| |
Cayman Islands
|
| |
3711
|
| |
N/A
|
|
| |
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
| |
Yang Wang, Esq.
Stephen Leitzell, Esq. Dechert LLP 1095 Avenue of the Americas New York, NY 10036 Telephone: (215) 994-2621 |
| |
William B Nelson, Esq.
Emily Leitch, Esq. Shearman & Sterling LLP 800 Capital Street, Suite 2200 Houston, TX 77002 Telephone: (713) 354-4800 |
|
| | Very truly yours, | | | | |
| |
Joseph Douglas Ragan III
Chief Executive Officer |
| | | |
| | | |
PAGE
|
| |||
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 17 | | | |
| | | | | 36 | | | |
| | | | | 61 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 76 | | | |
| | | | | 78 | | | |
| | | | | 157 | | | |
| | | | | 164 | | | |
| | | | | 207 | | | |
| | | | | 212 | | | |
| | | | | 214 | | | |
| | | | | 215 | | | |
| | | | | 230 | | | |
| | | | | 235 | | | |
| | | | | 238 | | | |
| | | | | 239 | | | |
| | | | | 248 | | | |
| | | | | 290 | | | |
| | | | | 314 | | | |
| | | | | 326 | | | |
| | | | | 335 | | | |
| | | | | 338 | | | |
| | | | | 354 | | | |
| | | | | 363 | | | |
| | | | | 365 | | | |
| | | | | 372 | | | |
| | | | | 374 | | | |
| | | | | 374 | | | |
| | | | | 374 | | | |
| | | | | 374 | | | |
| | | | | 374 | | | |
| | | | | 374 | | | |
| | | | | 375 | | | |
| | | |
Assuming No
Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public stockholders(1)
|
| | | | 2,201,533 | | | | | | 6.10% | | | | | | 1,811,667 | | | | | | 5.08% | | | | | | 1,421,801 | | | | | | 4.03% | | |
|
ExcelFin Sponsor Transferees(2)
|
| | | | 1,250,000 | | | | | | 3.46% | | | | | | 1,250,000 | | | | | | 3.50% | | | | | | 1,250,000 | | | | | | 3.54% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 8.73% | | | | | | 3,150,000 | | | | | | 8.82% | | | | | | 3,150,000 | | | | | | 8.92% | | |
|
ExcelFin Sponsor Loan
Conversion(3) |
| | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | |
|
Baird Medical(4)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 82.38% | | | | | | 29,411,765 | | | | | | 83.29% | | |
|
Total Shares at closing
|
| | | | 36,091,970 | | | | | | 100.00% | | | | | | 35,702,104 | | | | | | 100.00% | | | | | | 35,312,238 | | | | | | 100.00% | | |
| | | |
Assuming No
Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public
stockholders(1) |
| | | | 2,201,533 | | | | | | 4.05% | | | | | | 1,811,667 | | | | | | 3.36% | | | | | | 1,421,801 | | | | | | 2.67% | | |
|
ExcelFin Sponsor
Transferees(2) |
| | | | 1,250,000 | | | | | | 2.30% | | | | | | 1,250,000 | | | | | | 2.32% | | | | | | 1,250,000 | | | | | | 2.33% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 5.79% | | | | | | 3,150,000 | | | | | | 5.84% | | | | | | 3,150,000 | | | | | | 5.88% | | |
|
Earnout Shares(3)
|
| | | | 1,350,000 | | | | | | 2.48% | | | | | | 1,350,000 | | | | | | 2.50% | | | | | | 1,350,000 | | | | | | 2.52% | | |
|
ExcelFin Sponsor Loan Conversion(4)
|
| | | | 78,672 | | | | | | 0.14% | | | | | | 78,672 | | | | | | 0.15% | | | | | | 78,672 | | | | | | 0.15% | | |
|
Public Warrants(5)
|
| | | | 11,500,000 | | | | | | 21.15% | | | | | | 11,500,000 | | | | | | 21.32% | | | | | | 11,500,000 | | | | | | 21.49% | | |
|
Baird Medical Incentive
Plan(6) |
| | | | 5,437,997 | | | | | | 10.00% | | | | | | 5,394,678 | | | | | | 10.00% | | | | | | 5,351,360 | | | | | | 10.00% | | |
|
Baird Medical(7)
|
| | | | 29,411,765 | | | | | | 54.09% | | | | | | 29,411,765 | | | | | | 54.51% | | | | | | 29,411,765 | | | | | | 54.96% | | |
|
Total Shares at closing
|
| | | | 54,379,967 | | | | | | 100.0% | | | | | | 53,946,782 | | | | | | 100.0% | | | | | | 53,513,598 | | | | | | 100.0% | | |
| | | |
No Additional Redemptions
|
| |
17.7% Redemptions(2)
|
| |
Maximum Redemptions(3)
|
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Value Per
Share(4) |
| |
Shares
|
| |
Value Per
Share(5) |
| |
Shares
|
| |
Value Per
Share(6) |
| ||||||||||||||||||
|
Base Scenario(7)
|
| | | | 36,091,970 | | | | | $ | 0.48 | | | | | | 35,702,104 | | | | | $ | 0.36 | | | | | | 35,312,238 | | | | | $ | 0.23 | | |
|
Including Earnout Shares(8)
|
| | | | 37,441,970 | | | | | $ | 0.46 | | | | | | 37,052,104 | | | | | $ | 0.34 | | | | | | 36,662,238 | | | | | $ | 0.23 | | |
|
Including all shares issuable upon exercise of Warrants and Plan Shares(9)
|
| | | | 54,379,967 | | | | | $ | 0.32 | | | | | | 53,946,782 | | | | | $ | 0.24 | | | | | | 53,513,598 | | | | | $ | 0.15 | | |
| | | |
Assuming
No Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public stockholders(1)
|
| | | | 2,201,533 | | | | | | 6.10% | | | | | | 1,811,667 | | | | | | 5.08% | | | | | | 1,421,801 | | | | | | 4.03% | | |
|
ExcelFin Sponsor Transferees(2)
|
| | | | 1,250,000 | | | | | | 3.46% | | | | | | 1,250,000 | | | | | | 3.50% | | | | | | 1,250,000 | | | | | | 3.54% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 8.73% | | | | | | 3,150,000 | | | | | | 8.82% | | | | | | 3,150,000 | | | | | | 8.92% | | |
|
ExcelFin Sponsor Loan
Conversion(3) |
| | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | |
|
Baird Medical(4)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 82.38% | | | | | | 29,411,765 | | | | | | 83.29% | | |
|
Total Shares at closing
|
| | | | 36,091,970 | | | | | | 100.00% | | | | | | 35,702,104 | | | | | | 100.00% | | | | | | 35,312,238 | | | | | | 100.00% | | |
| | | |
Assuming
No Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public stockholders(1)
|
| | | | 2,201,533 | | | | | | 4.05% | | | | | | 1,811,667 | | | | | | 3.36% | | | | | | 1,421,801 | | | | | | 2.67% | | |
|
ExcelFin Sponsor Transferees(2)
|
| | | | 1,250,000 | | | | | | 2.30% | | | | | | 1,250,000 | | | | | | 2.32% | | | | | | 1,250,000 | | | | | | 2.33% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 5.79% | | | | | | 3,150,000 | | | | | | 5.84% | | | | | | 3,150,000 | | | | | | 5.88% | | |
|
Earnout Shares(3)
|
| | | | 1,350,000 | | | | | | 2.48% | | | | | | 1,350,000 | | | | | | 2.50% | | | | | | 1,350,000 | | | | | | 2.52% | | |
|
ExcelFin Sponsor Loan Conversion(4)
|
| | | | 78,672 | | | | | | 0.14% | | | | | | 78,672 | | | | | | 0.15% | | | | | | 78,672 | | | | | | 0.15% | | |
|
Public Warrants(5)
|
| | | | 11,500,000 | | | | | | 21.15% | | | | | | 11,500,000 | | | | | | 21.32% | | | | | | 11,500,000 | | | | | | 21.49% | | |
|
Baird Medical Incentive Plan(6)
|
| | | | 5,437,997 | | | | | | 10.00% | | | | | | 5,394,768 | | | | | | 10.00% | | | | | | 5,351,360 | | | | | | 10.00% | | |
|
Baird Medical(7)
|
| | | | 29,411,765 | | | | | | 54.09% | | | | | | 29,411,765 | | | | | | 54.51% | | | | | | 29,411,765 | | | | | | 54.96% | | |
|
Total Shares at closing
|
| | | | 54,379,967 | | | | | | 100.0% | | | | | | 53,946,782 | | | | | | 100.0% | | | | | | 53,513,598 | | | | | | 100.0% | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 9,600 | | |
|
ExcelFin cash in Trust
|
| | | $ | 23,200 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 323,200 | | | |
Total Uses
|
| | | $ | 323,200 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 5,500 | | |
|
ExcelFin cash in Trust
|
| | | $ | 19,100 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 319,100 | | | |
Total Uses
|
| | | $ | 319,100 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 1,400 | | |
|
ExcelFin cash in Trust
|
| | | $ | 15,000 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 315,000 | | | |
Total Uses
|
| | | $ | 315,000 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| 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 | |
| Steven Thomas Halverson | | |
68
|
| | Director | |
| Mingzhao Xing | | |
60
|
| | Director | |
| Jianguo Ma | | |
62
|
| | Director | |
| Rongjian Lu | | |
58
|
| | Co-chief Technical Officer and Deputy General Manager | |
| Hailong Sun | | |
34
|
| | Co-chief Technical Officer and technical department manager | |
| Kun Seng Ng | | |
38
|
| | Chief Financial Officer and Company Secretary | |
| Jianwei Yuan | | |
56
|
| | Production Department Manager | |
| Jin Xu | | |
36
|
| | Quality Assurance Department Manager | |
| Wei Xu | | |
34
|
| | Merchandising Department Manager | |
| | | |
For the six months ended June 30,
|
| |
For years ended December 31,
|
| ||||||||||||||||||
|
Consolidated Statements of Operations Data:
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Revenues
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | | | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
|
Cost of revenues
|
| | | | (2,042,987) | | | | | | (3,807,020) | | | | | | (7,054,323) | | | | | | (4,544,193) | | |
|
Gross profit
|
| | | | 9,503,260 | | | | | | 9,865,954 | | | | | | 28,036,851 | | | | | | 23,178,175 | | |
|
Total operating expenses
|
| | | | (6,500,799) | | | | | | (7,032,179) | | | | | | (14,405,134) | | | | | | (11,990,837) | | |
|
Income from operations
|
| | | | 3,002,461 | | | | | | 2,833,775 | | | | | | 13,631,717 | | | | | | 11,187,338 | | |
|
Other income, net
|
| | | | (56,440) | | | | | | 96,979 | | | | | | 890,151 | | | | | | 688,346 | | |
|
Income before income taxes
|
| | | | 2,946,021 | | | | | | 2,930,754 | | | | | | 14,521,868 | | | | | | 11,875,684 | | |
|
Income tax provision
|
| | | | (581,924) | | | | | | (560,099) | | | | | | (1,746,897) | | | | | | (2,203,600) | | |
|
Net income
|
| | | | 2,364,097 | | | | | | 2,370,655 | | | | | | 12,774,971 | | | | | | 9,672,084 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (24,653) | | | | | | (13,930) | | | | | | (206,221) | | | | | | (88,907) | | |
|
Net income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | | | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Basic and diluted earnings per common share
|
| | | | 2,339,444 | | | | | | 2,356,725 | | | | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Weighted average number of share outstanding – basic and diluted
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
| Consolidated Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | | 642,946 | | | | | | 533,350 | | | | | | 485,968 | | | | | | 5,255,079 | | |
|
Net cash used in investing activities
|
| | | | (1,264,414) | | | | | | (1,049,876) | | | | | | (5,921,464) | | | | | | (1,387,078) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (558,861) | | | | | | 2,237,390 | | | | | | 4,411,918 | | | | | | (1,926,153) | | |
| | | |
For the six months ended June 30,
|
| |
For years ended December 31,
|
| ||||||||||||||||||
|
Consolidated Statements of comprehensive income (loss) data:
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Net income
|
| | | | 2,364,097 | | | | | | 2,370,655 | | | | | $ | 12,774,971 | | | | | $ | 9,672,084 | | |
|
Other comprehensive (loss) income
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | (1,319,586) | | | | | | (809,836) | | | | | | (1,506,905) | | | | | | 230,471 | | |
|
Comprehensive income
|
| | | | 1,044,511 | | | | | | 1,560,819 | | | | | | 11,268,066 | | | | | | 9,902,555 | | |
|
Non-controlling interests
|
| | | | (24,653) | | | | | | (13,930) | | | | | | (206,221) | | | | | | (88,907) | | |
|
Comprehensive income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | | 1,019,858 | | | | | | 1,546,889 | | | | | $ | 11,061,845 | | | | | $ | 9,813,648 | | |
|
Consolidated Balance Sheets Data:
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 544,361 | | | | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
|
Accounts receivable, net
|
| | | | 22,757,635 | | | | | | 24,371,640 | | | | | | 11,172,247 | | |
|
Prepayments
|
| | | | 7,926,592 | | | | | | 5,799,084 | | | | | | 2,510,793 | | |
|
Inventories
|
| | | | 874,155 | | | | | | 1,293,249 | | | | | | 3,055,750 | | |
|
Due from related parties
|
| | | | 1,306,573 | | | | | | 388,778 | | | | | | 79,260 | | |
|
Deposits and other assets
|
| | | | 304,973 | | | | | | 196,999 | | | | | | 304,294 | | |
|
Income tax receivables
|
| | | | 52,469 | | | | | | — | | | | | | 778,461 | | |
|
Total non-current assets
|
| | | | 8,994,032 | | | | | | 8,853,913 | | | | | | 3,832,929 | | |
|
Total assets
|
| | | | 42,760,790 | | | | | $ | 42,614,589 | | | | | $ | 24,765,885 | | |
|
Total current liabilities
|
| | | | 15,350,832 | | | | | | 16,022,891 | | | | | | 9,765,009 | | |
|
Total non-current liabilities
|
| | | | 590,627 | | | | | | 816,878 | | | | | | 494,122 | | |
|
Total Shareholders’ Equity
|
| | | | 26,950,272 | | | | | | 25,930,414 | | | | | | 14,865,219 | | |
|
Non-controlling interests
|
| | | | (130,941) | | | | | | (155,594) | | | | | | (358,465) | | |
|
Total Liabilities and Equity
|
| | | | 42,760,790 | | | | | $ | 42,614,589 | | | | | $ | 24,765,885 | | |
| | | |
For six months ended
June 30, |
| |
For the Year
Ended December 31, 2022 |
| |
For the Period
From March 15, 2021 (inception) Through December 31, 2021 |
| |||||||||||||||
|
Income Statement Data:
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
|
Net revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total operating expenses
|
| | | | 3,984,445 | | | | | | 896,049 | | | | | | 2,044,669 | | | | | | 706,657 | | |
|
Total other income
|
| | | | 3,897,723 | | | | | | 150,610 | | | | | | 3,288,133 | | | | | | 9,686 | | |
|
Net income (loss)
|
| | | | (883,903) | | | | | | (745,439) | | | | | | 623,118 | | | | | | (696,971) | | |
|
Balance Sheet Data:
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| |
As of
December 31, 2021 |
| |||||||||
|
Total current assets
|
| | | | 433,404 | | | | | | 809,406 | | | | | | 1,466,305 | | |
|
Total assets
|
| | | | 51,250,941 | | | | | | 238,544,571 | | | | | | 236,533,965 | | |
|
Total liabilities
|
| | | | 15,327,604 | | | | | | 10,446,802 | | | | | | 9,059,314 | | |
|
Class A Common Stock subject to possible redemption
|
| | | | 50,506,086 | | | | | | 236,903,730 | | | | | | 234,600,000 | | |
|
Total Stockholders’ Deficit
|
| | | | (14,582,749) | | | | | | (8,805,961) | | | | | | (7,125,349) | | |
| | | |
Target
Group (Historical) |
| |
ExcelFin
(Historical) |
| |
ExcelFin
10/20/2023 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
|
| | | $ | 544 | | | | | $ | 180 | | | | | | | | | | | $ | 23,187 | | | |
A
|
| | | $ | 10,377 | | | | | $ | (8,911) | | | |
F
|
| | | $ | 1,466 | | |
| | | | | | | | | | | | | | | | | | | | | | | | (11,661) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (263) | | | |
D
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,610) | | | |
K
|
| | | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 22,758 | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,758 | | | | | | | | | | | | | | | 22,758 | | |
|
Receivable from related parties
|
| | | | 1,307 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,307 | | | | | | | | | | | | | | | 1,307 | | |
|
Inventory
|
| | | | 874 | | | | | | | | | | | | | | | | | | | | | | | | | | | 874 | | | | | | | | | | | | | | | 874 | | |
|
Income tax receivable
|
| | | | 52 | | | | | | — | | | | | | | | | | | | | | | | | | | | | 52 | | | | | | | | | | | | | | | 52 | | |
|
Prepaid expenses
|
| | | | 8,232 | | | | | | 253 | | | | | | | | | | | | | | | | | | | | | 8,485 | | | | | | | | | | | | | | | 8,485 | | |
|
Total current assets
|
| | | | 33,767 | | | | | | 433 | | | | | | — | | | | | | 9,653 | | | | | | | | | 43,853 | | | | | | (8,911) | | | | | | | | | 34,942 | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and marketable securities held in Trust Account
|
| | | | — | | | | | | 50,818 | | | | | | (27,631) | | | | | | (23,187) | | | |
A
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Right of Use
|
| | | | 1,018 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,018 | | | | | | | | | | | | | | | 1,018 | | |
|
Goodwill
|
| | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | 58 | | | | | | | | | | | | | | | 58 | | |
|
Prepaid expenses
|
| | | | 1,164 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,164 | | | | | | | | | | | | | | | 1,164 | | |
|
Deposits and other assets
|
| | | | 44 | | | | | | | | | | | | | | | | | | | | | | | | | | | 44 | | | | | | | | | | | | | | | 44 | | |
|
Intangibles
|
| | | | 29 | | | | | | | | | | | | | | | | | | | | | | | | | | | 29 | | | | | | | | | | | | | | | 29 | | |
|
Deferred taxes
|
| | | | 132 | | | | | | | | | | | | | | | | | | | | | | | | | | | 132 | | | | | | | | | | | | | | | 132 | | |
|
Property and equipment, net
|
| | | | 6,549 | | | | | | | | | | | | | | | | | | | | | | | | | | 6,549 | | | | | | | | | | | | | | 6,549 | | | ||
|
Total non-current assets
|
| | | | 8,994 | | | | | | 50,818 | | | | | | (27,631) | | | | | | (23,187) | | | | | | | |
|
8,994
|
| | | | | — | | | | | | | |
|
8,994
|
| |
|
TOTAL ASSETS
|
| | | | 42,761 | | | | | | 51,251 | | | | | | (27,631) | | | | | | (13,534) | | | | | | | | | 52,847 | | | | | | (8,911) | | | | | | | | | 43,936 | | |
|
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term loan
|
| | | | 6,619 | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,619 | | | | | | | | | | | | | | | 6,619 | | |
|
Accounts payable and accrued expenses
|
| | | | 3,812 | | | | | | 3,527 | | | | | | | | | | | | | | | | | | | | | 7,339 | | | | | | | | | | | | | | | 7,339 | | |
|
Contract liability
|
| | | | 529 | | | | | | | | | | | | | | | | | | | | | | | | | | | 529 | | | | | | | | | | | | | | | 529 | | |
|
Excise tax payable
|
| | | | | | | | | | 1,894 | | | | | | 276 | | | | | | | | | | | | | | | 2,170 | | | | | | | | | | | | | | | 2,170 | | |
|
Income taxes payable
|
| | | | 460 | | | | | | 291 | | | | | | | | | | | | | | | | | | | | | 751 | | | | | | | | | | | | | | | 751 | | |
|
Franchise taxes payable
|
| | | | | | | | | | 100 | | | | | | | | | | | | | | | | | | | | | 100 | | | | | | | | | | | | | | | 100 | | |
|
Accrued offering costs
|
| | | | | | | | | | 401 | | | | | | | | | | | | | | | | | | | | | 401 | | | | | | | | | | | | | | | 401 | | |
|
Amounts due to related party
|
| | | | 3,537 | | | | | | 263 | | | | | | | | | | | | (263) | | | |
D
|
| | | | 3,537 | | | | | | | | | | | | | | | 3,537 | | |
|
Contingent earn out – Sponsor
|
| | | | | | | | | | | | | | | | | | | | | | 13,241 | | | |
J
|
| | | | 13,241 | | | | | | | | | | | | | | | 13,241 | | |
|
Lease liability
|
| | | | 377 | | | | | | | | | | | | | | | | | | | | | | | | | | | 377 | | | | | | | | | | | | | | | 377 | | |
|
Deferred tax liabilities
|
| | | | 15 | | | | | | | | | | | | | | | | | | | | | | | | | | | 15 | | | | | | | | | | | | | | | 15 | | |
|
Working capital loan – sponsor
|
| | | | — | | | | | | 802 | | | | | | | | | | | | (802) | | | |
H
|
| | | | — | | | | | | | | | | | | | | — | | | |
|
Total current liabilities
|
| | | | 15,349 | | | | | | 7,278 | | | | | | 276 | | | | | | 12,176 | | | | | | | | | 35,079 | | | | | | | | | | | | | | | 35,079 | | |
|
Non-current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | 591 | | | | | | | | | | | | | | | | | | | | | | | | | | | 591 | | | | | | | | | | | | | | | 591 | | |
| | | |
Target
Group (Historical) |
| |
ExcelFin
(Historical) |
| |
ExcelFin
10/20/2023 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 |
| |||||||||||||||||||||
|
Deferred underwriting fee payable
|
| | | | | | | | | | 8,050 | | | | | | | | | | | | (6,440) | | | |
I
|
| | | | — | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,610) | | | |
K
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Total non-current liabilities
|
| | | | 591 | | | | | | 8,050 | | | | | | — | | | | | | (8,050) | | | | | | | | | 591 | | | | | | — | | | | | | | | | 591 | | |
|
Total liabilities
|
| | | | 15,940 | | | | | | 15,328 | | | | |
|
276
|
| | | | | 4,126 | | | | | | | | | 35,670 | | | | | | — | | | | | | | | | 35,670 | | |
| COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Temporary equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock subject to possible
redemption |
| | | | | | | | | | 50,506 | | | | | | (27,631) | | | | | | (22,875) | | | |
C
|
| | | | — | | | | | | | | | | | | | | | — | | |
| Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | — | | |
|
Class A Common Stock
|
| | | | | | | | | | — | | | | | | | | | | | | 4 | | | |
G
|
| | | | 4 | | | | | | | | | | | | | | | 4 | | |
|
Class B Common Stock
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 18,852 | | | | | | | | | | | | (276) | | | | | | 22,875 | | | |
C
|
| | | | 2,764 | | | | | | (8,911) | | | |
F
|
| | | | (6,147) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (14,583) | | | |
E
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (11,661) | | | |
B
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (4) | | | |
G
