIII (SPAC) Holdings LLC | 24,225 |
| Boston Patriot Merrimack St LLC | 96,421 |
| Exos Collateralized SPAC Holdings Fund LP | 80,000 |
| Camac Fund LP | 75,000 |
| AQR Absolute Return Master Account LP | 7,735 |
| AQR SPAC Opportunities Offshore Fund LP | 3,425 |
| AQR TA Global Alpha Fund LP | 5,036 |
| AQR Funds – AQR Diversified Arbitrage Fund | 46,529 |
| AQR Global Alternative Investment Offshore Fund LP – SPACs Sleeve | 62,275 |
| Radcliffe SPAC Master Fund LP | 125,000 |
| Highbridge Tactical Credit Master Fund LP | 99,625 |
| Highbridge Tactical Credit Institutional Fund Ltd | 25,375 |
| Nautilus Master Fund LP | 125,000 |
| Cohen Shares | |
| J.V.B. Financial Group, LLC | 50,000 |
| GFCHK Shares | |
| Grand Fortune Capital (H.K.) Company Limited | 583,529 |
conyers.com | 5
Exhibit 5.2
![]() |
Unit 2901, 29F, Tower C Beijing Yintai Centre No. 2 Jianguomenwai Avenue Chaoyang District, Beijing 100022 People’s Republic of China Phone: 86-10-6529-8300 Fax: 86-10-6529-8399 Website: www.wsgr.com |
中国北京市朝阳区建国门外大街2号 银泰中心写字楼C座29层2901室 邮政编码: 100022 电话: 86-10-6529-8300 传真: 86-10-6529-8399 网站: www.wsgr.com |
January 17, 2025
Room 202, 2/F, Baide Building
Building 11, No.15, Rongtong Street
Yuexiu District, Guangzhou
People’s Republic of China
Ladies and Gentlemen,
Baird Medical Investment Holdings Limited, a Cayman Islands exempted company (the “Company”), filed with the United States Securities and Exchange Commission (the “Commission”) a registration statement on Form F-1 (Registration No. 333-283249) (such registration statement, as so amended, being hereinafter referred to as the “Registration Statement”) for, among other things, the purpose of registering under the Securities Act of 1933, as amended (the “Securities Act”), (1) the resale from time to time by the selling securityholders named in the Registration Statement or their pledgees, donees, transferees, or other successors in interest of up to 34,415,562 ordinary shares, par value of US$0.0001 per share (the “Ordinary Shares”), and (2) up to 11,500,000 Ordinary Shares issuable upon exercises of up to 11,500,000 warrants of the Company at an exercise price of $11.50 per share, subject to adjustment (the “Warrants”) (together with the Warrants, the “Securities”).
We have acted as special United States counsel for the Company in connection with the transactions as contemplated in the Registration Statement. In rendering the opinions stated herein, we have examined and relied upon the following:
| (a) | the Registration Statement, as amended, initially filed with the Commission on November 15, 2024 under the Securities Act; | |
| (b) | the warrant agreement dated as of October 20, 2021 (the “Warrant Agreement”), between ExcelFin Acquisition Corp. (“ExcelFin”), a Delaware Corporation, and American Stock Transfer & Trust Company, LLC, as warrant agent (“AST”); | |
| (c) | the warrant assignment, assumption and amendment agreement dated as of October 1, 2024 (the “Warrant Assignment Agreement”), among the Company, ExcelFin and AST; and | |
| (d) | a specimen warrant certificate of the Company (the “Warrant Certificate”) in the form of Exhibit 4.2 to the Registration Statement. |
The Warrant Agreement, the Warrant Assignment Agreement and the Warrant Certificate are referred to herein collectively as the “Transaction Agreements.”
We, as your counsel, have examined originals or copies, certified or otherwise identified to our satisfaction, of such documents, corporate records, certificates of public officials and other instruments as we have deemed necessary or advisable for the purpose of rendering this opinion. We have not independently established the facts stated therein.