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 802 | | | |
H
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (13,241) | | | |
J
|
| | | | | | | | | | | | | | | | | | | | | |
|
Statutory reserve
|
| | | | 4,513 | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,513 | | | | | | | | | | | | | | | 4,513 | | |
|
Retained earnings (Accumulated deficit)
|
| | | | 6,183 | | | | | | (14,583) | | | | | | | | | | | | 14,583 | | | |
E
|
| | | | 12,623 | | | | | | | | | | | | | | | 12,623 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 6,440 | | | |
I
|
| | | | | | | | | | | | | | | | | | | | | |
|
Accumulated other comprehensive (loss)
income |
| | | | (2,598) | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,598) | | | | | | | | | | | | | | | (2,598) | | |
|
Total controlling shareholder’s equity
|
| | | | 26,950 | | | | | | (14,583) | | | | | | (276) | | | | | | 5,215 | | | | | | | | | 17,306 | | | | | | (8,911) | | | | | | | | | 8,395 | | |
|
Non-controlling interests
|
| | | | 129 | | | | | | | | | | | | | | | | | | | | | | | | | | | 129 | | | | | | | | | | | | | | | 129 | | |
|
Total equity
|
| | |
|
26,821
|
| | | |
|
(14,583)
|
| | | |
|
(276)
|
| | | |
|
5,215
|
| | | | | | |
|
17,177
|
| | | | | (8,911) | | | | | | | |
|
8,266
|
| |
|
TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 42,761 | | | | | $ | 51,251 | | | | | $ | (27,631) | | | | | $ | (13,534) | | | | | | | | $ | 52,847 | | | | | $ | (8,911) | | | | | | | | $ | 43,936 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
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
|
| | | $ | 35,091 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 35,091 | | | | | $ | — | | | | | $ | 35,091 | | |
|
Cost of revenue
|
| | | | 7,054 | | | | | | — | | | | | | — | | | | | | | | | | | | 7,054 | | | | | | — | | | | | | 7,054 | | |
|
Gross profit
|
| | | | 28,037 | | | | | | — | | | | | | — | | | | | | | | | | | | 28,037 | | | | | | — | | | | | | 28,037 | | |
| Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 3,859 | | | | | | — | | | | | | | | | | | | | | | | | | 3,859 | | | | | | | | | | | | 3,859 | | |
|
Selling and marketing expenses
|
| | | | 3,585 | | | | | | | | | | | | | | | | | | | | | | | | 3,585 | | | | | | | | | | | | 3,585 | | |
|
Financial services and administrative fees – related party
|
| | | | | | | | | | 570 | | | | | | (570) | | | | | | DD | | | | | | — | | | | | | | | | | | | — | | |
|
Franchise taxes
|
| | | | | | | | | | 214 | | | | | | | | | | | | | | | | | | 214 | | | | | | | | | | | | 214 | | |
|
General and administrative expenses
|
| | | | 6,961 | | | | | | 1,260 | | | | | | 11,661 | | | | | | BB | | | | | | 19,882 | | | | | | | | | | | | 19,882 | | |
|
Total operating costs and expenses
|
| | | | 14,405 | | | | | | 2,044 | | | | | | 11,091 | | | | | | | | | | | | 27,540 | | | | | | — | | | | | | 27,540 | | |
|
Income (Loss) from operations
|
| | |
|
13,632
|
| | | |
|
(2,044)
|
| | | |
|
(11,091)
|
| | | | | | | | | |
|
497
|
| | | |
|
—
|
| | | |
|
497
|
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 9 | | | | | | 3,288 | | | | | | (3,288) | | | | | | AA | | | | | | 9 | | | | | | | | | | | | 9 | | |
|
Interest expense
|
| | | | (299) | | | | | | | | | | | | | | | | | | | | | | | | (299) | | | | | | | | | | | | (299) | | |
|
Contingent earn out – Sponsor
|
| | | | | | | | | | | | | | | | (13,241) | | | | | | CC | | | | | | (13,241) | | | | | | | | | | | | (13,241) | | |
|
Subsidiary income
|
| | | | 1,375 | | | | | | | | | | | | | | | | | | | | | | | | 1,375 | | | | | | | | | | | | 1,375 | | |
|
Other income (expense)
|
| | | | (195) | | | | | | | | | | | | | | | | | | | | | | | | (195) | | | | | | | | | | | | (195) | | |
|
Total other income (expense)
|
| | | | 890 | | | | | | 3,288 | | | | | | (16,529) | | | | | | | | | | | | (12,351) | | | | | | — | | | | | | (12,351) | | |
|
Net income (loss) before income tax provision
|
| | | | 14,522 | | | | | | 1,244 | | | | | | (27,620) | | | | | | | | | | | | (11,854) | | | | | | — | | | | | | (11,854) | | |
|
Income tax provision
|
| | | | (1,747) | | | | | | (620) | | | | | | | | | | | | | | | | | | (2,367) | | | | | | | | | | | | (2,367) | | |
|
Net income attributed to controlling shareholder
|
| | | | 12,775 | | | | | | 624 | | | | | | (27,620) | | | | | | | | | | | | (14,221) | | | | | | | | | | | | (14,221) | | |
|
Less: net income (loss) attributable to non-controlling interests
|
| | | | 206 | | | | | | | | | | | | | | | | | | | | | | | | 206 | | | | | | | | | | | | 206 | | |
|
Net income (loss)
|
| | | | 12,569 | | | | | | 624 | | | | | | (27,620) | | | | | | | | | | | | (14,427) | | | | | | — | | | | | | (14,427) | | |
| | | |
Target Group
(Historical) |
| |
ExcelFin
(Historical) |
| |
Assuming
Minimum Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – Common stock
|
| | | | 1 | | | | | | — | | | | | | 37,442 | | | | | | 36,662 | | |
|
Basic and diluted net income per share – Common
stock |
| | | | 12,569 | | | | | | — | | | | | | (0.39) | | | | | | (0.39) | | |
|
Weighted average shares outstanding – Class A and Class B Common Stock subject to redemption
|
| | | | — | | | | | | 23,000 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – Class A and Class B Common Stock subject to redemption
|
| | | | — | | | | | | 0.02 | | | | | | — | | | | | | — | | |
|
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
|
| | | | — | | | | | | 0.02 | | | | | | — | | | | | | — | | |
| | | |
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
|
| | | $ | 11,546 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 11,546 | | | | | $ | — | | | | | $ | 11,546 | | |
|
Cost of revenue
|
| | | | 2,043 | | | | | | — | | | | | | — | | | | | | | | | 2,043 | | | | | | — | | | | | | 2,043 | | |
|
Gross profit
|
| | | | 9,503 | | | | | | — | | | | | | — | | | | | | | | | 9,503 | | | | | | — | | | | | | 9,503 | | |
| Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses
|
| | | | 2,287 | | | | | | | | | | | | | | | | | | | | | 2,287 | | | | | | | | | | | | 2,287 | | |
|
Selling and marketing expenses
|
| | | | 1,649 | | | | | | | | | | | | | | | | | | | | | 1,649 | | | | | | | | | | | | 1,649 | | |
|
Financial services and administrative fees – related party
|
| | | | — | | | | | | 60 | | | | | | (60) | | | |
(DD)
|
| | | | — | | | | | | | | | | | | — | | |
|
Franchise taxes
|
| | | | — | | | | | | 102 | | | | | | | | | | | | | | | 102 | | | | | | | | | | | | 102 | | |
|
General and administrative expenses
|
| | | | 2,565 | | | | | | 3,823 | | | | | | | | | | | | | | | 6,388 | | | | | | | | | | | | 6,388 | | |
|
Total operating costs and expenses
|
| | | | 6,501 | | | | | | 3,985 | | | | | | (60) | | | | | | | | | 10,426 | | | | | | — | | | | | | 10,426 | | |
|
Income (Loss) from operations
|
| | |
|
3,002
|
| | | |
|
(3,985)
|
| | | |
|
60
|
| | | | | | |
|
(923)
|
| | | |
|
—
|
| | | |
|
(923)
|
| |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 1 | | | | | | 3,898 | | | | | | (3,898) | | | |
AA
|
| | | | 1 | | | | | | | | | | | | 1 | | |
|
Interest expense
|
| | | | (83) | | | | | | | | | | | | | | | | | | | | | (83) | | | | | | | | | | | | (83) | | |
|
Contingent earn out – Sponsor
|
| | | | | | | | | | | | | | | | (13,241) | | | |
CC
|
| | | | (13,241) | | | | | | | | | | | | (13,241) | | |
|
Other income (expense)
|
| | | | 26 | | | | | | | | | | | | | | | | | | | | | 26 | | | | | | | | | | | | 26 | | |
|
Total other income (expense)
|
| | | | (56) | | | | | | 3,898 | | | | | | (17,139) | | | | | | | | | (13,297) | | | | | | — | | | | | | (13,297) | | |
|
Net income (loss) before income tax provision
|
| | | | 2,946 | | | | | | (87) | | | | | | (17,079) | | | | | | | | | (14,220) | | | | | | — | | | | | | (14,220) | | |
|
Income tax provision
|
| | | | (582) | | | | | | (797) | | | | | | | | | | | | | | | (1,379) | | | | | | | | | | | | (1,379) | | |
|
Net income attributed to controlling shareholder
|
| | | | 2,364 | | | | | | (884) | | | | | | (17,079) | | | | | | | | | (15,599) | | | | | | | | | | | | (15,599) | | |
|
Less: net income (loss) attributable to non-controlling interests
|
| | | | 25 | | | | | | | | | | | | | | | | | | | | | 25 | | | | | | | | | | | | 25 | | |
|
Net income (loss)
|
| | | | 2,339 | | | | | | (884) | | | | | | (17,079) | | | | | | | | | (15,624) | | | | | | — | | | | | | (15,624) | | |
| | | |
Target
Group (Historical) |
| |
ExcelFin
(Historical) |
| |
Assuming
Minimum Redemption |
| |
Assuming
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – Common stock
|
| | | | 1 | | | | | | — | | | | | | 37,442 | | | | | | 36,662 | | |
|
Basic and diluted net income per share – Common stock
|
| | | | 2,339 | | | | | | — | | | | | | (0.42) | | | | | | (0.43) | | |
|
Weighted average shares outstanding – Class A and Class B common stock subject to redemption
|
| | | | — | | | | | | 15,152 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – Class A and Class B Common Stock subject to redemption
|
| | | | — | | | | | | (0.04) | | | | | | — | | | | | | — | | |
|
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
|
| | | | — | | | | | | (0.04) | | | | | | — | | | | | | — | | |
| | | |
For the year ended
December 31, 2022 |
| |||||||||
| | | |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||
|
Weighted average shares outstanding – common stock (as presented)
|
| | | | 36,091,970 | | | | | | 35,312,238 | | |
|
Potential Earnout Shares
|
| | | | 1,350,000 | | | | | | 1,350,000 | | |
|
Weighted average shares outstanding – common stock (as adjusted)
|
| | | | 37,441,970 | | | | | | 36,662,238 | | |
|
Basic and diluted net loss per share – common stock (as presented)
|
| | | | (0.40) | | | | | | (0.41) | | |
|
Basic and diluted net loss per share – common stock (as adjusted)
|
| | | | (0.39) | | | | | | (0.39) | | |
| | | |
For the six months ended
June 30, 2023 |
| |||||||||
| | | |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||
|
Weighted average shares outstanding – common stock (as presented)
|
| | | | 36,091,970 | | | | | | 35,312,238 | | |
|
Potential Earnout Shares
|
| | | | 1,350,000 | | | | | | 1,350,000 | | |
|
Weighted average shares outstanding – common stock (as adjusted)
|
| | | | 37,441,970 | | | | | | 36,662,238 | | |
|
Basic and diluted net loss per share – common stock (as presented)
|
| | | | (0.43) | | | | | | (0.44) | | |
|
Basic and diluted net loss per share – common stock (as adjusted)
|
| | | | (0.42) | | | | | | (0.43) | | |
|
Year ended December 31, 2022
|
| |
Target Group
Historical |
| |
ExcelFin
Historical |
| |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 1 | | | | | | — | | | | | | 37,442 | | | | | | 36,662 | | |
|
Basic and diluted net income per share – common stock
|
| | | | 12,569 | | | | | | — | | | | | | (0.39) | | | | | | (0.39) | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 23,000 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | 0.02 | | | | | | — | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | 0.02 | | | | | | — | | | | | | — | | |
|
Six months ended June 30, 2023
|
| |
Target Group
Historical |
| |
ExcelFin
Historical |
| |
Pro forma
Minimum Redemption |
| |
Pro forma
Maximum Redemption |
| ||||||||||||
|
Weighted average shares outstanding – common stock
|
| | | | 1 | | | | | | — | | | | | | 37,442 | | | | | | 36,662 | | |
|
Basic and diluted net income per share – common stock
|
| | | | 2,339 | | | | | | — | | | | | | (0.42) | | | | | | (0.43) | | |
|
Weighted average shares outstanding – common stock subject to redemption
|
| | | | — | | | | | | 15,152 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock subject to redemption
|
| | | | — | | | | | | (0.04) | | | | | | — | | | | | | — | | |
|
Weighted average shares outstanding – common stock
|
| | | | — | | | | | | 5,750 | | | | | | — | | | | | | — | | |
|
Basic and diluted net income per share – common stock
|
| | | | — | | | | | | (0.04) | | | | | | — | | | | | | — | | |
| | | |
Minimum
redemption |
| | | | | | | |
Maximum
redemption |
| | | | | | | ||||||
|
Public stockholders
|
| | | | 2,201,533 | | | | | | 5.9% | | | | | | 1,421,801 | | | | | | 3.9% | | |
| Sponsor(1) | | | | | 5,750,000 | | | | | | 15.4% | | | | | | 5,750,000 | | | | | | 15.7% | | |
|
Target Group
|
| | | | 29,411,765 | | | | | | 78.5% | | | | | | 29,411,765 | | | | | | 80.2% | | |
|
Sponsor Loan
|
| | | | 78,672 | | | | | | 0.2% | | | | | | 78,672 | | | | | | 0.2% | | |
|
Total
|
| | | | 37,441,970 | | | | | | | | | | | | 36,662,238 | | | | | | | | |
| |
Public warrants
|
| | | | 11,500,000 | | |
| |
Private warrants
|
| | | | 11,700,000 | | |
| |
Total
|
| | | | 23,200,000 | | |
| | | |
Tycoon
(Historical) |
| |
ExcelFin
(Historical) |
| |
Pro Forma
Combined Assuming No Additional redemptions in Cash |
| |
Pro Forma
Combined Assuming 17.7% Redemptions in Cash |
| |
Pro Forma
Combined Assuming Maximum Redemptions in Cash |
| |||||||||||||||
| For the Year Ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,569 | | | | | $ | 624 | | | | | $ | (14,427) | | | | | $ | (14,427) | | | | | $ | (14,427) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 1 | | | | | | | | | | | | 37,441,970 | | | | | | 37,052,104 | | | | | | 36,662,238 | | |
|
Net income per share – basic and
diluted |
| | | $ | 12,569 | | | | | $ | 0.02 | | | | | $ | (0.39) | | | | | $ | (0.39) | | | | | $ | (0.39) | | |
|
Cash dividends per share – basic and diluted
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
|
Weighted average shares outstanding –
Class A Common Stock subject to redemption |
| | | | | | | | | | 23,000,000 | | | | | | | | | | | | | | | | | | | | |
|
Net income per share Class A Common
Stock subject to redemption – basic and diluted |
| | | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding –
Class B Common Stock |
| | | | | | | | | | 5,750,000 | | | | | | | | | | | | | | | | | | | | |
|
Net income per share Class B Common
Stock – basic and diluted |
| | | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | |
| | | |
Tycoon
(Historical) |
| |
ExcelFin
(Historical) |
| |
Pro Forma
Combined Assuming No Additional redemptions in Cash |
| |
Pro Forma
Combined Assuming 17.7% Redemptions in Cash |
| |
Pro Forma
Combined Assuming Maximum Redemptions in Cash |
| |||||||||||||||
| For the Six Months ended June 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 2,339 | | | | | $ | (884) | | | | | $ | (15,624) | | | | | $ | (15,624) | | | | | $ | (15,624) | | |
|
Weighted average shares outstanding, basic and diluted
|
| | | | 1 | | | | | | | | | | | | 37,441,970 | | | | | | 37,052,104 | | | | | | 36,662,238 | | |
|
Net income per share – basic and
diluted |
| | | $ | 2,339 | | | | | $ | | | | | $ | (0.42) | | | | | $ | (0.42) | | | | | $ | (0.43) | | | |
|
Book value per share – basic and
diluted |
| | | $ | 42,761 | | | | | $ | (0.70) | | | | | $ | 0.46 | | | | | $ | 0.34 | | | | | $ | 0.23 | | |
|
Cash dividends per share – basic and diluted
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
|
Weighted average shares outstanding – Class A Common Stock subject to redemption
|
| | | | | | | | | | 15,152,076 | | | | | | | | | | | | | | | | | | | | |
|
Net income per share Class A Common Stock subject to redemption – basic and diluted
|
| | | | | | | | | | (0.04) | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding – Class B Common Stock
|
| | | | | | | | | | 5,750,000 | | | | | | | | | | | | | | | | | | | | |
|
Net income per share Class B Common Stock – basic and diluted
|
| | | | | | | | | | (0.04) | | | | | | | | | | | | | | | | | | | | |
|
($M)
|
| |
2021
|
| |
2022
|
| ||||||
|
Net Income
|
| | | $ | 12.3 | | | | | $ | 12.6 | | |
|
(+) Depreciation
|
| | | | 1.1 | | | | | | 0.8 | | |
|
(+) Income Tax
|
| | | | 2.4 | | | | | | 2.5 | | |
|
(+) Interest Expenses
|
| | | | 0.2 | | | | | | 0.3 | | |
|
(+) Listing Expenses
|
| | | | 2.2 | | | | | | 3.6 | | |
|
(-) Other Income (Excluding Interest Income / Expenses)
|
| | | | (1.0) | | | | | | (0.3) | | |
|
Adjusted EBITDA
|
| | | $ | 17.2 | | | | | $ | 19.5 | | |
|
Net Income Margin
|
| | | | 45.0% | | | | | | 35.8% | | |
|
Adjusted EBITDA Margin
|
| | | | 62.7% | | | | | | 55.2% | | |
| | | |
Assuming No
Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public stockholders(1)
|
| | | | 2,201,533 | | | | | | 6.10% | | | | | | 1,811,667 | | | | | | 5.08% | | | | | | 1,421,801 | | | | | | 4.03% | | |
|
ExcelFin Sponsor Transferees(2)
|
| | | | 1,250,000 | | | | | | 3.46% | | | | | | 1,250,000 | | | | | | 3.50% | | | | | | 1,250,000 | | | | | | 3.54% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 8.73% | | | | | | 3,150,000 | | | | | | 8.82% | | | | | | 3,150,000 | | | | | | 8.92% | | |
|
ExcelFin Sponsor Loan Conversion(3)
|
| | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | | | | | 78,672 | | | | | | 0.22% | | |
|
Baird Medical(4)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 82.38% | | | | | | 29,411,765 | | | | | | 83.29% | | |
|
Total Shares at closing
|
| | | | 36,091,970 | | | | | | 100.00% | | | | | | 35,702,104 | | | | | | 100.00% | | | | | | 35,312,238 | | | | | | 100.00% | | |
| | | |
Assuming No
Additional Redemptions |
| |
Assuming
17.7% Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||||||||||||||
|
ExcelFin public stockholders(1)
|
| | | | 2,201,533 | | | | | | 4.05% | | | | | | 1,811,667 | | | | | | 3.36% | | | | | | 1,421,801 | | | | | | 2.67% | | |
|
ExcelFin Sponsor Transferees(2)
|
| | | | 1,250,000 | | | | | | 2.30% | | | | | | 1,250,000 | | | | | | 2.32% | | | | | | 1,250,000 | | | | | | 2.33% | | |
|
ExcelFin Sponsor
|
| | | | 3,150,000 | | | | | | 5.79% | | | | | | 3,150,000 | | | | | | 5.84% | | | | | | 3,150,000 | | | | | | 5.88% | | |
|
Earnout Shares(3)
|
| | | | 1,350,000 | | | | | | 2.48% | | | | | | 1,350,000 | | | | | | 2.50% | | | | | | 1,350,000 | | | | | | 2.52% | | |
|
ExcelFin Sponsor Loan Conversion(4)
|
| | | | 78,672 | | | | | | 0.14% | | | | | | 78,672 | | | | | | 0.15% | | | | | | 78,672 | | | | | | 0.15% | | |
|
Public Warrants(5)
|
| | | | 11,500,000 | | | | | | 21.15% | | | | | | 11,500,000 | | | | | | 21.32% | | | | | | 11,500,000 | | | | | | 21.49% | | |
|
Baird Medical Incentive Plan(6)
|
| | | | 5,437,997 | | | | | | 10.00% | | | | | | 5,394,678 | | | | | | 10.00% | | | | | | 5,351,360 | | | | | | 10.00% | | |
|
Baird Medical(7)
|
| | | | 29,411,765 | | | | | | 54.09% | | | | | | 29,411,765 | | | | | | 54.51% | | | | | | 29,411,765 | | | | | | 54.96% | | |
|
Total Shares at closing
|
| | | | 54,379,967 | | | | | | 100.0% | | | | | | 53,946,782 | | | | | | 100.0% | | | | | | 53,513,598 | | | | | | 100.0% | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 9,600 | | |
|
ExcelFin cash in Trust
|
| | | $ | 23,200 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 323,200 | | | |
Total Uses
|
| | | $ | 323,200 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 5,500 | | |
|
ExcelFin cash in Trust
|
| | | $ | 19,100 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 319,100 | | | |
Total Uses
|
| | | $ | 319,100 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(in thousands)
|
| | | | | | | |
Cash to Balance Sheet
|
| | | $ | 1,400 | | |
|
ExcelFin cash in Trust
|
| | | $ | 15,000 | | | |
Transaction Fees
|
| | | | 13,300 | | |
| | | | | | | | | |
Sponsor loan
|
| | | | 300 | | |
|
Baird Medical Equity Rollover
|
| | | | 300,000 | | | |
Baird Medical Equity Rollover
|
| | | | 300,000 | | |
|
Total Sources
|
| | | $ | 315,000 | | | |
Total Uses
|
| | | $ | 315,000 | | |
| | | |
Assuming No
Additional Redemptions(1) |
| |
Assuming
17.7% Redemption(2) |
| |
Assuming
Maximum Redemption(3) |
| |||||||||
|
Unredeemed public shares of ExcelFin Class A Common Stock
|
| | | | 2,201,533 | | | | | | 1,811,667 | | | | | | 1,421,801 | | |
|
Trust proceeds to PubCo
|
| | | $ | 23,500,000 | | | | | $ | 19,100,000 | | | | | $ | 15,000,000 | | |
|
Deferred Underwriting Fees
|
| | | $ | 1,610,000 | | | | | $ | 1,610,000 | | | | | $ | 1,610,000 | | |
|
Effective Deferred Underwriting Fees
|
| | | | 6.8% | | | | | | 8.4% | | | | | | 10.7% | | |
| | | |
ExcelFin Charter
|
| |
PubCo Post-Closing PubCo
Governing Documents |
|
|
Common Stock
|
| |
The ExcelFin Charter authorizes an aggregate of 250,000,000 shares of common stock, par value $0.0001 per share, which is comprised of two classes of common stock 200,000,000 shares of Class A Common Stock and 50,000,000 of Class B Common Stock.
|
| |
PubCo’s authorized share capital is US$50,000 divided into 500,000,000 ordinary shares of a par value of $0.0001 each.
|
|
|
Preferred Stock
|
| |
The ExcelFin Charter authorizes 1,000,000 shares of ExcelFin Preferred Stock.
|
| |
The authorized share capital of PubCo consists of ordinary shares.
|
|
|
Number of Directors
|
| |
The ExcelFin Charter is silent on the number of directors, and the number of directors of ExcelFin, other than those who may be elected by the holders of one or more series of the preferred stock voting separately by class or series, shall be fixed from time to time exclusively by the Board pursuant to a resolution adopted by a majority of the Board. The Board of directors is divided into two classes of directors, as nearly equal as possible, with each class being elected to a staggered two-year term. Directors serve until their successors are elected and qualified or until their earlier death, resignation, retirement, disqualification or removal.
|
| |
Subject to any changes to the authorized number of directors in accordance with the Post-Closing PubCo Governing Documents, the board of directors of PubCo shall initially consist of up to seven directors, who shall be appointed to the board as follows:
(a)
one of which (the “Sponsor Director”) shall be appointed by the Sponsor by written notice to PubCo (without further resolutions of the board or shareholders) provided, that the right of Sponsor to appoint the Sponsor Director shall terminate on the date Sponsor ceases to beneficially own at least 25% of the shares held by Sponsor as of the closing date of the Business Combination Agreement.
|
|
| | | |
ExcelFin Charter
|
| |
PubCo Post-Closing PubCo
Governing Documents |
|
| | | | | | |
(b)
four of which (collectively, the “Baird Directors”) shall be appointed by Baird Medical (or its affiliates) by written notice to PubCo (without further resolutions of the board or shareholders) provided, that the number of Baird Directors that Baird Medical shall be entitled to appoint shall increase or decrease, as applicable, in proportion to the number of shares beneficially owned by Baird Medical (and its affiliates) divided by the total number of shares issued and outstanding, rounded down to the nearest whole number of directors;
|
|
| | | | | | |
(c)
two of which shall be nominated and elected in accordance with the terms of the Post-Closing PubCo Governing Documents.
|
|
| | | | | | |
Subject to the above, PubCo may by ordinary resolution of shareholders elect any person to be a director either to fill a casual vacancy or as an addition to the existing board; and the directors of PubCo shall have the power from time to time and at any time to appoint any person as a director to fill a casual vacancy on the board or as an addition to the existing board subject to compliance with director nomination procedures required under the rules and regulations of Nasdaq, the SEC and/or any other competent regulatory authority as long as shares are listed on Nasdaq, unless the board resolves to follow any available exceptions or exemptions.
|
|
| | | |
ExcelFin Charter
|
| |
PubCo Post-Closing PubCo
Governing Documents |
|
| | | | | | |
Under the Post-Closing PubCo Governing Documents, a director (other than the Sponsor Director and any of the Baird Directors) may be removed by way of an ordinary resolution of shareholders at any time before the expiration of his period of office. The Sponsor Director may be removed by the Sponsor and the Baird Directors may be removed by Baird Medical (or its affiliates), in each case, by written notice to PubCo. 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 remaining directors provided, that in the case of the removal of the Sponsor Director or any of the Baird Directors, the Sponsor and/or Baird Medical (or its affiliates) shall solely be entitled to appoint another person as the Sponsor Director or the Baird Director.
|
|
| | | | | | |
Under the Post-Closing PubCo Governing Documents, the number of directors to be appointed to the board may only be increased or decreased upon the mutual written agreement of Baird Medical and the Sponsor; provided, that no reduction in the authorized number of directors shall have the effect of removing any director before that director’s term of office expires.
|
|
| | | | | | |
Under the Post-Closing PubCo Governing Documents, for so long as the shares of PubCo are listed on Nasdaq, the directors shall include such number of independent directors as applicable law, rules or regulations or Nasdaq require, unless the directors resolve to follow any available exceptions or exemptions.
|
|
| | | |
ExcelFin Charter
|
| |
PubCo Post-Closing PubCo
Governing Documents |
|
|
Stockholder Actions
|
| |
Holders of ExcelFin Class A Common Stock may not act by written consent in lieu of a meeting, on the other hand, holders of ExcelFin Class B Common Stock may take action by written consent.
|
| |
The Post-Closing PubCo Governing Documents provide that any action required or permitted to be taken at any general meetings may be taken upon the vote of shareholders at a general meeting duly noticed and convened in accordance with the Post-Closing PubCo Governing Documents or by way of written consent of the shareholders without a meeting.
|
|
|
Provisions Specific to a Blank Check Company
|
| |
The ExcelFin Charter sets forth various provisions related to its operations as a blank check company prior to the consummation of an initial business combination.
|
| |
PubCo is not a blank check company and the Post-Closing PubCo Governing Documents do not contain provisions applicable only to blank check companies.
|
|
|
Name
|
| |
Age
|
| |
Title
|
|
| Jennifer Hill | | |
57
|
| | Chairman of the Board | |
| Joseph Douglas Ragan III | | |
62
|
| | Chief Executive Officer and Chief Financial Officer | |
| Brian Sun | | |
48
|
| | Executive Vice President | |
| Gary Meltzer | | |
59
|
| | Director | |
| Neil Wolfson | | |
59
|
| | Director | |
| Goh Lin Piao | | |
58
|
| | Director | |
| Alka Gupta | | |
53
|
| | Board Advisor | |
| Brady Dougan | | |
64
|
| | Board Advisor | |
|
Model
|
| |
Registration
Certificate Number |
| |
Certificate
Validity |
| |
Class
|
| |
Frequency
|
| |
Power
|
| |
Power Source
|
| |
Service
Life |
|
| MTI-5AT | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5B | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5C | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5DT | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5ET | | |
CFDA 20183011581
(国械注准 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 |
| |||
|
Microwave Thermal Coagulation Ablation Needle
|
| |
SXZZ 20182210706 (苏械注准20182210706)
|
| |
26 Mar. 2018 to 25 Mar. 2023
(Class III license expected to be received prior to the Closing)
|
| |
Class II
|
| |
XR-A2018W
XR-A2015W
XR-A1818W
XR-A1815W
XR-B2018W
XR-B2015W
XR-B1818W
XR-B1815W
|
| |
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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 15 cm to 18 cm, needle diameter is 1.8 mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of liver and lung cancer.
|
| |
2 years
|
|
| |
XR-A1610W
XR-A1608W
XR-A1410W
XR-A1408W
XR-B1610W
XR-B1608W
XR-B1410W
XR-B1408W
|
| |
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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 8 cm to 10 cm, needle diameter is 1.4 mm to 1.6 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of thyroid nodules and breast lumps.
|
| ||||||||||||||
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
|
Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle
|
| |
CFDA 20183011581 (国械注准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;
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
|
|
| |
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;
|
| ||||||||||||||
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
|
Disposable Microwave Ablation Needle
|
| |
CFDA 20233010963 (国械注准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 (苏械注准20232141234)
|
| |
30 Aug. 2023 to 19 Aug. 2028
|
| |
Class II
|
| |
BN-MAR-1
|
| |
2 years
|
|
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful Life Span
|
| |||
| Microwave Thermal Coagulation Ablation Needle | | |
苏械注准20182210706
|
| | Class II | | |
XR-A2018W
XR-A2015W
XR-A1818W
XR-A1815W
XR-B2018W
XR-B2015W
XR-B1818W
XR-B1815W
|
| | 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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 15 cm to 18 cm, needle dia1875meter is 1.8 mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of liver and lung cancer.
|
| | 2 years | |
| | |
|
| | | | | | | | 1. Needle material: the needle tip is tin-phosphor bronze, the needle | | | | |||||
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful Life Span
|
| |||
| Microwave Thermal Coagulation Ablation Needle | | |
苏械注准20182210706
|
| | Class II | | |
XR-A1610W
XR-A1608W
XR-A1410W
XR-A1408W
XR-B1610W
XR-B1608W
XR-B1410W
XR-B1408W
|
| | Fine Microwave Ablation Needle | | |
shaft is stainless steel, with PTFE coating;
2. Microwave frequency: 915 MHz or 2450 MHz;
3. Specifications: needle length is 8 cm to 10 cm, needle diameter is 1.4 mm to 1.6 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of thyroid nodules and breast lumps.
|
| | 2 years | |
| Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle | | |
国械注准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 | |
| | |
|
| | | | | | | | 1. Needle material: the needle tip is tin-phosphor | | | | |||||
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful Life Span
|
| |||
| Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle | | |
国械注准20183011581
|
| | Class III | | | XR-A1610W | | | Fine Microwave Ablation Needle | | |
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 | | |
国械注准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%, progressive enlargement, symptoms of compression, and aesthetic impact).
|
| | 2 years | |
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Useful Life Span
|
| |||
| Disposable Microwave Ablation Needle | | |
国械注准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 | |
|
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
|
| |
|
|
|
Product
Category |
| |
Classification
|
| |
Size
|
| |
Frequency
|
| |
Power
|
| |
Power
|
| |
Useful Life
|
| |
Special Features
|
| |
Picture
|
|
|
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 | | |
CFDA 20162642767
|
| |
3040
|
| |
Class III
|
| |
DJO, LLC
|
|
| Medical Image Storage, Transmission and | | |
SXZZ 20192210021
|
| |
HM-UPACS-1
|
| |
Class II
|
| |
Jiangsu Hanmei Technology Co., Ltd
|
|
|
Product Name
|
| |
Registration Number
|
| |
Product Model
|
| |
Class
|
| |
Factory
|
|
|
Display System
|
| | | | | | | | | | | | |
| Salt Water Bottle Holder | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
Nanjing Changcheng Medical Equipment Co., Ltd.
|
|
| Craniomandibular Internal Fixation Screws | | |
CFDA 20153131365
|
| |
2.0*5mm
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomaxillary Internal Fixation Splint | | |
CFDA 20163131419
|
| |
EQ56 (calibre 22mm)
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomaxillary Internal Fixation Splint | | |
CFDA 20163131419
|
| |
ZQ16
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Craniomandibular Internal Fixation Screws | | |
CFDA 20153131365
|
| |
79-2005
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
CFDA 20163012940
|
| |
D134721IL
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
CFDA 20163012940
|
| |
D134722IL
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Perfusion Line | | |
CFDA 20183662063
|
| |
SAT001
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Star-shaped Magnetoelectric Dual Positioning Mapping Catheter | | |
CFDA 20153072145
|
| |
D128211
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Star-shaped Magnetoelectric Dual Positioning Mapping Catheter | | |
CFDA 20153772145
|
| |
D128208
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Fixed Bend Diagnostic Electrophysiological Catheter | | |
CFDA 20163775177
|
| |
F6QRD010RT
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Diagnostic/
|
| |
|
| |
|
| |
|
| |
Johnson &
|
|
|
Product Name
|
| |
Registration Number
|
| |
Product Model
|
| |
Class
|
| |
Factory
|
|
| Ablation Adjustable Elbow End Catheter | | |
CFDA 20163012940
|
| |
D133604IL
|
| |
Class III
|
| |
Johnson-Biosense Webster, Inc.
|
|
| Diagnostic/Ablation Adjustable Elbow End Catheter | | |
CFDA 20153013202
|
| |
NI75TCDH
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Body Surface Reference Electrodes | | |
CFDA 20172071181
|
| |
CREFP6
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Craniomandibular Internal Fixation Screws | | |
CFDA 20153131365
|
| |
HE2.0*5
|
| |
Class III
|
| |
Shanghai Shuangshen Medical Instrument Co., Ltd
|
|
| Magnetically Positioned Adjustable Bend Scale Measurement Catheter | | |
CFDA 20193070344
|
| |
R7D282CT
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Three-dimensional Diagnostic Ultrasound Catheters | | |
CFDA 20193062105
|
| |
SNDSTR10
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Curved Visual Bi-directional Adjustable Curved Introducer Sheaths | | |
CFDA 20193030613
|
| |
D138502
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
| Curved Visual Bi-directional Adjustable Curved Introducer Sheaths | | |
CFDA 20193030613
|
| |
D138501
|
| |
Class III
|
| |
Johnson & Johnson-Biosense Webster, Inc.
|
|
|
Model
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Frequency
|
| |
Power
|
| |
Power Source
|
| |
Service Life
|
|
| MTI-5AT | | |
CFDA 20183011581 (国械注准 20183011581)
|
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5B | | |
CFDA 20183011581 (国械注准20183011581)
|
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5C | | |
CFDA 20183011581 (国械注准20183011581)
|
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5DT | | |
CFDA 20183011581 (国械注准20183011581)
|
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to 120W, 1W interval
|
| |
Magnetron
|
| |
8 years
|
|
| MTI-5ET | | |
CFDA 20183011581 (国械注准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 |
| |||
|
Microwave Thermal Coagulation Ablation Needle
|
| |
SXZZ 20182210706 (苏械注准20182210706)
|
| |
26 Mar. 2018 to 25 Mar. 2023
(Class III license expected to be received prior to the Closing)
|
| | Class II | | |
XR-A2018W
XR-A2015W
XR-A1818W
XR-A1815W
XR-B2018W
XR-B2015W
XR-B1818W
XR-B1815W
|
| | 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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 15 cm to 18 cm, needle diameter is 1.8 mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of liver and lung cancer.
|
| | 2 years | |
| | | | | | | | | | | | |
XR-A1610W
XR-A1608W
XR-A1410W
|
| | Fine Microwave Ablation Needle | | | 1. Needle material: the needle tip is tin-phosphor bronze, the needle shaft is | | | | |
|
Registered Name
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
| | | | | | | | | | | | |
XR-A1408W
XR-B1610W
XR-B1608W
XR-B1410W
XR-B1408W
|
| | | | |
stainless steel, with PTFE coating;
2. Microwave frequency: 915 MHz or 2450 MHz;
3. Specifications: needle length is 8 cm to 10 cm, needle diameter is 1.4 mm to 1.6 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of thyroid nodules and breast lumps.
|
| | | |
|
Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle
|
| |
CFDA 20183011581 (国械注准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;
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 | |
| | | | | | | | | | | | | 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; | | | | |
|
Registered Name
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product Characteristics Classification
|
| |
Service
Life |
| |||
|
Disposable Microwave Ablation Needle
|
| |
CFDA 20233010963 (国械注准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 (苏械注准20232141234)
|
| | 30 Aug. 2023 to 19 Aug. 2028 | | | Class II | | | BN-MAR-1 | | | 2 years | |
|
Institution
|
| |
Principal Researcher
|
| |
Research Objective
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion
Criteria |
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
|
A hospital in the Jiangxi province
|
| |
Associate 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 of patients with effective treatments, to evaluate the safety and effectiveness of the trial product for thermal ablation treatment of benign thyroid nodules.
|
| |
Primary evaluation index: ablation nodule volume reduction rate at six months after operation;
Secondary evaluation index: Surgical success rate, postoperative nodule volume reduction rate (1 month, 3 months, and 6 months post operation), ultrasound blood flow score, thyroid function tests;
Safety evaluation index: vital signs, incidence of treatment-related complications, incidence of other adverse events, evaluation of system operation safety;
Evaluation of Product Use: common functions, ease of use, reliability evaluation.
|
| |
Enrollment 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 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 the contralateral side of the lesion;
2. Subjects with active thyroiditis and infections at the surgical site or adjacent sites;
|
| |
According to clinical literature data, the average reduction in nodule volume after six months of radiofrequency ablation treatment for benign thyroid nodules is approximately 80%.
Assuming the efficacy of the test product is represented as T and the efficacy of the control product as C.
Null hypothesis H0: T-C≤-△
Alternative hypothesis H1: T-C>-△
Based on the formula for estimating sample size in a non-inferiority trial,
Where:
σ is the expected standard deviation of the control group. D| is the absolute value of the expected difference between the means of the two groups,
|D|=|uT-uC|. △ is the non-inferiority margin, which is taken as a negative value.
When the non-inferiority margin is set as -15% (1/5~1/10 of the mean efficacy), a conservative estimate of the standard deviation of the two groups combined is taken as 28%. The two groups were allocated in equal proportions, and the statistical test level was taken as α=0.025 (unilateral), B=0.20 (taking the improvement as 80%), using the sample size calculation software PASS11, the sample size required for each group was 56 cases, and the total number of cases in the two groups was 112. If approximately 15% of dropout cases are taken into account during the trial, the number of cases included in the trial should be no less than 132.
|
| |
No device defects that could lead to adverse events occurred during the trial
|
|
| A hospital in the Guangdong province | | |
Associate Chief Physician from such hospital
|
| ||||||||||||||||||
|
A hospital in the Zhejiang province
|
| |
Chief Physician from such hospital
|
|
|
Institution
|
| |
Principal Researcher
|
| |
Research Objective
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion
Criteria |
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
| | | | | | | | | | | | | | | |
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 (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.
|
| |
Determination of the main indexes: Refer to the “Zhejiang Expert Consensus on Thermal Ablation for Thyroid Benign Nodes, Microcarcinoma and Metastatic Cervical Lymph Nodes (2015 Edition)” compiled by the Thyroid Tumor Committee of Zhejiang Anti-cancer Association. It is recommended that the “Treatment Lesion Reduction rate” should be adopted as the index for evaluating the effect of thermal ablation treatment; according to the data in the clinical literature (see Table 1), average reduction rate of nodal volume after 6 months of ablation was about 80%.
|
| | | |
|
Institution
|
| |
Principal Researcher
|
| |
Research Objective
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion Criteria
|
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
|
A hospital in the Guangdong province
|
| |
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.
|
| |
Primary evaluation index: complete nodule ablation rate on postoperative day 90±7;
Secondary evaluation index:
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 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);
|
| |
188 subjects are to be enrolled for this clinical trial. The sample size has been determined as follows:
This clinical study is a parallel design, positive control, non-inferiority clinical validation, and the sample size estimation is based on the “complete ablation rate of nodules”. It is assumed that that each subject has at least one breast nodule that needs to be treated. After reviewing the literature2 and considering the clinical practice, it is expected that the “complete ablation rate of nodules” of the clinical trial group (πA) and the control group (πB) is 95%, and the clinical non-inferiority margin δ is -10%. Setting parameters: significance level α=0.025 (unilateral), degree of certainty 1-β=0.8, and the ratio of the trial group to the control group is 1:1. Adopting the formula for estimating the sample size for clinical verification of non-inferiority, a minimum sample size of 75 cases per group is required. The formula is calculated as follows:
Considering that approximately 20% of cases may drop out or be lost to follow-up during the clinical validation process, this percentage is the proportion of subjects for whom the evaluation of the primary validity indicator is ultimately not possible. This portion of subjects who are identified by the research as having dropped out or experiencing a serious protocol deviation that affects the evaluation of the primary index of effectiveness may include but not limited to the following: the subject violates the enrollment criteria, the subject does not receive treatment
|
| |
The trial has not yet carried out.
|
|
| A hospital in the Guangdong province | | |
Chief Physician from such hospital
|
| ||||||||||||||||||
| A hospital in the Shandong province | | |
Chief Physician from such hospital
|
| | |||||||||||||||||
| A hospital in the Fujian province | | |
Chief Physician from such hospital
|
| | |||||||||||||||||
|
Institution
|
| |
Principal Researcher
|
| |
Research Objective
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion Criteria
|
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
| | | | | | | | | | | | | | | |
(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;
(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.
|
| |
with the test or control device, the subject uses a combination of therapies prohibited by the protocol and that affects the evaluation of the primary index of effectiveness, the data for the primary index of effectiveness evaluation is missing, no data after randomization is obtained from the subjects, and the subject does not complete the follow-up as required, etc. Therefore, the sample size is expanded to 94 cases in each group, and the total sample size required for the two groups is 188 cases.
|
| | | |
|
Institution
|
| |
Principal Researcher
|
| |
Research Objectives
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion Criteria
|
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
|
A hospital in the Guangdong province
|
| |
Chief Physician of 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 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.
|
| |
Primary evaluation index: complete ablation rate of pulmonary nodules on postoperative day 90±7 and postoperative day 180±14;
Secondary evaluation index:
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 evaluation indexes: SAE (serious adverse event) incidence rate, AE (adverse event) incidence rate, device defect incidence rate.
|
| |
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 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 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;
|
| |
152 subjects are to be enrolled for this clinical trial. The sample size has been determined as follows:
This clinical study is a parallel design, positive control, non-inferiority clinical validation, and the sample size estimation is based on the “ complete ablation rate of pulmonary nodules”. It is assumed that that each subject has at least one pulmonary nodule that needs to be treated. After reviewing the literature3 and considering the clinical practice, it is expected that the “complete ablation rate of pulmonary nodules “ is 96%, and the clinical non-inferiority margin δ is -10%. Therefore, based on relevant literature and considering clinical reality, clinical researchers expect that the “first complete ablation rate” of the clinical trial group (πA) and the control group (πB) will be 96% at about 180 days after surgery, with clinical non-inferiority margin is -10%. The parameters were set as follows: α=0.025 (unilateral), β=0.2, δ=-10%, and the ratio of the trial group to the control group is 1:1. Adopting the formula for estimating the sample size for clinical verification of non-inferiority, a minimum sample size of 61 cases per group is required. The formula is calculated as follows:
Considering that approximately 20% of cases may drop out or be lost to follow-up during the clinical validation process, the sample size of each group is expanded to 76 cases, and the total sample size required for the two groups is 152 cases.
|
| |
The trial has not yet been carried out.