In rendering the opinions set forth below, we have assumed that (i) all information contained in all documents reviewed by us is true and correct; (ii) all signatures on all documents examined by us are genuine; (iii) all documents submitted to us as originals are authentic and all documents submitted to us as copies conform to the authentic originals of such documents; (iv) each natural person signing any document reviewed by us had the legal capacity to do so; (v) the Transaction Agreements have been and will be duly executed and delivered, (vi) the Registration Statement, and any amendments thereto (including post-effective amendments), will have become effective under the Securities Act; (vii) the Securities have been or will be issued and sold in compliance with applicable U.S. federal and state securities laws and in the manner stated in the Registration Statement; (viii) the Transaction Agreements and any other documents with respect to any Securities offered have been or will be duly authorized and validly executed and delivered by the Company and the other parties thereto; and (ix) any Securities issuable upon conversion, exchange, redemption or exercise of any Securities being offered have been or will be duly authorized, created and, if appropriate, reserved for issuance upon such conversion, exchange, redemption or exercise.
Wilson Sonsini Goodrich & Rosati, Professional Corporation
威尔逊 · 桑西尼 · 古奇 · 罗沙迪律师事务所
austin
beijing boston BOULDER brussels hong kong london los angeles new york palo alto
SALT LAKE CITY san diego san francisco seattle shanghai washington, dc wilmington, de

In rendering the opinions set forth below, we have relied on the opinion of Conyers Dill & Pearman, Cayman Islands counsel to the Company, filed as Exhibit 5.1 to the Registration Statement, that (i) the Company has been dully incorporated, and is validly existing and in good standing under the laws of Cayman Islands, (ii) the Company has the corporate power and authority to execute, deliver and perform all its obligations under the Warrant Assignment Agreement, and (iii) all necessary corporate action on the part of the Company has been taken under the laws of the Cayman Islands to authorize the assumption of the Warrants and the execution of the Warrant Assignment Agreement.
We express no opinion as to any matter relating to the laws of any jurisdiction other than (i) the laws of the State of New York and (ii) the federal securities laws of the United States of America.
Our opinion below is qualified to the extent that they may be subject to or affected by (i) applicable bankruptcy, insolvency, reorganization, moratorium, usury, fraudulent conveyance or similar laws affecting the rights of creditors generally, and (ii) by general equitable principles and public policy considerations, whether such principles and considerations are considered in a proceeding at law or at equity. Furthermore, we express no opinion as to the availability of any equitable or specific remedy, or as to the successful assertion of any equitable defense, upon any breach of any agreements or obligations referred to therein, or any other matters, inasmuch as the availability of such remedies or defenses may be subject to the discretion of a court. We express no opinion as to the enforceability of any indemnification provision, or as to the enforceability of any provision that may be deemed to constitute liquidated damages.
Based upon and subject to the foregoing, we advise you that, in our opinion, the Warrants constitute valid and binding obligations of the Company, enforceable in accordance with their terms.
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement referred to above and further consent to the reference to our name under the caption “Legal Matters” in the prospectus, which is a part of the Registration Statement. In giving this consent, we do not admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act. This opinion is expressed as of the date hereof unless otherwise expressly stated, and we disclaim any undertaking to advise you of any subsequent changes in the facts stated or assumed herein or of any subsequent changes in applicable laws.
| Sincerely, | |
| /s/ Wilson Sonsini Goodrich & Rosati, P.C. | |
| WILSON SONSINI GOODRICH & ROSATI | |
| Professional Corporation |
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Baird Medical Investment Holdings Limited on Amendment No.1 to Form F-1 [FILE NO. 333-283249] of our report dated June 20, 2024 with respect to our audits of the consolidated financial statements of Baird Medical Investment Holdings Limited as of December 31, 2023 and 2022 and for the two years ended December 31, 2023, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
| /s/ Marcum Asia CPAs LLP | |
| Marcum Asia CPAs LLP | |
| New York, NY | |
| January 17, 2025 |
NEW YORK OFFICE • 7 Penn Plaza • Suite 830 • New York, New York • 10001
Phone 646.442.4845 • Fax 646.349.5200 • www.marcumasia.com
Exhibit 23.2
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of Baird Medical Investment Holdings Limited on Amendment No. 1 to Form F-1 (File No. 333-283249) of our report dated March 13, 2024 with respect to our audits of the financial statements of ExcelFin Acquisition Corp., which includes an explanatory paragraph as to the company’s ability to continue as a going concern, as of December 31, 2023 and 2022 and for each of the two years in the period ended December 31, 2023, which report appears in the Prospectus, which is part of this Registration Statement. We were dismissed as auditors on October 1, 2024 and, accordingly, we have not performed any audit or review procedures with respect to any financial statements appearing in such Prospectus for the periods after the date of our dismissal. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum llp
Marcum llp
Hartford, CT
January 17, 2025