|
|
|
A hospital in Beijing
|
| | Chief Physician such hospital | | ||||||||||||||||||
|
A hospital in Beijing
|
| | Chief Physician such hospital | | ||||||||||||||||||
| A hospital in the Shandong province | | |
Associate Chief Physician such hospital
|
|
|
Institution
|
| |
Principal Researcher
|
| |
Research Objectives
|
| |
Clinical Study Design
|
| |
Evaluation Index
|
| |
Enrollment and Exclusion Criteria
|
| |
Sample Size Calculation
|
| |
Adverse Events
|
|
| | | | | | | | | | | | | | | |
(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 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 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
|
| |
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 | |
| 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
|
| |
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 2024 | | | 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 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 2024 | | | Breast lump | |
| | | | |
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
|
|
|
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
|
|
| 201320764553.5 | | |
High-performance water-cooled microwave ablation antenna with real-time temperature measurement and ablation
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
29/11/2013
|
| |
04/06/2014
|
| |
28/11/2023
|
| |
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
|
|
| 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
|
|
| 2022220769539 | | |
A multi-compartment vacuum sterilizer
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
08/08/2022
|
| |
11/04/2023
|
| |
07/08/2032
|
| |
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
|
|
| 2022222109868 | | |
An auxiliary locating device for precise location
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
22/08/2022
|
| |
31/01/2023
|
| |
21/08/2032
|
| |
Granted
|
|
| 2023200166798 | | |
An adjustable production fixture
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
03/01/2023
|
| |
28/04/2023
|
| |
02/01/2033
|
| |
Granted
|
|
| 202222143353X | | |
A multi-station synchronous cleaning device
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
15/08/2022
|
| |
31/01/2023
|
| |
14/08/2032
|
| |
Granted
|
|
| 2022218485134 | | |
A disposable microwave ablation needle with detectable temperature
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
18/07/2022
|
| |
31/01/2023
|
| |
17/07/2032
|
| |
Granted
|
|
| 2022218143298 | | |
Disposable microwave ablation needle with multiple size interfaces
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/07/2022
|
| |
31/01/2023
|
| |
12/07/2032
|
| |
Granted
|
|
| 2022218142632 | | |
A disposable microwave ablation needle capable of precisely locating
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/07/2022
|
| |
31/01/2023
|
| |
12/07/2032
|
| |
Granted
|
|
| 2022217645615 | | |
A disposable microwave ablation needle convenient for holding
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
07/07/2022
|
| |
31/01/2023
|
| |
06/07/2032
|
| |
Granted
|
|
| 2022218531611 | | |
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
|
|
| 2022222813926 | | |
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
|
|
| 2022220763458 | | |
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
|
|
|
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
|
|
| 202320471098.3 | | |
A microwave ablation antenna that is easy to assemble
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
13/03/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2022221431426 | | |
An anti-slip disposable microwave ablation needle
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
15/08/2022
|
| |
20/06/2023
|
| |
14/08/2032
|
| |
Granted
|
|
| 2023201515902 | | |
A microwave ablation needle that rotates the connection
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
01/02/2023
|
| |
07/07/2023
|
| |
31/01/2033
|
| |
Granted
|
|
| 2023200586332 | | |
A sterile storage room for sterile storage
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
09/01/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2022222108634 | | |
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
|
|
| 2022222818972 | | |
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
|
|
| 2023201516002 | | |
An integrated microwave ablation antenna
|
| |
Utility
|
| |
Baide
Suzhou |
| |
PRC
|
| |
01/02/2023
|
| |
20/06/2023
|
| |
31/01/2033
|
| |
Granted
|
|
| 2022108027079 | | |
Ablation needle assembly and ablation system convenient for secondary puncture
|
| |
Invention
|
| |
Baide
Suzhou |
| |
PRC
|
| |
07/07/2022
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2023100033837 | | |
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
|
| |
28/11/2019
|
| |
23/10/2020
|
| |
27/11/2029
|
| |
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
|
|
| 201930687094.8 | | |
Ultrasound diagnosis and tumor microwave ablation treatment machine
|
| |
Design
|
| |
Changcheng
Nanjing |
| |
PRC
|
| |
13/12/2019
|
| |
04/08/2020
|
| |
12/12/2029
|
| |
Granted
|
|
| 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
|
|
|
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
|
|
| 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
|
|
| 2023208621086 | | |
A microwave therapy device with a multi-angle treatment adjustment structure
|
| |
Utility
|
| |
Changcheng Nanjing
|
| |
PRC
|
| |
18/04/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2023208621052 | | |
A smart microwave therapy device with an adjustable probe connection bracket
|
| |
Utility
|
| |
Changcheng Nanjing
|
| |
PRC
|
| |
18/04/2023
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 2023208621067 | | |
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
|
| |
N/A
|
| |
N/A
|
| |
Pending
|
|
| 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
|
| | | | 15 | | |
|
Finance
|
| | | | 13 | | |
|
Sales and Marketing
|
| | | | 79 | | |
|
Production
|
| | | | 49 | | |
|
Research and Development and Technical
|
| | | | 24 | | |
|
Administration and General Management
|
| | | | 23 | | |
|
Total
|
| | | | 207 | | |
|
Model
|
| |
Registration Certificate
Number |
| |
Certificate
Validity |
| |
Class
|
| |
Frequency
|
| |
Power
|
| |
Power Source
|
| |
Service
Life |
|
| MTI-5AT | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to
120W, 1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5B | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to
120W, 1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5C | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to
120W, 1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5DT | | |
CFDA 20183011581
(国械注准 20183011581) |
| |
6 Feb. 2023 to 5 Feb. 2028
|
| |
Class III
|
| |
2,450MHz
|
| |
Range 0 to
120W, 1W interval |
| |
Magnetron
|
| |
8 years
|
|
| MTI-5ET | | |
CFDA 20183011581
(国械注准 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
|
| | | |
|
Microwave Thermal Coagulation Ablation Needle
|
| |
SXZZ 20182210706
(苏械注准 20182210706) |
| |
26 Mar. 2018 to 25 Mar.
2023
(Class III
license expected to be received prior to the Closing) |
| |
Class II
|
| |
XR-A2018W
XR-A2015W XR-A1818W XR-A1815W XR-B2018W XR-B2015W XR-B1818W XR-B1815W |
| |
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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 15 cm to 18 cm, needle diameter is 1.8 mm to 2.0 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of liver and lung cancer.
|
| |
2 years
|
|
| |
XR-A1610W
XR-A1608W XR-A1410W XR-A1408W XR-B1610W XR-B1608W XR-B1410W XR-B1408W |
| |
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: 915 MHz or 2450 MHz;
3. Specifications: needle length is 8 cm to 10 cm, needle diameter is 1.4 mm to 1.6 mm, to meet various clinical needs;
4. Scope of application: commonly used for microwave ablation treatment of thyroid nodules and breast lumps.
|
|
|
Registered Name
|
| |
Registration
Certificate Number |
| |
Certificate
Validity |
| |
Class
|
| |
Model
|
| |
Product
Characteristics Classification |
| |
Service Life
|
| | | |
|
Disposable Water-Cooled Microwave Thermal Coagulation Ablation Needle
|
| |
CFDA 20183011581
(国械注准 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;
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
|
|
| |
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
|
| |
CFDA 20233010963
(国械注准 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
(苏械注准 20232141234) |
| |
30 Aug. 2023 to
19 Aug. 2028 |
| |
Class II
|
| |
BN-MAR-1
|
| |
2 years
|
|
| | | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Revenues
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | | | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
|
Cost of revenues
|
| | | | (2,042,987) | | | | | | (3,807,020) | | | | | | (7,054,323) | | | | | | (4,544,193) | | |
|
Gross profit
|
| | | | 9,503,260 | | | | | | 9,865,954 | | | | | | 28,036,851 | | | | | | 23,178,175 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (1,649,196) | | | | | | (1,873,647) | | | | | | (3,585,138) | | | | | | (3,569,670) | | |
|
General and administrative expenses
|
| | | | (2,564,931) | | | | | | (3,775,552) | | | | | | (6,960,604) | | | | | | (6,651,206) | | |
|
Research and development expenses
|
| | | | (2,286,672) | | | | | | (1,382,980) | | | | | | (3,859,392) | | | | | | (1,769,961) | | |
|
Total operating expenses
|
| | | | (6,500,799) | | | | | | (7,032,179) | | | | | | (14,405,134) | | | | | | (11,990,837) | | |
|
Income from operations
|
| | | | 3,002,461 | | | | | | 2,833,775 | | | | | | 13,631,717 | | | | | | 11,187,338 | | |
|
Interest expense
|
| | | | (83,436) | | | | | | (84,385) | | | | | | (299,269) | | | | | | (153,921) | | |
|
Interest income
|
| | | | 1,045 | | | | | | 4,104 | | | | | | 8,553 | | | | | | 2,326 | | |
|
Subsidy income
|
| | | | 24,435 | | | | | | 205,933 | | | | | | 1,375,447 | | | | | | 1,175,016 | | |
|
Other expenses (income), net
|
| | | | 1,516 | | | | | | (28,673) | | | | | | (194,580) | | | | | | (335,075) | | |
| | | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Income before income tax
|
| | | | 2,946,021 | | | | | | 2,930,754 | | | | | | 14,521,868 | | | | | | 11,875,684 | | |
|
Income tax provision
|
| | | | (581,924) | | | | | | (560,099) | | | | | | (1,746,897) | | | | | | (2,203,600) | | |
|
Net income
|
| | | $ | 2,364,097 | | | | | $ | 2,370,655 | | | | | $ | 12,774,971 | | | | | $ | 9,672,084 | | |
| Other comprehensive (loss) income, net of tax | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (1,319,586) | | | | | $ | (809,836) | | | | | $ | (1,506,905) | | | | | $ | 230,471 | | |
|
Comprehensive income
|
| | | $ | 1,044,511 | | | | | $ | 1,560,819 | | | | | $ | 11,268,066 | | | | | $ | 9,902,555 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | | | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Weighted average number of share outstanding basic and diluted
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
| | |||||||||||||||||||||||||
| | | |
For the Six Months Ended June 30,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2023
|
| |
2022
|
| | | | | | | | | | | | | |
2022
|
| |
2021
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | | |
Revenue
|
| |
%
|
| |
Revenue
|
| |
%
|
| |
Variance
|
| |
Variance %
|
| |
Revenue
|
| |
%
|
| |
Revenue
|
| |
%
|
| |
Variance
|
| |
Variance %
|
| ||||||||||||||||||||||||||||||||||||
|
Sales of MWA
devices |
| | | $ | 11,019,358 | | | | | | 95.4% | | | | | $ | 10,674,384 | | | | | | 78.1% | | | | | $ | 344,974 | | | | | | 3% | | | | | $ | 31,283,234 | | | | | | 89% | | | | | $ | 24,840,731 | | | | | | 90% | | | | | $ | 6,442,503 | | | | | | 26% | | |
|
– MWA needles
|
| | | | 10,762,402 | | | | | | 93.2% | | | | | | 10,238,166 | | | | | | 74.9% | | | | | | 524,236 | | | | | | 5% | | | | | | 30,551,145 | | | | | | 87% | | | | | | 22,517,867 | | | | | | 82% | | | | | | 8,033,278 | | | | | | 36% | | |
|
– MWA therapeutic apparatus
|
| | | | 256,956 | | | | | | 2.2% | | | | | | 436,218 | | | | | | 3.2% | | | | | | (179,262) | | | | | | (41)% | | | | | | 732,089 | | | | | | 2% | | | | | | 2,322,864 | | | | | | 8% | | | | | | (1,590,775) | | | | | | (68)% | | |
|
Sales of other medical
devices |
| | | | 526,889 | | | | | | 4.6% | | | | | | 2,998,590 | | | | | | 21.9% | | | | | | (2,471,701) | | | | | | (82)% | | | | | | 3,807,940 | | | | | | 11% | | | | | | 2,881,637 | | | | | | 10% | | | | | | 926,303 | | | | | | 32% | | |
| Total | | | | $ | 11,546,247 | | | | | | 100.0% | | | | | $ | 13,672,974 | | | | | | 100.0% | | | | | $ | (2,126,727) | | | | | | (15.6)% | | | | | $ | 35,091,174 | | | | | | 100.0% | | | | | $ | 27,722,368 | | | | | | 100.0% | | | | | $ | 7,368,806 | | | | | | 27% | | |
| | | |
For the Six Months ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
Net cash provided by operating activities
|
| | | $ | 642,946 | | | | | $ | 533,350 | | | | | $ | 485,968 | | | | | $ | 5,255,079 | | |
|
Net cash used in investing activities
|
| | | | (1,264,414) | | | | | | (1,049,876) | | | | | | (5,921,464) | | | | | | (1,387,078) | | |
|
Net cash (used in) provided by financing activities
|
| | | | (558,861) | | | | | | 2,237,390 | | | | | | 4,411,918 | | | | | | (1,926,153) | | |
|
Effect of exchange rate change
|
| | | | 13,764 | | | | | | (231,448) | | | | | | (297,647) | | | | | | 18,550 | | |
|
Net (decrease) increase in cash and cash equivalent
|
| | | | (1,166,565) | | | | | | 1,489,416 | | | | | | (1,321,225) | | | | | | 1,960,398 | | |
|
Cash and cash equivalent at the beginning of the period
|
| | | | 1,710,926 | | | | | | 3,032,151 | | | | | | 3,032,151 | | | | | | 1,071,753 | | |
|
Cash and cash equivalent at the end of the period
|
| | | $ | 544,361 | | | | | $ | 4,521,567 | | | | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
| | | |
Payment Due by Period
|
| |||||||||||||||||||||
| | | |
Total
|
| |
Less than
1 Year |
| |
1 – 3 Years
|
| |
More than
3 Years |
| ||||||||||||
|
Bank loans
|
| | | $ | 6,619,200 | | | | | $ | 6,619,200 | | | | | $ | — | | | | | $ | — | | |
|
Lease payment
|
| | | | 1,036,924 | | | | | | 423,336 | | | | | | 613,588 | | | | | | — | | |
|
Total
|
| | | $ | 7,656,124 | | | | | $ | 7,042,536 | | | | | $ | 613,588 | | | | | $ | — | | |
|
Name
|
| |
Salary
|
| |||
|
Haimei Wu
|
| | | | RMB550,000 | | |
|
Wei Hou
|
| | | | RMB365,600 | | |
|
Quan Qiu
|
| | | | RMB421,500 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Haimei Wu | | |
42
|
| | Chairwoman of the Board of Directors and Chief Executive Officer | |
| Wei Hou | | |
54
|
| | Executive Director | |
| Quan Qiu | | |
31
|
| | Executive Director and Chief Administrative Officer | |
| Joseph Douglas Ragan III | | |
62
|
| | Director | |
| Steven Thomas Halverson | | |
68
|
| | Director | |
| Mingzhao Xing | | |
60
|
| | Director | |
| Jianguo Ma | | |
62
|
| | Director | |
| Rongjian Lu | | |
58
|
| | Co-chief Technical Officer and Deputy General Manager | |
| Hailong Sun | | |
34
|
| |
Co-chief Technical Officer and technical department manager
|
|
| Kun Seng Ng | | |
38
|
| | Chief Financial Officer and Company Secretary | |
| Jianwei Yuan | | |
56
|
| | Production Department Manager | |
| Jin Xu | | |
36
|
| | Quality Assurance Department Manager | |
| Wei Xu | | |
34
|
| | Merchandising Department Manager | |
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | Number of Directors | | |
A corporation must have at least one director and the number of directors is fixed by, or in the manner provided in, the bylaws, unless the corporation’s certificate of incorporation fixes the number of directors, in which case a change in the number of directors shall be made only by amendment of the certificate.
|
| |
Under the Post-Closing PubCo Governing Documents, subject to any changes to the authorised number of directors in accordance with the Post-Closing PubCo Governing Documents, the board of directors of PubCo shall initially consist of up to seven directors, who shall be appointed to the board as follows:
(a)
one of which (the “Sponsor Director”) shall be appointed by Sponsor by written notice to PubCo (without further resolutions of the board or the shareholders), provided, that the right of Sponsor to appoint the Sponsor Director shall terminate on the date Sponsor ceases to beneficially own at
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | | |
least 25% of the shares held by Sponsor as of the closing date of the Business Combination Agreement;
(b)
four of which (collectively, the “Baird Directors”) shall be appointed by Baird Medical (or its affiliates) by written notice to PubCo (without further resolutions of the board or the shareholders), provided, that the number of Baird Directors that Baird Medical shall be entitled to appoint shall increase or decrease, as applicable, in proportion to the number of shares beneficially owned by Baird Medical (or its affiliates) divided by the total number of shares issued and outstanding, rounded down to the nearest whole number of directors;
(c)
two of which shall be nominated and elected in accordance with the terms of the Post-Closing PubCo Governing Documents.
Subject to the above, PubCo may by ordinary resolution of shareholders elect any person to be a director either to fill a casual vacancy or as an addition to the existing board; and the directors of PubCo shall have the power from time to time and at any time to appoint any person as a director to fill a casual vacancy on the board or as an addition to the existing board subject to compliance with director nomination procedures required under the rules and regulations of Nasdaq, the SEC and/or any other competent regulatory authority as long as shares are listed on Nasdaq, unless the board resolves to follow any available exceptions or exemptions.
Under the Post-Closing PubCo Governing Documents, 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 PubCo; (iv) other than the Sponsor Director or any of the Baird 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
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | | |
director or; (vi) is removed from office pursuant to the laws of the Cayman Islands or any other provisions of the Post-Closing PubCo Governing Documents.
Under the Post-Closing PubCo Governing Documents, the number of directors to be appointed to the board may only be increased or decreased upon the mutual written agreement of Baird Medical and the Sponsor.
|
|
| | Removal of Directors | | |
Any director or the entire board of directors may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except (i) unless the certificate of incorporation provides otherwise, in the case of a corporation whose board of directors is classified, stockholders may effect such removal only for cause; or (ii) in the case of a corporation having cumulative voting, if less than the entire board of directors is to be removed, no director may be removed without cause if the votes cast against his removal would be sufficient to elect him if then cumulatively voted at an election of the entire board of directors, or, if there are classes of directors, at an election of the class of directors of which he is apart.
|
| |
Under the Post-Closing PubCo Governing Documents, a director (other than the Sponsor Director and any of the Baird 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 Post-Closing PubCo Governing Documents or in any agreement between PubCo and such director (but without prejudice to any claim for damages under any such agreement). Notwithstanding the foregoing, the Sponsor Director may be removed by the Sponsor and the Baird Directors may be removed by Baird Medical (or its affiliates), in each case, by written notice to PubCo. 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 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 Baird Directors, the Sponsor and/or Baird Medical (or its affiliates) (as the case may be) shall solely be entitled to appoint another person as the Sponsor Director or the Baird Director (as the case may be).
|
|
| | Vacancies on the Board of Directors | | |
Vacancies may be filled by a majority of the directors then in office (even though less than a quorum) or by a sole remaining director unless (i) otherwise provided in the certificate of incorporation or bylaws of the corporation or (ii) the certificate of incorporation directs that a particular class of stock is to elect such director, in which case a majority of the other directors elected by such class, or a sole remaining director elected by such class, will fill such vacancy.
|
| |
Subject to the directors appointment rights referred to above, PubCo may by ordinary resolution of shareholders elect any person to be a director either to fill a casual vacancy or as an addition to the existing board; and the directors of PubCo shall have the power from time to time and at any time to appoint any person as a director to fill a casual vacancy on the board or as an addition to the existing board subject to compliance with director nomination procedures required under the rules and
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | | |
regulations of Nasdaq, the SEC and/or any other competent regulatory authority as long as shares are listed on Nasdaq, unless the board resolves to follow any available exceptions or exemptions.
|
|
| | Annual General Meeting | | |
The annual meeting of stockholders is held at such place, on such date and at such time as may be designated from time to time by the board of directors or as provided in the certificate of incorporation or by the bylaws.
Unless directors are elected by written consent in lieu of an annual meeting, an annual meeting of stockholders must be held for the election of directors on a date and at a time designated by or in the manner provided in the bylaws. Stockholders may, unless the certificate of incorporation otherwise provides, act by written consent to elect directors; provided, however, that, if such consent is less than unanimous, such action by written consent may be in lieu of holding an annual meeting only if all of the directorships to which directors could be elected at an annual meeting held at the effective time of such action are vacant and are filled by such action. Any other proper business may be transacted at the annual meeting.
|
| |
As a Cayman Islands exempted company, PubCo is not obliged by the Companies Act to call shareholders’ annual general meetings.
The Post-Offering PubCo Governing Documents provide that PubCo shall, if required by the Companies Act, in each year hold a general meeting as its annual general meeting, and shall specify the meeting as such in the notices calling it. An annual general meeting shall be held at such time and place as may be determined by the directors of PubCo in accordance with the rules of Nasdaq, unless Nasdaq does not require the holding of an annual general meeting.
|
|
| |
General Meeting
|
| |
General meetings of stockholders may be held at such place as may be designated by or in the manner provided in the certificate of incorporation or bylaws, or if not so designated, as determined by the board of directors.
Special meetings of the stockholders may be called by the board of directors or by such persons as may be authorized by the certificate of incorporation or by the bylaws.
|
| |
Under the Post-Offering PubCo Governing Documents, shareholders’ general meetings may be convened by the chairperson of the board of directors or by a majority of the board of directors of PubCo.
|
|
| | Notice of General Meetings | | |
Written notice of any meeting of the stockholders must be given to each stockholder entitled to vote at the meeting, as of the record date for determining the stockholders entitled to notice of the meeting, not less than 10 nor more than 60 days before the date of the meeting.
The notice must state the place, if any, date and hour of the meeting, the means of remote communications, if any, by which stockholders and proxy holders may be deemed to be present in person and vote at
|
| |
Under the Post-Offering PubCo Governing Documents, advance notice of not more than sixty nor less than ten clear days is required for the convening of an annual general shareholders’ meeting (if any) and any other general meeting of shareholders.
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | |
such meeting, the record date for determining the stockholders entitled to vote at the meeting, if such date is different from the record date for determining stockholders entitled to notice of the meeting, and, in the case of a special meeting, the purpose or purposes for which the meeting is called.
|
| | | |
| | Quorum | | |
Unless the certificate of incorporation or the bylaws provide otherwise, a majority of the shares entitled to vote, present in person or represented by proxy, shall constitute a quorum at a meeting of stockholders.
|
| |
Pursuant to the Post-Offering PubCo Governing Documents, a quorum required for any general meeting of shareholders consists of two shareholders entitled to vote and present in person or by proxy or (in the case of a shareholder being a corporation) by its duly authorised representative representing not less than one-third in nominal value of the total issued voting shares in PubCo throughout the meeting.
|
|
| | Proxy | | |
At any meeting of stockholders, a stockholder may designate another person to act for such stockholder by proxy, but no such proxy shall be voted or acted upon after three years from its date, unless the proxy provides for a longer period. A director of a Delaware corporation may not issue a proxy representing the director’s voting rights as a director.
|
| |
Under the Post-Offering PubCo Governing Documents, any shareholder entitled to attend and vote at a meeting of PubCo shall be entitled to appoint another person as his proxy to attend and vote instead of him. A shareholder who is the holder of two or more shares may appoint more than one proxy to represent him and vote on his behalf at a general meeting of PubCo or at a class meeting. A proxy need not be a shareholder.
|
|
| | Preemptive Rights | | |
Stockholders have no preemptive rights to subscribe to additional issues of stock or to any security convertible into such stock unless, and except to the extent that, such rights are expressly provided for in the certificate of incorporation.
|
| |
There are no statutory rights of pre-emption and there are no pre-emptive rights in the Post-Closing PubCo Governing Documents.
|
|
| | Authority to Allot | | |
If the corporation’s certificate of incorporation so provides, the board of directors has the power to authorize the issuance of stock. It may authorize capital stock to be issued for consideration consisting of cash, any tangible or intangible property or any benefit to the corporation or any combination thereof. It may determine the amount of such consideration by approving a formula. In the absence of actual fraud in the transaction, the judgment of the directors as to the value of such consideration is conclusive.
|
| |
Pursuant to the Post-Offering PubCo Governing Documents, subject to the Companies Act, the Post-Offering PubCo Governing Documents and, where applicable, the rules and regulations of Nasdaq, the SEC and/or any competent regulatory authority and without prejudice to any special rights or restrictions for the time being attached to any shares or any class of shares, the unissued shares of PubCo (whether forming part of the original or any increased capital) shall be at the disposal of the board, which may offer, allot, grant options over or otherwise dispose of them to such persons, at such times and for such consideration and upon
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | | | | |
such terms and conditions as the board may in its absolute discretion determine.
|
|
| | Liability of Directors and Officers | | |
A corporation’s certificate of incorporation may include a provision eliminating or limiting the personal liability of a director to the corporation and its stockholders for damages arising from a breach of fiduciary duty as a director. However, no provision can limit the liability of a director for:
•
any breach of the director’s duty of loyalty to the corporation or its stockholders;
•
acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
•
intentional or negligent payment of unlawful dividends or stock purchases or redemptions; or
•
any transaction from which the director derives an improper personal benefit.
|
| |
Liability of directors may be limited, except with regard to their own fraud or dishonesty.
|
|
| | Voting Rights | | |
Unless otherwise provided in the certificate of incorporation, each stockholder is entitled to one vote for each share of capital stock held by such stockholder.
|
| |
Pursuant to the Post-Offering PubCo Governing Documents, subject to any special rights or restrictions as to voting for the time being attached to any shares, at any general meeting on a show of hands every shareholder present in person (or being a corporation, is present by a duly authorized representative), or by proxy shall have one vote and on a poll every shareholder present in person or by proxy or, in the case of a shareholder being a corporation, by its duly authorized representative shall have one vote for every fully paid share of which he is the holder but so that no amount paid up or credited as paid up on a share in advance of calls or instalments is treated for the foregoing purposes as paid up on the share. Notwithstanding anything contained in the Post-Offering PubCo Governing Documents, where more than one proxy is appointed by a shareholder which is a clearing house or a central depository house (or its nominee(s)), each such proxy shall have one vote on a show of hands.
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | Shareholder Vote on Certain Transactions | | |
Generally, under Delaware law, unless the certificate of incorporation provides for a greater vote, any merger, consolidation, sale, lease or exchange of all or substantially all of a corporation’s assets or dissolution requires:
the approval of the board of directors; and approval by the vote of the holders of a majority of the outstanding shares entitled to vote thereof and, if the certificate of incorporation provides for a separate vote of any class or series of stock, the approval by the holders of a majority of the outstanding shares of such class or series of stock of a corporation entitled to vote on the matter.
|
| |
Under the Companies Act, ordinary resolutions are required for, amongst other things:
•
the alteration of a company’s share capital in any manner not resulting in reduction of share capital
Under the Companies Act, special resolutions are required for, amongst other things:
•
the alteration to the memorandum or articles of association
•
the changing of the name of the company
•
to wind up the company voluntarily under the Companies Act
•
a merger or consolidation of a company with another company
Under the Post-Closing PubCo Governing Documents, an ordinary resolution to be passed at a meeting by the shareholders of PubCo requires the affirmative vote of a simple majority of the votes attaching to the ordinary shares cast at a meeting, while a special resolution requires the affirmative vote of no less than two-thirds of the votes cast attaching to the issued and outstanding ordinary shares at a meeting.
Separate from the statutory provisions relating to mergers and consolidations, the Companies Act 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 seventy-five per cent in value of the members or class of members, as the case may be, with whom the arrangement is to be made and a majority in number of each class of creditors with whom the arrangement is to be made, and who must in addition represent seventy-five per cent in value of each such class of creditors, as the case may be, that are 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.
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | Standard of Conduct for Directors | | |
Delaware law does not contain specific provisions setting forth the standard of conduct of a director. The scope of the fiduciary duties of directors is generally determined by the courts of the State of Delaware. In general, directors have a duty to act without self-interest, on a well-informed basis and in a manner they reasonably believe to be in the best interest of the stockholders.
Directors of a Delaware corporation owe fiduciary duties of care and loyalty to the corporation and to its stockholders. The duty of care generally 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 all material information reasonably available regarding a significant transaction. The duty of loyalty requires that a director act 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. In general, but subject to certain exceptions, 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. Delaware courts have also imposed a heightened standard of conduct upon directors of a Delaware corporation who take any action designed to defeat a threatened change in control of the corporation.
In addition, under Delaware law, when the board of directors of a Delaware corporation approves the sale or break-up of a corporation, the board of directors may, in certain circumstances, have a duty to obtain the highest value reasonably available to the stockholders.
|
| |
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 towards an objective standard with regard to the required skill and care and these authorities are likely to be followed in the Cayman Islands.
|
|
| | Shareholder Litigation | | |
A stockholder may initiate a derivative action to enforce a right of a corporation if the corporation fails to enforce the right itself. The complaint must: state that the plaintiff was a stockholder at the time of the transaction of which the plaintiff complains or that the plaintiffs shares
|
| |
In principle, PubCo will normally be the proper plaintiff 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 of persuasive authority in the Cayman Islands, the Cayman Islands
|
|
| | | | |
Delaware
|
| |
Cayman Islands
|
|
| | | | |
thereafter devolved on the plaintiff by operation of law; and either (i) allege with particularity the efforts made by the plaintiff to obtain the action the plaintiff desires from the directors and the reasons for the plaintiff’s failure to obtain the action, or (ii) or state the reasons for not making the effort.
Additionally, the plaintiff must remain a stockholder through the duration of the derivative suit. The action will not be dismissed or compromised without the approval of the Delaware Court of Chancery.
|
| |
courts 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;
•
those who control the company are perpetrating a “fraud on the minority”;
•
a shareholder may have a direct right of action against PubCo where the individual rights of that shareholder have been infringed or are about to be infringed; and
•
the Post-Closing PubCo Governing Documents contain a provision by which the shareholders of PubCo waive any claim or right of action that they may have, both individually and on behalf of PubCo, against any director in relation to any action or failure to take action by such director in the performance of his or her duties with or for PubCo, except in respect of any fraud, willful default or dishonesty of such director.
|
|
| | | |
ExcelFin Class A Common Stock
|
| |
ExcelFin Class B Common Stock(2)
|
| | | | | | | ||||||||||||||||||
|
Name of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Approximate
Percentage of Voting Control |
| |||||||||||||||
| ExcelFin Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Jennifer Hill
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Joseph Douglas Ragan III
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Gary Meltzer
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Neil Wolfson
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Goh Lin Piao
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Brian Sun
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
All officers, directors and director nominees as a group (six individuals)
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
| Five Percent or More Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ExcelFin SPAC LLC
|
| | | | 5,750,000 | | | | | | 72.3 | | | | | | — | | | | | | * | | | | | | * | | |
|
Radcliffe Capital Management, L.P.(3)
|
| | | | 469,000 | | | | | | 5.90% | | | | | | | | | | | | | | | | | | 5.90% | | |
|
Exos Asset Management LLC(4)
|
| | | | 320,000 | | | | | | 4.02% | | | | | | | | | | | | | | | | | | 4.02% | | |
| | | |
Baird Medical Ordinary Shares
|
| |
Baird Medical Preference Shares
|
| | | | | | | ||||||||||||||||||
|
Name of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Approximate
Percentage of Voting Control |
| |||||||||||||||
| Baird Medical Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Haimei Wu(1)(2)
|
| | | | 6,010,191 | | | | | | 59.94% | | | | | | 192,411 | | | | | | 1.92% | | | | | | 61.86% | | |
|
Wei Hou
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Quan Qiu
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Joseph Douglas Ragan III
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Rongjian Lu
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Hailong Sun
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Kun Seng Ng
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Jianwei Yuan
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Jin Xu
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Wei Xu
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
All officers, directors and director nominees as a group (ten individuals)
|
| | | | 6,010,191 | | | | | | 59.94% | | | | | | 192,411 | | | | | | 1.92% | | | | | | 61.86% | | |
| | | |
Baird Medical Ordinary Shares
|
| |
Baird Medical Preference Shares
|
| | | | | | | ||||||||||||||||||
|
Name of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Approximate
Percentage of Voting Control |
| |||||||||||||||
| Five Percent or More Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Auto King International Limited(2)
|
| | | | 6,010,191 | | | | | | 59.94% | | | | | | — | | | | | | * | | | | | | 59.94% | | |
|
Grand Fortune Capital(3)
|
| | | | | | | | | | | | | | | | 641,371 | | | | | | 52.8% | | | | | | 6.40% | | |
|
Courage Elite Limited
|
| | | | | | | | | | | | | | | | 174,825 | | | | | | 13.8% | | | | | | | | |
|
China Venture Capital (Hong Kong) Co,
Limited |
| | | | | | | | | | | | | | | | 87,413 | | | | | | 6.9% | | | | |||||
|
IPE Group Limited
|
| | | | | | | | | | | | | | | | 87,413 | | | | | | 6.9% | | | | | | | | |
|
Weitian Limited
|
| | | | | | | | | | | | | | | | 23,806 | | | | | | 1.9% | | | | | | | | |
|
Nation Hero International Limited
|
| | | | | | | | | | | | | | | | 62,261 | | | | | | 4.9% | | | | | | | | |
| | | |
Pre-Business Combination
|
| |
Post-Business Combination
|
| ||||||||||||||||||||||||
|
Name of Beneficial Owners
|
| |
Pre-Closing
Ordinary Shares Equivalent |
| |
Approximate
Percentage of Total Shares |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Voting Power No Additional Redemption(1) |
| |
Approximate
Percentage of Voting Power Maximum Redemption(2) |
| |||||||||||||||
| PubCo Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 81.49% | | | | | | 83.29% | | |
|
Wei Hou
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Quan Qiu
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Joseph Douglas Ragan III
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Rongjian Lu
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Hailong Sun
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Kun Seng Ng
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Jianwei Yuan
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Jin Xu
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
Wei Xu
|
| | | | — | | | | | | * | | | | | | | | | | | | | | | | | | | | |
|
All PubCo officers, directors and director nominees as a group (ten individuals)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 81.49% | | | | | | 83.29% | | |
| Five Percent or More Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Betters Medical Investment Holdings Limited(1)
|
| | | | 29,411,765 | | | | | | 81.49% | | | | | | 29,411,765 | | | | | | 81.49% | | | | | | 83.29% | | |
|
ExcelFin SPAC LLC
|
| | | | — | | | | | | | | | | | | 3,150,000 | | | | | | 8.12% | | | | | | 8.90% | | |
| | | |
Page
|
| |||
| Tycoon Choice Global Limited (Audited Historical Financial Statements) | | | |||||
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Tycoon Choice Global Limited (Unaudited Historical Financial Statements) | | | |||||
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| ExcelFin Acquisition Corp (Audited Historical Financial Statements) | | | | | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| ExcelFin Acquisition Corp (Unaudited Historical Financial Statements) | | | | | | | |
| | | | | F-88 | | | |
| | | | | F-88 | | | |
| | | | | F-89 | | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | |
Page
|
| |||
| | | | | F-108 | | | |
| | | | | F-108 | | | |
| | | | | F-109 | | | |
| | | | | F-110 | | | |
| | | | | F-111 | | | |
| | | | | F-112 | | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
|
Accounts receivable, net
|
| | | | 24,371,640 | | | | | | 11,172,247 | | |
|
Inventories
|
| | | | 1,293,249 | | | | | | 3,055,750 | | |
|
Prepayments
|
| | | | 5,799,084 | | | | | | 2,510,793 | | |
|
Deposits and other assets
|
| | | | 196,999 | | | | | | 304,294 | | |
|
Due from related parties
|
| | | | 388,778 | | | | | | 79,260 | | |
|
Income tax receivable
|
| | | | — | | | | | | 778,461 | | |
|
Total Current Assets
|
| | | | 33,760,676 | | | | | | 20,932,956 | | |
| NON-CURRENT ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 1,471,503 | | | | | | 2,311,658 | | |
|
Intangible assets, net
|
| | | | 49,481 | | | | | | 62,769 | | |
|
Deferred tax assets
|
| | | | 206,221 | | | | | | 79,777 | | |
|
Right-of-use assets
|
| | | | 1,256,704 | | | | | | 1,014,326 | | |
|
Goodwill
|
| | | | 61,140 | | | | | | 66,173 | | |
|
Prepayments – non current
|
| | | | 5,762,918 | | | | | | 218,087 | | |
|
Deposits and other assets- non current
|
| | | | 45,946 | | | | | | 80,139 | | |
|
Total Non-Current Assets
|
| | | | 8,853,913 | | | | | | 3,832,929 | | |
|
Total Assets
|
| | | $ | 42,614,589 | | | | | $ | 24,765,885 | | |
| CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 6,234,414 | | | | | | 2,039,984 | | |
|
Tax payables
|
| | | | 1,795,225 | | | | | | 739,403 | | |
|
Salaries and benefits payable
|
| | | | 611,088 | | | | | | 727,309 | | |
|
Contract liability
|
| | | | 692,511 | | | | | | 701,529 | | |
|
Short-term lease liabilities
|
| | | | 389,630 | | | | | | 400,444 | | |
|
Accounts payable
|
| | | | 215,863 | | | | | | 340,212 | | |
|
Amounts due to related party
|
| | | | 4,020,769 | | | | | | 4,059,232 | | |
|
Accrued listing expenses payable
|
| | | | 1,938,122 | | | | | | 568,949 | | |
|
Accrued expenses and other payables
|
| | | | 104,948 | | | | | | 158,041 | | |
|
Deferred tax liabilities
|
| | | | 20,321 | | | | | | 29,906 | | |
|
Total Current Liabilities
|
| | | | 16,022,891 | | | | | | 9,765,009 | | |
| NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 816,878 | | | | | | 494,122 | | |
|
Total Non-Current Liabilities
|
| | | | 816,878 | | | | | | 494,122 | | |
|
Total Liabilities
|
| | | $ | 16,839,769 | | | | | $ | 10,259,131 | | |
|
Commitments and Contingencies
|
| | | | — | | | | | | — | | |
| Equity | | | | | | | | | | | | | |
|
Ordinary shares, $1.00 par value, 50,000 shares authorized; 1 share issued and
outstanding as of December 31, 2022 and 2021 |
| | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,846,942 | | |
|
Statutory reserve
|
| | | | 4,395,319 | | | | | | 3,020,971 | | |
|
Retained earnings (accumulated deficit)
|
| | | | 3,961,236 | | | | | | (7,233,166) | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (1,276,434) | | | | | | 230,471 | | |
|
Total Tycoon Choice Global Limited’s Shareholders’ Equity
|
| | | | 25,930,414 | | | | | | 14,865,219 | | |
|
Non-controlling interests
|
| | | | (155,594) | | | | | | (358,465) | | |
|
Total Liabilities and Equity
|
| | | $ | 42,614,589 | | | | | $ | 24,765,885 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
Revenues
|
| | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
|
Cost of revenues
|
| | | | (7,054,323) | | | | | | (4,544,193) | | |
|
Gross profit
|
| | | | 28,036,851 | | | | | | 23,178,175 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (3,585,138) | | | | | | (3,569,670) | | |
|
General and administrative expenses
|
| | | | (6,960,604) | | | | | | (6,651,206) | | |
|
Research and development expenses
|
| | | | (3,859,392) | | | | | | (1,769,961) | | |
|
Total operating expenses
|
| | | | (14,405,134) | | | | | | (11,990,837) | | |
|
Income from operations
|
| | | | 13,631,717 | | | | | | 11,187,338 | | |
|
Interest expense
|
| | | | (299,269) | | | | | | (153,921) | | |
|
Interest income
|
| | | | 8,553 | | | | | | 2,326 | | |
|
Subsidy income
|
| | | | 1,375,447 | | | | | | 1,175,016 | | |
|
Other expenses, net
|
| | | | (194,580) | | | | | | (335,075) | | |
|
Income before income tax
|
| | | | 14,521,868 | | | | | | 11,875,684 | | |
|
Income tax provision
|
| | | | (1,746,897) | | | | | | (2,203,600) | | |
|
Net income
|
| | | | 12,774,971 | | | | | | 9,672,084 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (206,221) | | | | | | (88,907) | | |
|
Net income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
| Other comprehensive (loss) income | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (1,506,905) | | | | | $ | 230,471 | | |
|
Less: foreign currency translation (loss) gain attributable to non-controlling
interests |
| | | | — | | | | | | — | | |
|
Other comprehensive (loss) gain attributable to Tycoon Choice Global Limited’s shareholders
|
| | | | (1,506,905) | | | | | | 230,471 | | |
|
Comprehensive income
|
| | | | 11,268,066 | | | | | | 9,902,555 | | |
|
Non-controlling interests
|
| | | | (206,221) | | | | | | (88,907) | | |
|
Comprehensive income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 11,061,845 | | | | | $ | 9,813,648 | | |
|
Basic and diluted dividend per common share
|
| | | $ | — | | | | | $ | 5,425,684 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Weighted average number of share outstanding – basic and diluted
|
| | | | 1 | | | | | | 1 | | |
| | | |
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
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Restated (Note 20)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2020
|
| | | | — | | | | | | — | | | | | | 16,835,368 | | | | | | 752,377 | | | | | | (9,432,077) | | | | | | — | | | | | | 8,155,668 | | | | | | (448,941) | | | | | | 7,706,727 | | |
|
Cumulative effect of change
in accounting principle (Note 2) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 310,012 | | | | | | — | | | | | | 310,012 | | | | | | — | | | | | | 310,012 | | |
|
Balance at January 1,
2021 |
| | | | — | | | | | $ | — | | | | | $ | 16,835,368 | | | | | $ | 752,377 | | | | | $ | (9,122,065) | | | | | $ | — | | | | | $ | 8,465,680 | | | | | $ | (448,941) | | | | | $ | 8,016,739 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,583,177 | | | | | | — | | | | | | 9,583,177 | | | | | | 88,907 | | | | | | 9,672,084 | | |
|
Appropriation of statutory
reserve |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,268,594 | | | | | | (2,268,594) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Issue of common stock
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
|
Dividend declared
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,425,684) | | | | | | — | | | | | | (5,425,684) | | | | | | — | | | | | | (5,425,684) | | |
|
Contributions from
shareholders arising from group reorganization |
| | | | — | | | | | | — | | | | | | 2,011,574 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,011,574 | | | | | | 1,569 | | | | | | 2,013,143 | | |
|
Foreign currency translation
adjustments |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 230,471 | | | | | | 230,471 | | | | | | — | | | | | | 230,471 | | |
|
Restated balance at December 31, 2021
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,846,942 | | | | | | 3,020,971 | | | | | $ | (7,233,166) | | | | | $ | 230,471 | | | | | $ | 14,865,219 | | | | | $ | (358,465) | | | | | $ | 14,506,754 | | |
|
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) | | | | | | — | | |
|
Restated balance at December 31, 2022
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,850,292 | | | | | | 4,395,319 | | | | | $ | 3,961,236 | | | | | $ | (1,276,434) | | | | | $ | 25,930,414 | | | | | $ | (155,594) | | | | | $ | 25,774,820 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,774,971 | | | | | $ | 9,672,084 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 916,115 | | | | | | 797,309 | | |
|
Deferred tax benefit
|
| | | | (143,317) | | | | | | (45,382) | | |
|
Allowance for credit losses
|
| | | | 438,997 | | | | | | 231,351 | | |
|
(Loss) gain from disposal of property and equipment
|
| | | | (5,421) | | | | | | 54,699 | | |
|
Amortization of right-of-use assets
|
| | | | 553,916 | | | | | | 602,399 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (14,839,326) | | | | | | (2,939,794) | | |
|
Inventories
|
| | | | 1,568,326 | | | | | | (2,198,949) | | |
|
Prepayments
|
| | | | (3,566,229) | | | | | | 276,664 | | |
|
Deposits and other assets
|
| | | | 115,053 | | | | | | (72,538) | | |
|
Right-of-use assets
|
| | | | (881,431) | | | | | | (145,889) | | |
|
Accounts payable
|
| | | | (100,934) | | | | | | 274,312 | | |
|
Contract liabilities
|
| | | | 45,449 | | | | | | (95,907) | | |
|
Lease liabilities
|
| | | | 389,481 | | | | | | (736,313) | | |
|
Accrued expenses and other payables
|
| | | | 1,343,230 | | | | | | 464,117 | | |
|
Taxes payable
|
| | | | 1,139,858 | | | | | | (114,060) | | |
|
Income tax receivables
|
| | | | 737,230 | | | | | | (769,024) | | |
|
Net cash provided by operating activities
|
| | | | 485,968 | | | | | | 5,255,079 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | | (5,909,308) | | | | | | (1,387,639) | | |
|
Purchase of intangible assets
|
| | | | (44,821) | | | | | | — | | |
|
Proceeds from disposal of equipment
|
| | | | 32,665 | | | | | | 561 | | |
|
Net cash used in investing activities
|
| | | | (5,921,464) | | | | | | (1,387,078) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
|
Proceeds from short-term bank loans
|
| | | | 9,065,240 | | | | | | 3,565,449 | | |
|
Repayments of short-term bank loans
|
| | | | (4,606,925) | | | | | | (2,945,371) | | |
|
Due from related parties
|
| | | | (46,397) | | | | | | 3,557,063 | | |
|
Repayment of convertible loans
|
| | | | — | | | | | | (708,661) | | |
|
Contribution from shareholders arising from group reorganization
|
| | | | — | | | | | | 2,006,077 | | |
|
Consideration paid arising from group reorganization
|
| | | | — | | | | | | (1,975,026) | | |
|
Dividend paid to the shareholders
|
| | | | — | | | | | | (5,425,684) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 4,411,918 | | | | | | (1,926,153) | | |
|
Effect of exchange rate changes
|
| | | | (297,647) | | | | | | 18,550 | | |
|
Net change in cash
|
| | | | (1,321,225) | | | | | | 1,960,398 | | |
|
Cash at beginning of year
|
| | | $ | 3,032,151 | | | | | $ | 1,071,753 | | |
|
Cash at end of the year
|
| | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 1,439,558 | | | | | $ | 3,911,705 | | |
|
Cash paid for interest
|
| | | $ | 243,838 | | | | | $ | 90,077 | | |
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal Activities
|
|
| 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 |
|
| 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 |
|
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal Activities
|
|
| 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 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 | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Accounts receivable
|
| | | $ | 25,016,309 | | | | | $ | 11,406,437 | | |
|
Less: allowance for credit losses
|
| | | | (644,669) | | | | | | (234,190) | | |
|
Accounts receivable, net
|
| | | $ | 24,371,640 | | | | | $ | 11,172,247 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Balance at the beginning of the year
|
| | | $ | (234,190) | | | | | $ | — | | |
|
Additions charged to allowance for expected credit losses
|
| | | | (438,997) | | | | | | (231,351) | | |
|
Foreign currency translation adjustments
|
| | | | 28,518 | | | | | | (2,839) | | |
|
Balance at the end of the year
|
| | | $ | (644,669) | | | | | $ | (234,190) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Within 90 days
|
| | | $ | 18,398,260 | | | | | $ | 10,523,969 | | |
|
Between 3 and 6 months
|
| | | | 5,287,519 | | | | | | 714,828 | | |
|
Between 6 months and a year
|
| | | | 1,146,200 | | | | | | 7,454 | | |
|
Over a year
|
| | | | 184,330 | | | | | | 160,186 | | |
| | | | | $ | 25,016,309 | | | | | $ | 11,406,437 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Finished goods
|
| | | $ | 477,345 | | | | | $ | 2,148,428 | | |
|
Raw materials
|
| | | | 485,149 | | | | | | 507,558 | | |
|
Work in progress
|
| | | | 330,755 | | | | | | 399,764 | | |
|
Inventories
|
| | | $ | 1,293,249 | | | | | $ | 3,055,750 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
Prepayment for R&D
|
| | | $ | 3,482,467 | | | | | $ | 1,389,950 | | |
|
Prepayment for purchase of property and equipment
|
| | | | 5,762,918 | | | | | | 218,087 | | |
|
Prepayment for purchase of materials and others
|
| | | | 880,825 | | | | | | 606,490 | | |
|
Prepaid expense for others
|
| | | | 1,435,792 | | | | | | 514,353 | | |
|
Subtotal
|
| | | | 11,562,002 | | | | | | 2,728,880 | | |
|
Less: Long term portion
|
| | | | (5,762,918) | | | | | | (218,087) | | |
|
Prepayments – current portion
|
| | | $ | 5,799,084 | | | | | $ | 2,510,793 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Deposits
|
| | | $ | 182,050 | | | | | $ | 283,691 | | |
|
Other receivables
|
| | | | 60,895 | | | | | | 100,741 | | |
|
Subtotal
|
| | | $ | 242,945 | | | | | $ | 384,432 | | |
|
Less: Long term portion
|
| | | | (45,946) | | | | | | (80,139) | | |
|
Deposits and other assets- current portion
|
| | | $ | 196,999 | | | | | $ | 304,293 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Leasehold improvement
|
| | | $ | 2,607,048 | | | | | $ | 2,820,408 | | |
|
Machinery
|
| | | | 659,712 | | | | | | 589,979 | | |
|
Furniture, fixtures and equipment
|
| | | | 460,366 | | | | | | 490,218 | | |
|
Motor vehicles
|
| | | | 43,585 | | | | | | 109,392 | | |
|
Medical equipment
|
| | | | 365,415 | | | | | | 308,283 | | |
|
Total
|
| | | | 4,136,126 | | | | | | 4,318,280 | | |
|
Less: Accumulated depreciation
|
| | | | (2,664,623) | | | | | | (2,006,622) | | |
|
Property and equipment, net
|
| | | $ | 1,471,503 | | | | | $ | 2,311,658 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Patent
|
| | | $ | 260,975 | | | | | $ | 282,459 | | |
|
Software
|
| | | | 43,728 | | | | | | — | | |
|
Less: accumulated amortization
|
| | | | (255,222) | | | | | | (219,690) | | |
|
Intangible assets, net
|
| | | $ | 49,481 | | | | | $ | 62,769 | | |
|
Years ending December 31,
|
| |
Amortization
expense |
| |||
|
2023
|
| | | $ | 23,243 | | |
|
2024
|
| | | | 8,746 | | |
|
2025
|
| | | | 8,746 | | |
|
2026
|
| | | | 8,746 | | |
|
Total
|
| | | $ | 49,481 | | |
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Rate
|
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing
Changcheng |
| |
4.450%
|
| |
16 August
2022 |
| |
15 May
2023 |
| |
4,000,000
|
| |
579,945
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.350%
|
| |
22 March
2022 |
| |
21 March
2023 |
| |
6,000,000
|
| |
869,918
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.950%
|
| |
29 December
2022 |
| |
28 June
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-branch | | |
Baide Suzhou
|
| |
Domestic letter
of credit |
| |
2.610%
|
| |
8 July
2022 |
| |
7 July
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
|
Taicang Sub-branch, Suzhou Branch,
China Merchants Bank |
| |
Baide Suzhou
|
| |
Domestic letter
of credit |
| |
2.000%
|
| |
9 August
2022 |
| |
8 August
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| |
Baide
Suzhou |
| |
4.050%
|
| |
29 November
2022 |
| |
28 November
2023 |
| |
3,000,000
|
| |
434,959
|
|
| Total | | | | | | | | | | | | | | | | | |
43,000,000
|
| |
6,234,414
|
|
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Rate
|
| |
Issuance Date
|
| |
Expiration Date
|
| |
Amount-
RMB |
| |
Amount-US$
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.350%
|
| |
25 March
2021 |
| |
24 March
2022 |
| |
6,000,000
|
| |
941,531
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.350%
|
| |
13 September 2021
|
| |
12 August
2022 |
| |
4,000,000
|
| |
627,687
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| |
Baide
Suzhou |
| |
4.350%
|
| |
29 March
2021 |
| |
19 March
2022 |
| |
3,000,000
|
| |
470,766
|
|
| Total | | | | | | | | | | | | | | | | | |
13,000,000
|
| |
2,039,984
|
|
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Cash payments for operating leases
|
| | | $ | 515,147 | | | | | $ | 914,519 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 907,952 | | | | | | 81,281 | | |
| |
2023
|
| | | $ | 448,536 | | |
| |
2024
|
| | | | 433,203 | | |
| |
2025
|
| | | | 276,332 | | |
| |
2026
|
| | | | 121,552 | | |
| |
2027
|
| | | | 31,156 | | |
| |
Total future lease payments
|
| | | | 1,310,779 | | |
| |
Less: imputed interest
|
| | | | (104,271) | | |
| |
Total lease liabilities
|
| | | $ | 1,206,508 | | |
| |
Less: Long term portions
|
| | | | 816,878 | | |
| |
Lease liabilities – current portions
|
| | | $ | 389,630 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
Current tax expense
|
| | | $ | 1,890,214 | | | | | $ | 2,248,982 | | |
|
Deferred tax benefit
|
| | | | (143,317) | | | | | | (45,382) | | |
|
Income tax provision
|
| | | $ | 1,746,897 | | | | | $ | 2,203,600 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
Hong Kong
|
| | | $ | (2,731,396) | | | | | $ | (3,053,126) | | |
|
PRC
|
| | | | 17,253,264 | | | | | | 14,928,810 | | |
| | | | | $ | 14,521,868 | | | | | $ | 11,875,684 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
PRC statutory income tax rate
|
| | | | 25.0% | | | | | | 25.0% | | |
|
Effect of different tax rates in non-PRC (foreign) jurisdiction
|
| | | | 3.2% | | | | | | 4.2% | | |
|
Effect of PRC preferential tax rate and tax holidays
|
| | | | (14.2)% | | | | | | (12.0)% | | |
|
R&D credits
|
| | | | (4.1)% | | | | | | (1.8)% | | |
|
Non-deductible expenses*
|
| | | | 1.4% | | | | | | 1.9% | | |
|
Tax effect on deferred tax allowance
|
| | | | 0.7% | | | | | | 1.2% | | |
|
Effective tax rate
|
| | | | 12.0% | | | | | | 18.5% | | |
|
Gross tax exemption
|
| | | $ | 1,609,496 | | | | | $ | 1,352,349 | | |
|
Tax exemption per share – basic and diluted
|
| | | $ | 1,609,496 | | | | | $ | 1,352,349 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 105,520 | | | | | $ | 64,524 | | |
|
Net operating loss carryforward
|
| | | | 502,893 | | | | | | 340,007 | | |
|
Temporary differences resulting from right-of-use assets and lease liabilities
|
| | | | 3,604 | | | | | | 4,385 | | |
|
Total deferred tax assets
|
| | | $ | 612,017 | | | | | $ | 408,916 | | |
|
Less: Valuation allowance
|
| | | | (405,796) | | | | | | (329,139) | | |
|
Deferred tax assets, net
|
| | | $ | 206,221 | | | | | $ | 79,777 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Temporary differences resulting from right-of-use assets and lease liabilities
|
| | | | 16,696 | | | | | | 14,214 | | |
|
Amortization of intangible assets
|
| | | | 3,625 | | | | | | 15,692 | | |
|
Total deferred tax liabilities
|
| | | $ | 20,321 | | | | | $ | 29,906 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Balance as of January 1
|
| | | $ | (329,139) | | | | | $ | (185,948) | | |
|
Addition of valuation allowance
|
| | | | (101,691) | | | | | | (138,745) | | |
|
Foreign exchange
|
| | | | 25,034 | | | | | | (4,446) | | |
|
Balance as of December 31
|
| | | $ | (405,796) | | | | | $ | (329,139) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
|
VAT tax payable
|
| | | $ | 959,016 | | | | | $ | 366,437 | | |
|
Income tax payable
|
| | | | 714,466 | | | | | | 297,683 | | |
|
Individual income tax payable
|
| | | | 8,916 | | | | | | 12,022 | | |
|
Other tax payables
|
| | | | 112,827 | | | | | | 63,261 | | |
|
Total tax payables
|
| | | $ | 1,795,225 | | | | | $ | 739,403 | | |
|
Net Operating Loss Carry Forward:
|
| |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
| Location | | | | | | | | | | | | | |
|
PRC*
|
| | | $ | 2,065,094 | | | | | $ | 1,606,956 | | |
|
Hong Kong**
|
| | | | 795,426 | | | | | | 448,976 | | |
|
Total
|
| | | $ | 2,860,520 | | | | | $ | 2,055,932 | | |
| | | |
For the Year Ended December 31
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| | | |
Restated (Note 20)
|
| |||||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income attributable to ordinary shareholders
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average number of ordinary shares outstanding, basic and diluted
|
| | | | 1 | | | | | | 1 | | |
|
Net income per share, basic and diluted
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Due from related parties: | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | $ | 388,778 | | | | | $ | 28,731 | | |
|
Guangzhou Deben Corporate Management Company Limited(2)
|
| | | | — | | | | | $ | 50,529 | | |
|
Total
|
| | | $ | 388,778 | | | | | $ | 79,260 | | |
| Due to related parties: | | | | | | | | | | | | | |
|
Betters Medical Investment Holdings Limited(2)
|
| | | $ | 4,020,769 | | | | | $ | 4,059,232 | | |
|
Total
|
| | | $ | 4,020,769 | | | | | $ | 4,059,232 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Distributors
|
| | | $ | 13,499,170 | | | | | $ | 10,246,389 | | |
|
Direct customers(1)
|
| | | | 21,592,004 | | | | | | 17,475,979 | | |
|
Total
|
| | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
At a point of time
|
| | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
MWA devices
|
| | | $ | 31,283,234 | | | | | $ | 24,840,731 | | |
|
– MWA needles
|
| | | | 30,551,145 | | | | | | 22,517,867 | | |
|
– MWA therapeutic apparatus
|
| | | | 732,089 | | | | | | 2,322,864 | | |
|
Other medical devices
|
| | | | 3,807,940 | | | | | | 2,881,637 | | |
|
Total
|
| | | $ | 35,091,174 | | | | | $ | 27,722,368 | | |
| | | |
As of December 31, 2022
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Prepayments
|
| | | $ | 7,791,528 | | | | | $ | (1,992,444) | | | | | $ | 5,799,084 | | |
|
Deferred tax assets
|
| | | | 188,782 | | | | | | 17,439 | | | | | | 206,221 | | |
|
Prepayments – non current
|
| | | | 5,806,414 | | | | | | (43,496) | | | | | | 5,762,918 | | |
|
Total Assets
|
| | | $ | 44,633,090 | | | | | $ | (2,018,501) | | | | | $ | 42,614,589 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
Tax payables
|
| | | $ | 2,371,128 | | | | | $ | (575,903) | | | | | $ | 1,795,225 | | |
|
Total Liabilities
|
| | | | 17,415,672 | | | | | | (575,903) | | | | | | 16,839,769 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Statutory reserve
|
| | | $ | 4,457,499 | | | | | $ | (62,180) | | | | | $ | 4,395,319 | | |
|
Retained earnings
|
| | | | 5,383,988 | | | | | | (1,422,752) | | | | | | 3,961,236 | | |
|
Accumulated other comprehensive loss
|
| | | | (1,333,616) | | | | | | 57,182 | | | | | | (1,276,434) | | |
|
Total Tycoon Choice Global Limited’s Shareholders’ Equity
|
| | | $ | 27,358,164 | | | | | $ | (1,427,750) | | | | | $ | 25,930,414 | | |
|
Non-controlling interests
|
| | | | (140,746) | | | | | | (14,848) | | | | | | (155,594) | | |
|
Total equity
|
| | | $ | 27,217,418 | | | | | $ | (1,442,598) | | | | | $ | 25,774,820 | | |
|
Total Liabilities and Equity
|
| | | $ | 44,633,090 | | | | | $ | (2,018,501) | | | | | $ | 42,614,589 | | |
| | | |
As of December 31, 2021
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Restatement
adjustments |
| |
As Restated
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Prepayments
|
| | | $ | 3,249,656 | | | | | $ | (738,863) | | | | | $ | 2,510,793 | | |
|
Income tax receivables
|
| | | | 556,803 | | | | | | 221,658 | | | | | | 778,461 | | |
|
Total Assets
|
| | | $ | 25,283,089 | | | | | $ | (517,204) | | | | | $ | 24,765,885 | | |
| Equity | | | | | | | | | | | | | | | | | | | |
|
Statutory reserve
|
| | | $ | 3,072,064 | | | | | $ | (51,093) | | | | | $ | 3,020,971 | | |
|
Accumulated deficit
|
| | | | (6,778,383) | | | | | | (454,783) | | | | | | (7,233,166) | | |
|
Accumulated other comprehensive loss
|
| | | | 236,741 | | | | | | (6,270) | | | | | | 230,471 | | |
|
Total Tycoon Choice Global Limited’s Shareholders’ Equity
|
| | | $ | 15,377,365 | | | | | $ | (512,146) | | | | | $ | 14,865,219 | | |
|
Non-controlling interests
|
| | | | (353,407) | | | | | | (5,058) | | | | | | (358,465) | | |
|
Total equity
|
| | | $ | 15,023,958 | | | | | $ | (517,204) | | | | | $ | 14,506,754 | | |
|
Total Liabilities and Equity
|
| | | $ | 25,283,089 | | | | | $ | (517,204) | | | | | $ | 24,765,885 | | |
| | | |
For the year ended December 31, 2022
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
|
Research and development expenses
|
| | | $ | (2,472,291) | | | | | $ | (1,387,101) | | | | | $ | (3,859,392) | | |
|
Income tax provision
|
| | | | (2,145,152) | | | | | | 398,255 | | | | | | (1,746,897) | | |
|
Net income
|
| | | $ | 13,763,817 | | | | | $ | (988,846) | | | | | $ | 12,774,971 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (216,011) | | | | | | 9,790 | | | | | | (206,221) | | |
|
Net income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 13,547,806 | | | | | $ | (979,056) | | | | | $ | 12,568,750 | | |
|
Foreign currency translation adjustment
|
| | | $ | (1,570,357) | | | | | $ | 63,452 | | | | | $ | (1,506,905) | | |
|
Other comprehensive (loss) gain attributable to Tycoon Choice Global Limited’s shareholders
|
| | | | (1,570,357) | | | | | | 63,452 | | | | | | (1,506,905) | | |
|
Comprehensive income
|
| | | $ | 12,193,460 | | | | | $ | (925,394) | | | | | $ | 11,268,066 | | |
|
Non-controlling interests
|
| | | | (216,011) | | | | | | 9,790 | | | | | | (206,221) | | |
|
Comprehensive income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 11,977,449 | | | | | $ | (915,604) | | | | | $ | 11,061,845 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 13,547,806 | | | | | $ | (979,056) | | | | | $ | 12,568,750 | | |
| | | |
For the year ended December 31, 2021
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
|
Research and development expenses
|
| | | $ | (1,040,055) | | | | | $ | (729,906) | | | | | $ | (1,769,961) | | |
|
Income tax provision
|
| | | | (2,422,572) | | | | | | 218,972 | | | | | | (2,203,600) | | |
|
Net income
|
| | | $ | 10,183,018 | | | | | $ | (510,934) | | | | | $ | 9,672,084 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (93,965) | | | | | | 5,058 | | | | | | (88,907) | | |
|
Net income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 10,089,053 | | | | | $ | (505,876) | | | | | $ | 9,583,177 | | |
|
Foreign currency translation adjustment
|
| | | $ | 236,741 | | | | | $ | (6,270) | | | | | $ | 230,471 | | |
|
Other comprehensive (loss) gain attributable to Tycoon Choice Global Limited’s shareholders
|
| | | | 236,741 | | | | | | (6,270) | | | | | | 230,471 | | |
|
Comprehensive income
|
| | | $ | 10,419,759 | | | | | $ | (517,204) | | | | | $ | 9,902,555 | | |
|
Non-controlling interests
|
| | | | (93,965) | | | | | | 5,058 | | | | | | (88,907) | | |
|
Comprehensive income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 10,325,794 | | | | | $ | (512,146) | | | | | $ | 9,813,648 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 10,089,053 | | | | | $ | (505,876) | | | | | $ | 9,583,177 | | |
| | | |
As previously reported
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
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, 2020
|
| | | | — | | | | | $ | — | | | | | $ | 16,835,368 | | | | | $ | 752,377 | | | | | $ | (9,122,065) | | | | | $ | — | | | | | $ | 8,465,680 | | | | | $ | (448,941) | | | | | $ | 8,016,739 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,089,053 | | | | | | — | | | | | | 10,089,053 | | | | | | 93,965 | | | | | | 10,183,018 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,319,687 | | | | | | (2,319,687) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 236,741 | | | | | | 236,741 | | | | | | — | | | | | | 236,741 | | |
|
Balance at 31 December 2021
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,846,942 | | | | | $ | 3,072,064 | | | | | $ | (6,778,383) | | | | | $ | 236,741 | | | | | $ | 15,377,365 | | | | | $ | (353,407) | | | | | $ | 15,023,958 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,547,806 | | | | | | — | | | | | | 13,547,806 | | | | | | 216,011 | | | | | | 13,763,817 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,385,435 | | | | | | (1,385,435) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,570,357) | | | | | | (1,570,357) | | | | | | — | | | | | | (1,570,357) | | |
|
Balance at 31 December 2022
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,850,292 | | | | | $ | 4,457,499 | | | | | $ | 5,383,988 | | | | | $ | (1,333,616) | | | | | $ | 27,358,164 | | | | | $ | (140,746) | | | | | $ | 27,217,418 | | |
| | | |
Adjustments
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
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, 2020
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (505,876) | | | | | | — | | | | | | (505,876) | | | | | | (5,058) | | | | | | (510,934) | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | (51,093) | | | | | | 51,093 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,270) | | | | | | (6,270) | | | | | | — | | | | | | (6,270) | | |
|
Balance at 31 December 2021
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (51,093) | | | | | $ | (454,783) | | | | | $ | (6,270) | | | | | $ | (512,146) | | | | | $ | (5,058) | | | | | $ | (517,204) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (979,056) | | | | | | — | | | | | | (979,056) | | | | | | (9,790) | | | | | | (988,846) | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,087) | | | | | | 11,087 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,452 | | | | | | 63,452 | | | | | | — | | | | | | 63,452 | | |
|
Balance at 31 December 2022
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (62,180) | | | | | $ | (1,422,752) | | | | | $ | 57,182 | | | | | $ | (1,427,750) | | | | | $ | (14,848) | | | | | $ | (1,442,598) | | |
| | | |
As Restated
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
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, 2020
|
| | | | — | | | | | $ | — | | | | | $ | 16,835,368 | | | | | $ | 752,377 | | | | | $ | (9,122,065) | | | | | $ | — | | | | | $ | 8,465,680 | | | | | $ | (448,941) | | | | | $ | 8,016,739 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,583,177 | | | | | | — | | | | | | 9,583,177 | | | | | | 88,907 | | | | | | 9,672,084 | | |
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,268,594 | | | | | | (2,268,594) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 230,471 | | | | | | 230,471 | | | | | | — | | | | | | 230,471 | | |
|
Balance at 31 December 2021
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,846,942 | | | | | $ | 3,020,971 | | | | | $ | (7,233,166) | | | | | $ | 230,471 | | | | | $ | 14,865,219 | | | | | $ | (358,465) | | | | | $ | 14,506,754 | | |
|
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) | | |
|
Balance at 31 December 2022
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,850,292 | | | | | $ | 4,395,319 | | | | | $ | 3,961,236 | | | | | $ | (1,276,434) | | | | | $ | 25,930,414 | | | | | $ | (155,594) | | | | | $ | 25,774,820 | | |
| | | |
For the year ended December 31, 2022
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 13,763,817 | | | | | $ | (988,846) | | | | | $ | 12,774,971 | | |
|
Deferred tax benefit
|
| | | | (125,441) | | | | | | (17,876) | | | | | | (143,317) | | |
|
Prepayments
|
| | | | (4,908,748) | | | | | | 1,342,519 | | | | | | (3,566,229) | | |
|
Tax payables
|
| | | | 1,730,157 | | | | | | (590,299) | | | | | | 1,139,858 | | |
|
Income tax receivables
|
| | | | 527,312 | | | | | | 209,918 | | | | | | 737,230 | | |
|
Net cash provided by operating activities
|
| | | $ | 530,552 | | | | | $ | (44,584) | | | | | $ | 485,968 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | | $ | (5,953,892) | | | | | $ | 44,584 | | | | | $ | (5,909,308) | | |
|
Net cash used in investing activities
|
| | | $ | (5,966,048) | | | | | $ | 44,584 | | | | | $ | (5,921,464) | | |
| | | |
For the year ended December 31, 2021
|
| |||||||||||||||
| | | |
As previously
reported |
| |
Adjustments
|
| |
As Restated
|
| |||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 10,183,018 | | | | | $ | (510,934) | | | | | $ | 9,672,084 | | |
|
Prepayments
|
| | | | (453,242) | | | | | | 729,906 | | | | | | 276,664 | | |
|
Income tax receivables
|
| | | | (550,053) | | | | | | (218,971) | | | | | | (769,024) | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Investments in subsidiaries
|
| | | $ | 25,930,414 | | | | | $ | 14,865,219 | | |
|
Total Assets
|
| | | $ | 25,930,414 | | | | | $ | 14,865,219 | | |
| Shareholders’ Equity | | | | | | | | | | | | | |
|
Ordinary shares, $1 par value, 50,000 shares authorized; 1 share issued and outstanding as of December 31, 2022 and 2021
|
| | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,846,942 | | |
|
Retained earnings (Accumulated deficits)
|
| | | | 8,356,555 | | | | | | (4,212,195) | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (1,276,434) | | | | | | 230,471 | | |
|
Total Shareholders’ Equity
|
| | | | 25,930,414 | | | | | | 14,865,219 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 25,930,414 | | | | | $ | 14,865,219 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
|
Share of profit in subsidiaries, net (Note a)
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Income before income tax
|
| | | | 12,568,750 | | | | | | 9,583,177 | | |
|
Income tax provision
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | | 12,568,750 | | | | | | 9,583,177 | | |
| Other comprehensive (loss) income | | | | | | | | | | | | | |
|
Foreign currency translation (loss) gain
|
| | | $ | (1,506,905) | | | | | | 230,471 | | |
|
Comprehensive income
|
| | | $ | 11,061,845 | | | | | $ | 9,813,648 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,568,750 | | | | | $ | 9,583,177 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Equity income in subsidiaries
|
| | | | (12,568,750) | | | | | | (9,583,177) | | |
|
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
|
Cash at beginning of year
|
| | | $ | — | | | | | $ | — | | |
|
Cash at the end of the year
|
| | | $ | — | | | | | $ | — | | |
| | | |
June 30, 2023
|
| |
December 31, 2022
|
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
| CURRENT ASSETS | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 544,361 | | | | | $ | 1,710,926 | | |
|
Accounts receivable, net
|
| | | | 22,757,635 | | | | | | 24,371,640 | | |
|
Inventories
|
| | | | 874,155 | | | | | | 1,293,249 | | |
|
Prepayments
|
| | | | 7,926,592 | | | | | | 5,799,084 | | |
|
Deposits and other assets
|
| | | | 304,973 | | | | | | 196,999 | | |
|
Due from related parties
|
| | | | 1,306,573 | | | | | | 388,778 | | |
|
Income tax receivable
|
| | | | 52,469 | | | | | | — | | |
|
Total Current Assets
|
| | | | 33,766,758 | | | | | | 33,760,676 | | |
| NON-CURRENT ASSETS | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 6,548,802 | | | | | | 1,471,503 | | |
|
Intangible assets, net
|
| | | | 29,113 | | | | | | 49,481 | | |
|
Deferred tax assets
|
| | | | 131,709 | | | | | | 206,221 | | |
|
Right-of-use assets
|
| | | | 1,018,371 | | | | | | 1,256,704 | | |
|
Goodwill
|
| | | | 58,152 | | | | | | 61,140 | | |
|
Prepayments – non current
|
| | | | 1,164,184 | | | | | | 5,762,918 | | |
|
Deposits and other assets – non current
|
| | | | 43,701 | | | | | | 45,946 | | |
|
Total Non-Current Assets
|
| | | | 8,994,032 | | | | | | 8,853,913 | | |
|
Total Assets
|
| | | $ | 42,760,790 | | | | | $ | 42,614,589 | | |
| CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Short-term bank loans
|
| | | | 6,619,200 | | | | | | 6,234,414 | | |
|
Tax payables
|
| | | | 460,491 | | | | | | 1,795,225 | | |
|
Salaries and benefits payable
|
| | | | 856,314 | | | | | | 611,088 | | |
|
Contract liability
|
| | | | 528,818 | | | | | | 692,511 | | |
|
Short-term lease liabilities
|
| | | | 377,494 | | | | | | 389,630 | | |
|
Accounts payable
|
| | | | 161,378 | | | | | | 215,863 | | |
|
Amounts due to related party
|
| | | | 3,537,471 | | | | | | 4,020,769 | | |
|
Accrued listing expenses payable
|
| | | | 1,860,046 | | | | | | 1,938,122 | | |
|
Accrued expenses and other payables
|
| | | | 934,720 | | | | | | 104,948 | | |
|
Deferred tax liabilities
|
| | | | 14,900 | | | | | | 20,321 | | |
|
Total Current Liabilities
|
| | | | 15,350,832 | | | | | | 16,022,891 | | |
| NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 590,627 | | | | | | 816,878 | | |
|
Total Non-Current Liabilities
|
| | | | 590,627 | | | | | | 816,878 | | |
|
Total Liabilities
|
| | | $ | 15,941,459 | | | | | $ | 16,839,769 | | |
|
Commitments and Contingencies
|
| | | | — | | | | | | — | | |
| Equity | | | | | | | | | | | | | |
|
Ordinary shares, $1.00 par value, 50,000 shares authorized; 1 share issued and outstanding as of June 30, 2023 and December 31, 2022
|
| | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Statutory reserve
|
| | | | 4,513,182 | | | | | | 4,395,319 | | |
|
Retained earnings
|
| | | | 6,182,817 | | | | | | 3,961,236 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,596,020) | | | | | | (1,276,434) | | |
|
Total Tycoon Choice Global Limited’s Shareholders’ Equity
|
| | | | 26,950,272 | | | | | | 25,930,414 | | |
|
Non-controlling interests
|
| | | | (130,941) | | | | | | (155,594) | | |
|
Total Liabilities and Equity
|
| | | $ | 42,760,790 | | | | | $ | 42,614,589 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Revenues
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | |
|
Cost of revenues
|
| | | | (2,042,987) | | | | | | (3,807,020) | | |
|
Gross profit
|
| | | | 9,503,260 | | | | | | 9,865,954 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing expenses
|
| | | | (1,649,196) | | | | | | (1,873,647) | | |
|
General and administrative expenses
|
| | | | (2,564,931) | | | | | | (3,775,552) | | |
|
Research and development expenses
|
| | | | (2,286,672) | | | | | | (1,382,980) | | |
|
Total operating expenses
|
| | | | (6,500,799) | | | | | | (7,032,179) | | |
|
Income from operations
|
| | | | 3,002,461 | | | | | | 2,833,775 | | |
|
Interest expense
|
| | | | (83,436) | | | | | | (84,385) | | |
|
Interest income
|
| | | | 1,045 | | | | | | 4,104 | | |
|
Subsidy income
|
| | | | 24,435 | | | | | | 205,933 | | |
|
Other expenses (income), net
|
| | | | 1,516 | | | | | | (28,673) | | |
|
Income before income tax
|
| | | | 2,946,021 | | | | | | 2,930,754 | | |
|
Income tax provision
|
| | | | (581,924) | | | | | | (560,099) | | |
|
Net income
|
| | | | 2,364,097 | | | | | | 2,370,655 | | |
|
Less: net income attributable to non-controlling interests
|
| | | | (24,653) | | | | | | (13,930) | | |
|
Net income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | $ | (1,319,586) | | | | | $ | (809,836) | | |
|
Less: foreign currency translation loss attributable to non-controlling interests
|
| | | | — | | | | | | — | | |
|
Other comprehensive loss attributable to Tycoon Choice Global Limited’s shareholders
|
| | | | (1,319,586) | | | | | | (809,836) | | |
|
Comprehensive income
|
| | | | 1,044,511 | | | | | | 1,560,819 | | |
|
Non-controlling interests
|
| | | | (24,653) | | | | | | (13,930) | | |
|
Comprehensive income attributable to Tycoon Choice Global Limited’s shareholders
|
| | | $ | 1,019,858 | | | | | $ | 1,546,889 | | |
|
Basic and diluted earnings per common share
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
|
Weighted average number of share outstanding – basic and diluted
|
| | | | 1 | | | | | | 1 | | |
| | | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Statutory
reserve |
| |
Retained
earnings (accumulated deficits) |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
shareholder’s equity |
| |
Non-
controlling interests |
| |
Total equity
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31
2021 |
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,846,942 | | | | | $ | 3,020,971 | | | | | $ | (7,233,166) | | | | | $ | 230,471 | | | | | $ | 14,865,219 | | | | | $ | (358,465) | | | | | $ | 14,506,754 | | | | | | | | | | ||||||||||||||
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,356,725 | | | | | | — | | | | | | 2,356,725 | | | | | | 13,930 | | | | | | 2,370,655 | | | | | | | | | | ||||||||||||||
|
Appropriation of statutory reserve
|
| | | | — | | | | | | — | | | | | | — | | | | | | 367,493 | | | | | | (367,493) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | ||||||||||||||
|
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (809,836) | | | | | | (809,836) | | | | | | — | | | | | | (809,836) | | | | | | | | | | ||||||||||||||
|
Balance at June 30, 2022
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,846,942 | | | | | $ | 3,388,464 | | | | | $ | (5,243,934) | | | | | $ | (579,365) | | | | | $ | 16,412,108 | | | | | $ | (344,535) | | | | | $ | 16,067,573 | | | | | | | | | | ||||||||||||||
| | | |
Ordinary Shares
|
| |
Additional
paid-in capital |
| |
Statutory
reserve |
| |
Retained
earnings (accumulated deficits) |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
shareholder’s equity |
| |
Non-
controlling interests |
| |
Total equity
|
| | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31
2022 |
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,850,292 | | | | | $ | 4,395,319 | | | | | $ | 3,961,236 | | | | | $ | (1,276,434) | | | | | $ | 25,930,414 | | | | | $ | (155,594) | | | | | $ | 25,774,820 | | | | | | | | | | ||||||||||||||
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,339,444 | | | | | | — | | | | | | 2,339,444 | | | | | | 24,653 | | | | | | 2,364,097 | | | | | | | | | | ||||||||||||||
|
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
|
| | | | 1 | | | | | $ | 1 | | | | | $ | 18,850,292 | | | | | $ | 4,513,182 | | | | | $ | 6,182,817 | | | | | $ | (2,597,729) | | | | | $ | 26,950,272 | | | | | $ | (129,232) | | | | | $ | 26,819,331 | | | | | | | | | | ||||||||||||||
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | | | | ||||||||||
|
Net income
|
| | | $ | 2,364,097 | | | | | $ | 2,370,655 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 412,421 | | | | | | 470,265 | | |
|
Deferred tax expenses (benefit)
|
| | | | 62,789 | | | | | | (62,929) | | |
|
Allowance for credit losses
|
| | | | 452,339 | | | | | | 231,442 | | |
|
Amortization of right-of-use assets
|
| | | | 189,354 | | | | | | 290,224 | | |
|
Changes in assets and liabilities:
|
| | | ||||||||||
|
Accounts receivable
|
| | | | (9,902) | | | | | | (2,787,247) | | |
|
Inventories
|
| | | | 372,402 | | | | | | 1,566,693 | | |
|
Prepayments
|
| | | | (2,522,838) | | | | | | (2,936,662) | | |
|
Deposits and other assets
|
| | | | (123,061) | | | | | | 105,752 | | |
|
Right-of-use assets
|
| | | | (4,233) | | | | | | — | | |
|
Accounts payable
|
| | | | (45,973) | | | | | | (163,055) | | |
|
Contract liabilities
|
| | | | (135,872) | | | | | | (33,592) | | |
|
Lease liabilities
|
| | | | (187,745) | | | | | | (216,746) | | |
|
Accrued expenses and other payables
|
| | | | 1,178,935 | | | | | | 1,399,983 | | |
|
Taxes payable
|
| | | | (1,304,862) | | | | | | 333,819 | | |
|
Income tax receivables
|
| | | | (54,905) | | | | | | (35,252) | | |
|
Net cash provided by operating activities
|
| | | | 642,946 | | | | | | 533,350 | | |
| CASH FLOWS FROM INVESTING ACTIVITIES: | | | | ||||||||||
|
Purchase of property and equipment
|
| | | | (1,264,414) | | | | | | (1,003,339) | | |
|
Purchase of intangible assets
|
| | | | — | | | | | | (46,537) | | |
|
Net cash used in investing activities
|
| | | | (1,264,414) | | | | | | (1,049,876) | | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | | | | ||||||||||
|
Proceeds from short-term bank loans
|
| | | | 3,607,500 | | | | | | 3,703,200 | | |
|
Repayments of short-term bank loans
|
| | | | (2,886,000) | | | | | | (1,388,700) | | |
|
Due from related parties
|
| | | | (1,280,361) | | | | | | (77,110) | | |
|
Net cash (used in) provided by financing activities
|
| | | | (558,861) | | | | | | 2,237,390 | | |
|
Effect of exchange rate changes
|
| | | | 13,764 | | | | | | (231,448) | | |
|
Net change in cash
|
| | | | (1,166,565) | | | | | | 1,489,416 | | |
|
Cash at beginning of period
|
| | | $ | 1,710,926 | | | | | $ | 3,032,151 | | |
|
Cash at end of period
|
| | | $ | 544,361 | | | | | $ | 4,521,567 | | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | ||||||||||
|
Cash paid for income taxes
|
| | | $ | 1,016,360 | | | | | $ | 856,271 | | |
|
Cash paid for interest
|
| | | $ | 83,436 | | | | | $ | 84,385 | | |
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal
Activities |
|
|
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 |
|
| 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 |
|
|
Name of Entity
|
| |
Date of
Incorporation/ Acquisition |
| |
Place of
Incorporation |
| |
Shareholders
|
| |
% of
Equity Ownership |
| |
Principal
Activities |
|
| 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 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 | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Accounts receivable
|
| | | $ | 23,803,071 | | | | | $ | 25,016,309 | | |
|
Less: allowance for credit losses
|
| | | | (1,045,436) | | | | | | (644,669) | | |
|
Accounts receivable, net
|
| | | $ | 22,757,635 | | | | | $ | 24,371,640 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Beginning balance
|
| | | $ | (644,669) | | | | | $ | (234,190) | | |
|
Additions charged to allowance for expected credit losses
|
| | | | (452,339) | | | | | | (231,442) | | |
|
Foreign currency translation adjustments
|
| | | | 51,572 | | | | | | 18,875 | | |
|
Ending balance
|
| | | $ | (1,045,436) | | | | | $ | (446,757) | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Within 90 days
|
| | | $ | 11,090,497 | | | | | $ | 18,398,260 | | |
|
Between 3 and 6 months
|
| | | | 10,837,749 | | | | | | 5,287,519 | | |
|
Between 6 months and a year
|
| | | | 1,669,024 | | | | | | 1,146,200 | | |
|
Over a year
|
| | | | 205,801 | | | | | | 184,330 | | |
| | | | | $ | 23,803,071 | | | | | $ | 25,016,309 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Finished goods
|
| | | $ | 140,004 | | | | | $ | 477,345 | | |
|
Raw materials
|
| | | | 448,733 | | | | | | 485,149 | | |
|
Work in progress
|
| | | | 285,418 | | | | | | 330,755 | | |
|
Inventories
|
| | | $ | 874,155 | | | | | $ | 1,293,249 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Prepayment for R&D
|
| | | $ | 5,977,943 | | | | | $ | 3,482,467 | | |
|
Prepayment for purchase of property and equipment
|
| | | | 1,164,184 | | | | | | 5,762,918 | | |
|
Prepayment for purchase of materials and others
|
| | | | 1,068,348 | | | | | | 880,825 | | |
|
Prepaid expense for others
|
| | | | 880,301 | | | | | | 1,435,792 | | |
|
Subtotal
|
| | | | 9,090,776 | | | | | | 11,562,002 | | |
|
Less: Long term portion
|
| | | | (1,164,184) | | | | | | (5,762,918) | | |
|
Prepayments – current portion
|
| | | $ | 7,926,592 | | | | | $ | 5,799,084 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Deposits
|
| | | $ | 186,819 | | | | | $ | 182,050 | | |
|
Other receivables
|
| | | | 161,855 | | | | | | 60,895 | | |
|
Subtotal
|
| | | $ | 348,674 | | | | | $ | 242,945 | | |
|
Less: Long term portion
|
| | | | (43,701) | | | | | | (45,946) | | |
|
Deposits and other assets – current portion
|
| | | $ | 304,973 | | | | | $ | 196,999 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Leasehold improvement
|
| | | $ | 4,526,465 | | | | | $ | 2,607,048 | | |
|
Machinery
|
| | | | 4,117,681 | | | | | | 659,712 | | |
|
Furniture, fixtures and equipment
|
| | | | 438,170 | | | | | | 460,366 | | |
|
Motor vehicles
|
| | | | 41,454 | | | | | | 43,585 | | |
|
Medical equipment
|
| | | | 335,599 | | | | | | 365,415 | | |
|
Total
|
| | | | 9,459,369 | | | | | | 4,136,126 | | |
|
Less: Accumulated depreciation
|
| | | | (2,910,567) | | | | | | (2,664,623) | | |
|
Property and equipment, net
|
| | | $ | 6,548,802 | | | | | $ | 1,471,503 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
Patent
|
| | | $ | 248,220 | | | | | $ | 260,975 | | |
|
Software
|
| | | | 41,590 | | | | | | 43,728 | | |
|
Less: accumulated amortization
|
| | | | (260,697) | | | | | | (255,222) | | |
|
Intangible assets, net
|
| | | $ | 29,113 | | | | | $ | 49,481 | | |
|
Six months ended June 30,
|
| |
Amortization
expense |
| |||
| 2024 | | | | $ | 8,318 | | |
| 2025 | | | | | 8,318 | | |
| 2026 | | | | | 8,318 | | |
| 2027 | | | | | 4,159 | | |
| Total | | | | $ | 29,113 | | |
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Rate
|
| |
Issuance
Date |
| |
Expiration
Date |
| |
Amount-
RMB |
| |
Amount-US$
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-branch | | |
Baide
Suzhou |
| |
Domestic
letter of credit |
| |
2.61%
|
| |
8 July
2022 |
| |
7 July
2023 |
| |
10,000,000
|
| |
1,379,000
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide
Suzhou |
| |
Domestic letter of
credit |
| |
2.00%
|
| |
9 August
2022 |
| |
8 August
2023 |
| |
10,000,000
|
| |
1,379,000
|
|
| China CITIC Bank Suzhou Branch | | |
Baide
Suzhou |
| |
Nanjing Changcheng
|
| |
4.00%
|
| |
15 May
2023 |
| |
15 May
2024 |
| |
4,000,000
|
| |
551,600
|
|
| China CITIC Bank Suzhou Branch | | |
Baide
Suzhou |
| |
Nanjing Changcheng
|
| |
3.80%
|
| |
29 June
2023 |
| |
29 December
2023 |
| |
10,000,000
|
| |
1,379,000
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| |
Baide Suzhou
|
| |
4.05%
|
| |
29 November
2022 |
| |
28 November
2023 |
| |
3,000,000
|
| |
413,700
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| | N/A | | |
3.95%
|
| |
16 March
2023 |
| |
15 March
2024 |
| |
5,000,000
|
| |
689,500
|
|
|
China CITIC Bank Taicang Sub-branch
|
| |
Baide
Suzhou |
| | N/A | | |
N/A
|
| |
21 March
2023 |
| |
21 September
2023 |
| |
6,000,000
|
| |
827,400
|
|
| Total | | | | | | | | | | | | | | | | | |
48,000,000
|
| |
6,619,200
|
|
|
Lender
|
| |
Company
|
| |
Guarantors/
Collateral |
| |
Rate
|
| |
Date
|
| |
Date
|
| |
Amount-
RMB |
| |
Amount-US$
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.450%
|
| |
16 August
2022 |
| |
15 May
2023 |
| |
4,000,000
|
| |
579,945
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
4.350%
|
| |
22 March
2022 |
| |
21 March
2023 |
| |
6,000,000
|
| |
869,918
|
|
| China CITIC Bank Suzhou Branch | | |
Baide Suzhou
|
| |
Nanjing Changcheng
|
| |
3.950%
|
| |
29 December
2022 |
| |
28 June
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| China Merchants Bank Guangzhou Guanggang New City Sub-branch | | |
Baide Suzhou
|
| |
Domestic letter of
credit |
| |
2.610%
|
| |
8 July
2022 |
| |
7 July
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| Taicang Sub-branch, Suzhou Branch, China Merchants Bank | | |
Baide Suzhou
|
| |
Domestic
letter of credit |
| |
2.000%
|
| |
9 August
2022 |
| |
8 August
2023 |
| |
10,000,000
|
| |
1,449,864
|
|
| Bank of Nanjing | | |
Nanjing Changcheng
|
| |
Baide Suzhou
|
| |
4.050%
|
| |
29 November
2022 |
| |
28 November
2023 |
| |
3,000,000
|
| |
434,959
|
|
| Total | | | | | | | | | | | | | | | | | |
43,000,000
|
| |
6,234,414
|
|
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Cash payments for operating leases
|
| | | $ | 214,009 | | | | | $ | 232,322 | | |
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
| | | | 17,168 | | | | | | — | | |
| |
2024
|
| | | $ | 423,336 | | |
| |
2025
|
| | | | 411,587 | | |
| |
2026
|
| | | | 114,075 | | |
| |
2027
|
| | | | 87,926 | | |
| |
Total future lease payments
|
| | | | 1,036,924 | | |
| |
Less: imputed interest
|
| | | | (68,803) | | |
| |
Total lease liabilities
|
| | | $ | 968,121 | | |
| |
Less: Long term portions
|
| | | | 590,627 | | |
| |
Lease liabilities – current portions
|
| | | $ | 377,494 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Current tax expense
|
| | | $ | 519,135 | | | | | $ | 623,029 | | |
|
Deferred tax expense (benefit)
|
| | | | 62,789 | | | | | | (62,930) | | |
|
Income tax provision
|
| | | $ | 581,924 | | | | | $ | 560,099 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Hong Kong
|
| | | $ | (350,274) | | | | | $ | (1,948,297) | | |
|
PRC
|
| | | | 3,296,295 | | | | | | 4,879,051 | | |
| | | | | $ | 2,946,021 | | | | | $ | 2,930,754 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 109,221 | | | | | $ | 105,520 | | |
|
Net operating loss carryforward
|
| | | | 428,519 | | | | | | 502,893 | | |
|
Temporary differences resulting from right-of-use assets and lease liabilities
|
| | | | 25,296 | | | | | | 3,604 | | |
|
Total deferred tax assets
|
| | | $ | 563,036 | | | | | $ | 612,017 | | |
|
Less: Valuation allowance
|
| | | | (431,327) | | | | | | (405,796) | | |
|
Deferred tax assets, net
|
| | | $ | 131,709 | | | | | $ | 206,221 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Temporary differences resulting from right-of-use assets and lease liabilities
|
| | | | 14,900 | | | | | | 16,696 | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 3,625 | | |
|
Total deferred tax liabilities
|
| | | $ | 14,900 | | | | | $ | 20,321 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
|
VAT tax payable
|
| | | $ | 242,882 | | | | | $ | 959,016 | | |
|
Income tax payable
|
| | | | 186,314 | | | | | | 714,466 | | |
|
Individual income tax payable
|
| | | | 195 | | | | | | 8,916 | | |
|
Other tax payables
|
| | | | 31,100 | | | | | | 112,827 | | |
|
Total tax payables
|
| | | $ | 460,491 | | | | | $ | 1,795,225 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income attributable to ordinary shareholders
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted average number of ordinary shares outstanding, basic and diluted
|
| | | | 1 | | | | | | 1 | | |
|
Net income per share, basic and diluted
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Due from related parties: | | | | | | | | | | | | | |
|
Haimei Wu(1)
|
| | | $ | 1,306,573 | | | | | $ | 388,778 | | |
|
Total
|
| | | $ | 1,306,573 | | | | | $ | 388,778 | | |
| Due to related parties: | | | | | | | | | | | | | |
|
Betters Medical Investment Holdings Limited(2)
|
| | | $ | 3,537,471 | | | | | $ | 4,020,769 | | |
|
Total
|
| | | $ | 3,537,471 | | | | | $ | 4,020,769 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
Distributors
|
| | | $ | 3,931,512 | | | | | $ | 6,620,825 | | |
|
Direct customers(1)
|
| | | | 7,614,735 | | | | | | 7,052,149 | | |
|
Total
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
At a point of time
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | |
| | | |
Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
|
MWA devices
|
| | | $ | 11,019,358 | | | | | $ | 10,674,384 | | |
|
– MWA needles
|
| | | | 10,762,402 | | | | | | 10,238,166 | | |
|
– MWA therapeutic apparatus
|
| | | | 256,956 | | | | | | 436,218 | | |
|
Other medical devices
|
| | | | 526,889 | | | | | | 2,998,590 | | |
|
Total
|
| | | $ | 11,546,247 | | | | | $ | 13,672,974 | | |
| | | |
As of
June 30, 2023 (Unaudited) |
| |
As of
December 31, 2022 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Investments in subsidiaries
|
| | | $ | 26,950,272 | | | | | $ | 25,930,414 | | |
|
Total Assets
|
| | | $ | 26,950,272 | | | | | $ | 25,930,414 | | |
| Shareholders’ Equity | | | | | | | | | | | | | |
|
Ordinary shares, $1 par value, 50,000 shares authorized; 1 share issued and outstanding as of December 31, 2022 and 2021
|
| | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 18,850,292 | | | | | | 18,850,292 | | |
|
Retained earnings
|
| | | | 10,695,999 | | | | | | 8,356,555 | | |
|
Accumulated other comprehensive loss
|
| | | | (2,596,020) | | | | | | (1,276,434) | | |
|
Total Shareholders’ Equity
|
| | | | 26,950,272 | | | | | | 25,930,414 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 26,950,272 | | | | | $ | 25,930,414 | | |
| | | |
For Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Share of profit in subsidiaries, net (Note a)
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
|
Income before income tax
|
| | | | 2,339,444 | | | | | | 2,356,725 | | |
|
Income tax provision
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | | 2,339,444 | | | | | | 2,356,725 | | |
| Other comprehensive loss | | | | | | | | | | | | | |
|
Foreign currency translation loss
|
| | | $ | (1,319,586) | | | | | $ | (809,836) | | |
|
Comprehensive income
|
| | | $ | 1,019,858 | | | | | $ | 1,546,889 | | |
| | | |
For Six months ended June 30,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 2,339,444 | | | | | $ | 2,356,725 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Equity income in subsidiaries
|
| | | | (2,339,444) | | | | | | (2,356,725) | | |
|
Net cash provided by operating activities
|
| | | | — | | | | | | — | | |
|
Cash at beginning of period
|
| | | $ | — | | | | | $ | — | | |
|
Cash at the end of the period
|
| | | $ | — | | | | | $ | — | | |
| | | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 351,432 | | | | | $ | 896,517 | | |
|
Prepaid expenses
|
| | | | 457,974 | | | | | | 569,788 | | |
|
Total Current Assets
|
| | | | 809,406 | | | | | | 1,466,305 | | |
|
Investments held in the Trust Account
|
| | | | 237,735,165 | | | | | | 234,609,686 | | |
|
Non-current prepaid expenses
|
| | | | — | | | | | | 457,974 | | |
|
Total Assets
|
| | |
$
|
238,544,571
|
| | | | $ | 236,533,965 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 310,901 | | | | | $ | 52,897 | | |
|
Income tax payable
|
| | | | 620,346 | | | | | | — | | |
|
Franchise tax payable
|
| | | | 211,090 | | | | | | 159,452 | | |
|
Accrued offering costs
|
| | | | 415,907 | | | | | | 415,907 | | |
|
Due to related parties
|
| | | | 538,558 | | | | | | 81,058 | | |
|
Working capital loan – Sponsor
|
| | | | 300,000 | | | | | | 300,000 | | |
|
Total Current Liabilities
|
| | | | 2,396,802 | | | | | | 1,009,314 | | |
|
Deferred underwriting compensation
|
| | | | 8,050,000 | | | | | | 8,050,000 | | |
|
Total liabilities
|
| | | | 10,446,802 | | | | | | 9,059,314 | | |
| COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption; 23,000,000 shares (at redemption value)
|
| | | | 236,903,730 | | | | | | 234,600,000 | | |
| 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 shares authorized, none issued and outstanding of December 31, 2022 and 2021, respectively (excluding 23,000,000 shares subject to possible redemption)
|
| | | | — | | | | | | — | | |
|
Class B Common Stock, $0.0001 par value, 50,000,000 per amended and restated COI shares authorized, 5,750,000 shares issued and outstanding as of December 31, 2022 and 2021, respectively
|
| | | | 575 | | | | | | 575 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (8,806,536) | | | | | | (7,125,924) | | |
|
Total Stockholders’ Deficit
|
| | | | (8,805,961) | | | | | | (7,125,349) | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and
Stockholders’ Deficit |
| | | $ | 238,544,571 | | | | | $ | 236,533,965 | | |
| | | |
For the
Year Ended December 31, 2022 |
| |
For the Period From
March 15, 2021 (Inception) Through December 31, 2021 |
| ||||||
| EXPENSES | | | | | | | | | | | | | |
|
Financial services and administrative fee – related party
|
| | | $ | 570,000 | | | | | $ | 357,500 | | |
|
Franchise tax
|
| | | | 214,291 | | | | | | 159,452 | | |
|
General and administrative
|
| | | | 1,260,378 | | | | | | 189,705 | | |
|
TOTAL EXPENSES
|
| | | | 2,044,669 | | | | | | 706,657 | | |
| OTHER INCOME | | | | | | | | | | | | | |
|
Income earned on Investments held in Trust Account
|
| | | | 3,288,133 | | | | | | 9,686 | | |
|
TOTAL OTHER INCOME
|
| | | | 3,288,133 | | | | | | 9,686 | | |
|
Net income (loss) before provision for income taxes
|
| | | | 1,243,464 | | | | | | (696,971) | | |
|
Provision for income taxes
|
| | | | 620,346 | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 623,118 | | | | | $ | (696,971) | | |
|
Weighted average number of shares of Class A common stock outstanding, basic and diluted
|
| | | | 23,000,000 | | | | | | 5,295,533 | | |
|
Basic and diluted net income (loss) per share of Class A common stock
|
| | | $ | 0.02 | | | | | $ | (0.07) | | |
|
Weighted average number of shares of Class B common stock outstanding, basic and diluted(1)
|
| | | | 5,750,000 | | | | | | 5,172,680 | | |
|
Basic and diluted net loss per share of Class B common stock
|
| | | $ | 0.02 | | | | | $ | (0.07) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of March 15, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of Class B common stock to Sponsor
|
| | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
|
Remeasurement of Class A common stock to
redemption value |
| | | | — | | | | | | — | | | | | | (24,425) | | | | | | (6,428,953) | | | | | | (6,453,378) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (696,971) | | | | | | (696,971) | | |
|
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) | | |
| | | |
For the Year
Ended December 31, 2022 |
| |
For the Period
from March 15, 2021 (Inception) Through December 31, 2021 |
| ||||||
| Cash Flows From Operating Activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 623,118 | | | | | $ | (696,971) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Operating costs paid by related parties
|
| | | | 457,500 | | | | | | 245,150 | | |
|
Investment income earned on treasury securities held in Trust Account
|
| | | | (3,288,133) | | | | | | (9,686) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 569,788 | | | | | | (1,027,762) | | |
|
Income tax payable
|
| | | | 620,346 | | | | | | — | | |
|
Franchise tax payable
|
| | | | 51,638 | | | | | | 159,452 | | |
|
Accounts payable and accrued expenses
|
| | | | 258,044 | | | | | | 52,897 | | |
|
Net Cash Used In Operating Activities
|
| | | | (707,739) | | | | | | (1,276,920) | | |
| Cash Flows From Investing Activities: | | | | | | | | | | | | | |
|
Cash deposited into Trust Account
|
| | | | — | | | | | | (234,600,000) | | |
|
Cash withdrawn from Trust Account to pay taxes
|
| | | | 162,654 | | | | | | — | | |
|
Net Cash Flows Provided By (Used In) Investing Activities
|
| | | | 162,654 | | | | | | (234,600,000) | | |
| Cash Flows From Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from sale of Units in Public Offering, net of underwriting fee
|
| | | | — | | | | | | 225,400,000 | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | — | | | | | | 11,700,000 | | |
|
Payment of offering costs
|
| | | | — | | | | | | (326,563) | | |
|
Net Cash Provided by Financing Activities
|
| | | | — | | | | | | 236,773,437 | | |
|
Net change in cash
|
| | | | (545,085) | | | | | | 896,517 | | |
|
Cash at beginning of year
|
| | | | 896,517 | | | | | | — | | |
|
Cash at end of year
|
| | | $ | 351,432 | | | | | $ | 896,517 | | |
| Supplemental disclosure of non-cash financing activities: | | | | | | | | | | | | | |
|
Related party advances paid by Sponsor under promissory note
|
| | | $ | — | | | | | $ | 300,000 | | |
|
Deferred offering costs paid by stockholder receivable
|
| | | $ | — | | | | | $ | 25,000 | | |
|
Offering costs paid by related party
|
| | | $ | — | | | | | $ | 135,908 | | |
|
Offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 415,907 | | |
|
Deferred underwriters’ commissions charged to additional paid in capital in
connection with public offering |
| | | $ | — | | | | | $ | 8,050,000 | | |
|
Initial value of Class A common stock subject to possible redemption
|
| | | $ | — | | | | | $ | 211,637,337 | | |
|
Current period remeasurement to redemption value
|
| | | $ | 2,303,730 | | | | | $ | 6,428,953 | | |
| |
Gross proceeds
|
| | | $ | 230,000,000 | | |
| | Less: | | | | | | | |
| |
Issuance costs allocated to Class A common stock
|
| | | | (13,180,210) | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (5,182,453) | | |
| | | | | | | (18,362,663) | | |
| | Plus: | | | | | | | |
| |
Initial remeasurement adjustment of carrying value to redemption value
|
| | | | 22,962,663 | | |
| |
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
|
| |
| | | |
For the Year
Ended December 31, 2022 |
| |
For the Period From
March 15, 2021 (inception) Through December 31, 2021 |
| ||||||
| Class A Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (loss) allocable to Class A Common Stock
|
| | | $ | 498,494 | | | | | | (352,575) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 23,000,000 | | | | | | 5,295,533 | | |
|
Basic and diluted net income (loss) per share, Class A Common Stock
|
| | | $ | 0.02 | | | | | $ | (0.07) | | |
| Class B Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (loss) allocable to Class B Common Stock
|
| | | $ | 124,624 | | | | | | (344,396) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,172,680 | | |
|
Basic and diluted net income (loss) per share, Class B Common Stock
|
| | | $ | 0.02 | | | | | $ | (0.07) | | |
|
Description
|
| |
Level
|
| |
December 31,
2022 |
| |
December 31,
2021 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | 1 | | | | | $ | 237,735,165 | | | | | $ | 234,609,686 | | |
| | | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | — | | | | | $ | 31,451 | | |
|
Startup/organizational costs
|
| | | | 499,292 | | | | | | 114,913 | | |
|
Total deferred tax assets
|
| | | | 499,292 | | | | | | 146,364 | | |
|
Valuation Allowance
|
| | | | (499,292) | | | | | | (146,364) | | |
|
Deferred tax asset, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year Ended
December 31, 2022 |
| |
For the Period From
March 15, 2021 (Inception) Through December 31, 2021 |
| ||||||
| Federal | | | | | | | | | | | | | |
|
Current
|
| | | $ | 620,346 | | | | | $ | — | | |
|
Deferred
|
| | | | (352,928) | | | | | | (146,364) | | |
| State and local | | | | | | | | | | | | | |
|
Current
|
| | | | — | | | | | | — | | |
|
Deferred
|
| | | | — | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 352,928 | | | | | | 146,364 | | |
|
Income tax provision
|
| | | $ | 620,346 | | | | | $ | — | | |
| | | |
Year Ended
December 31, 2022 |
| |
For the Period From
February 9, 2021 (Inception) Through December 31, 2021 |
| ||||||
|
U.S. federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
Valuation allowance
|
| | | | 28.9% | | | | | | (21.0)% | | |
|
Income tax provision
|
| | | | 49.9% | | | | | | —% | | |
| | | |
June 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(unaudited)
|
| |
(audited)
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 180,323 | | | | | $ | 351,432 | | |
|
Prepaid expenses
|
| | | | 253,081 | | | | | | 457,974 | | |
|
Total Current Assets
|
| | | | 433,404 | | | | | | 809,406 | | |
|
Investments held in the Trust Account
|
| | | | 50,817,537 | | | | | | 237,735,165 | | |
|
Total Assets
|
| | |
$
|
51,250,941
|
| | | | $ | 238,544,571 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 3,526,906 | | | | | $ | 310,901 | | |
|
Excise tax payable
|
| | | | 1,893,966 | | | | | | — | | |
|
Income tax payable
|
| | | | 290,651 | | | | | | 620,346 | | |
|
Franchise tax payable
|
| | | | 100,000 | | | | | | 211,090 | | |
|
Accrued offering costs
|
| | | | 400,907 | | | | | | 415,907 | | |
|
Due to related parties
|
| | | | 262,724 | | | | | | 538,558 | | |
|
Working capital loan – Sponsor
|
| | | | 802,450 | | | | | | 300,000 | | |
|
Total Current Liabilities
|
| | | | 7,277,604 | | | | | | 2,396,802 | | |
|
Deferred underwriting compensation
|
| | | | 8,050,000 | | | | | | 8,050,000 | | |
|
Total liabilities
|
| | | | 15,327,604 | | | | | | 10,446,802 | | |
| COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption; 4,788,792 and 23,000,000 shares (at redemption value; $10.55 and $10.30 per share at June 30, 2023 and December 31, 2022, respectively)
|
| | | | 50,506,086 | | | | | | 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 shares authorized,
none issued and outstanding of June 30, 2023 and December 31, 2022, respectively (excluding 4,788,792 and 23,000,000 shares subject to possible redemption as of June 30, 2023 and December 31, 2022, respectively) |
| | | | — | | | | | | — | | |
|
Class B Common Stock, $0.0001 par value, 50,000,000 shares authorized, 5,750,000 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively
|
| | | | 575 | | | | | | 575 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (14,583,324) | | | | | | (8,806,536) | | |
|
Total Stockholders’ Deficit
|
| | | | (14,582,749) | | | | | | (8,805,961) | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 51,250,941 | | | | | $ | 238,544,571 | | |
| | | |
For the Three
Months Ended June 30, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial services and administrative fee – related party
|
| | | $ | 30,000 | | | | | $ | 142,500 | | | | | $ | 60,000 | | | | | $ | 285,000 | | |
|
Franchise tax
|
| | | | 51,622 | | | | | | 49,863 | | | | | | 101,622 | | | | | | 102,379 | | |
|
General and administrative
|
| | | | 3,394,865 | | | | | | 206,907 | | | | | | 3,822,823 | | | | | | 508,670 | | |
|
TOTAL EXPENSES
|
| | | | 3,476,487 | | | | | | 399,270 | | | | | | 3,984,445 | | | | | | 896,049 | | |
| OTHER INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income earned on Investments held in Trust Account
|
| | | | 1,376,395 | | | | | | 120,146 | | | | | | 3,897,723 | | | | | | 150,610 | | |
|
TOTAL OTHER INCOME
|
| | | | 1,376,395 | | | | | | 120,146 | | | | | | 3,897,723 | | | | | | 150,610 | | |
|
Net loss before income taxes
|
| | | | (2,100,092) | | | | | | (279,124) | | | | | | (86,722) | | | | | | (745,439) | | |
|
Income tax provision
|
| | | | 278,202 | | | | | | — | | | | | | 797,181 | | | | | | — | | |
|
Net loss
|
| | | $ | (2,378,294) | | | | | $ | (279,124) | | | | | $ | (883,903) | | | | | $ | (745,439) | | |
|
Weighted average number of shares of Class A common stock
outstanding, basic and diluted |
| | | | 7,390,393 | | | | | | 23,000,000 | | | | | | 15,152,076 | | | | | | 23,000,000 | | |
|
Basic and diluted net loss per share of Class A common stock
|
| | | $ | (0.18) | | | | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.03) | | |
|
Weighted average number of shares of Class B 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 B common stock
|
| | | $ | (0.18) | | | | | $ | (0.01) | | | | | $ | (0.04) | | | | | $ | (0.03) | | |
| | | |
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) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of December 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (7,125,924) | | | | | $ | (7,125,349) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (466,315) | | | | | | (466,315) | | |
|
Balance as of March 31, 2022
|
| | | | 5,750,000 | | | | | | 575 | | | | | $ | — | | | | | | (7,592,239) | | | | | | (7,591,664) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (279,124) | | | | | | (279,124) | | |
|
Balance as of June 30, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (7,871,363) | | | | | $ | (7,870,788) | | |
| | | |
For the
Six Months Ended June 30, 2023 |
| |
For the
Six Months Ended June 30, 2022 |
| ||||||
| Cash Flows From Operating Activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (883,903) | | | | | $ | (745,439) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Investment income earned on treasury securities held in Trust Account
|
| | | | (3,897,723) | | | | | | (150,610) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Due to related parties
|
| | | | (275,834) | | | | | | 172,500 | | |
|
Prepaid expenses
|
| | | | 204,893 | | | | | | 284,893 | | |
|
Income tax payable
|
| | | | (329,695) | | | | | | — | | |
|
Franchise tax payable
|
| | | | (111,090) | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 3,216,005 | | | | | | (72,463) | | |
|
Net Cash Used In Operating Activities
|
| | | | (2,077,347) | | | | | | (511,119) | | |
| Cash Flows From Investing Activities: | | | | | | | | | | | | | |
|
Withdrawal of trust account funds for taxes
|
| | | | 1,418,788 | | | | | | — | | |
|
Withdrawal of trust funds in relation to redemptions of Class A common stock
|
| | | | 189,396,563 | | | | | | — | | |
|
Net Cash Provided by Investing Activities
|
| | | | 190,815,351 | | | | | | — | | |
| Cash Flows From Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from Working Capital Loan
|
| | | | 502,450 | | | | | | — | | |
|
Payments of offering costs
|
| | | | (15,000) | | | | | | — | | |
|
Payments made in relation to redemptions of Class A common stock
|
| | | | (189,396,563) | | | | | | — | | |
|
Net Cash Used in Financing Activities
|
| | | | (188,909,113) | | | | | | — | | |
|
Net change in cash
|
| | | | (171,109) | | | | | | (511,119) | | |
|
Cash at beginning of period
|
| | | | 351,432 | | | | | | 896,517 | | |
|
Cash at end of year period
|
| | | $ | 180,323 | | | | | $ | 385,398 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash paid for taxes
|
| | | $ | 1,128,498 | | | | | $ | — | | |
| Non-cash financing activities: | | | | | | | | | | | | | |
|
Remeasurement of Class A common stock subject to possible redemption
|
| | | $ | 2,998,919 | | | | | $ | — | | |
|
Deferred offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | — | | |
|
Excise tax on Class A common stock redemption
|
| | | $ | 1,893,966 | | | | | $ | — | | |
| |
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
|
| | | | 2,998,919 | | |
| |
Redemptions and withdrawals
|
| | | | (189,396,563) | | |
| |
Class A common stock subject to possible redemption – June 30, 2023
|
| | |
$
|
50,506,086
|
| |
| | | |
Three Months
Ended June 30, 2023 |
| |
Three Months
Ended June 30, 2022 |
| ||||||
| Class A Common Stock | | | | | | | | | | | | | |
|
Numerator: Loss allocable to Class A common stock
|
| | | $ | (1,337,595) | | | | | | (223,299) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 7,390,393 | | | | | | 23,000,000 | | |
|
Basic and diluted net loss per share, Class A Common Stock
|
| | | $ | (0.18) | | | | | $ | (0.01) | | |
| Class B Common Stock | | | | | | | | | | | | | |
|
Numerator: Loss allocable to Class B common stock
|
| | | $ | (1,040,699) | | | | | $ | (55,825) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net loss per share, Class B Common Stock
|
| | | $ | (0.18) | | | | | $ | (0.01) | | |
| | | |
Six Months
Ended June 30, 2023 |
| |
Six Months
Ended June 30, 2022 |
| ||||||
| Class A Common Stock | | | | | | | | | | | | | |
|
Numerator: Loss allocable to Class A Common Stock
|
| | | $ | (640,748) | | | | | | (596,351) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 15,152,076 | | | | | | 23,000,000 | | |
|
Basic and diluted net loss per share, Class A Common Stock
|
| | | $ | (0.04) | | | | | $ | (0.03) | | |
| Class B Common Stock | | | | | | | | | | | | | |
|
Numerator: Loss allocable to Class B Common Stock
|
| | | $ | (243,155) | | | | | | (149,088) | | |
|
Denominator: Basic and diluted weighted average shares outstanding(1)
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net loss per share, Class B Common Stock
|
| | | $ | (0.04) | | | | | $ | (0.03) | | |
|
Description
|
| |
Level
|
| |
June 30,
2023 |
| |
December 31,
2022 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | 1 | | | | | $ | 50,817,537 | | | | | $ | 237,735,165 | | |
| | | |
September 30,
2023 |
| |
December 31,
2022 |
| ||||||
| | | |
(unaudited)
|
| |
(audited)
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 303,100 | | | | | $ | 351,432 | | |
|
Prepaid expenses
|
| | | | 93,134 | | | | | | 457,974 | | |
|
Total Current Assets
|
| | | | 396,234 | | | | | | 809,406 | | |
|
Investments held in the Trust Account
|
| | | | 51,478,893 | | | | | | 237,735,165 | | |
|
Total Assets
|
| | |
$
|
51,875,127
|
| | | | $ | 238,544,571 | | |
|
LIABILITIES, COMMON STOCK SUBJECT TO POSSIBLE REDEMPTION AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 5,229,943 | | | | | $ | 310,901 | | |
|
Excise tax payable
|
| | | | 1,893,966 | | | | | | — | | |
|
Income tax payable
|
| | | | 304,352 | | | | | | 620,346 | | |
|
Unrecognized tax benefit
|
| | | | 114,684 | | | | | | — | | |
|
Franchise tax payable
|
| | | | 67,600 | | | | | | 211,090 | | |
|
Accrued offering costs
|
| | | | 400,907 | | | | | | 415,907 | | |
|
Due to related parties
|
| | | | 292,724 | | | | | | 538,558 | | |
|
Working capital loan – Sponsor
|
| | | | 1,296,654 | | | | | | 300,000 | | |
|
Total Current Liabilities
|
| | | | 9,600,830 | | | | | | 2,396,802 | | |
|
Deferred underwriting compensation
|
| | | | 1,610,000 | | | | | | 8,050,000 | | |
|
Total liabilities
|
| | | | 11,210,830 | | | | | | 10,446,802 | | |
| COMMITMENTS AND CONTINGENCIES (Note 6) | | | | | | | | | | | | | |
|
Class A common stock subject to possible redemption; 4,788,792 and 23,000,000 shares (at redemption value; $10.65 and $10.30 per share at September 30, 2023 and December 31, 2022, respectively)
|
| | | | 50,989,057 | | | | | | 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 shares authorized, none issued and outstanding of September 30, 2023 and December 31, 2022, respectively (excluding 4,788,792 and 23,000,000 shares subject to possible redemption as of September 30, 2023 and December 31, 2022, respectively)
|
| | | | — | | | | | | — | | |
|
Class B Common Stock, $0.0001 par value, 50,000,000 shares authorized, 5,750,000 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
|
| | | | 575 | | | | | | 575 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (10,325,335) | | | | | | (8,806,536) | | |
|
Total Stockholders’ Deficit
|
| | | | (10,324,760) | | | | | | (8,805,961) | | |
|
Total Liabilities, Common Stock Subject to Possible Redemption and Stockholders’ Deficit
|
| | | $ | 51,875,127 | | | | | $ | 238,544,571 | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2023
|
| |
2022
|
| ||||||||||||
| EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Financial services and administrative fee – related party
|
| | | $ | 30,000 | | | | | $ | 142,500 | | | | | $ | 90,000 | | | | | $ | 427,500 | | |
|
Franchise tax
|
| | | | 50,000 | | | | | | 50,411 | | | | | | 151,622 | | | | | | 152,790 | | |
|
General and administrative
|
| | | | 2,152,010 | | | | | | 280,296 | | | | | | 5,974,833 | | | | | | 788,966 | | |
|
TOTAL EXPENSES
|
| | | | 2,232,010 | | | | | | 473,207 | | | | | | 6,216,455 | | | | | | 1,369,256 | | |
| OTHER INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income earned on Investments held in Trust Account
|
| | | | 661,355 | | | | | | 1,078,640 | | | | | | 4,559,078 | | | | | | 1,229,250 | | |
|
TOTAL OTHER INCOME
|
| | | | 661,355 | | | | | | 1,078,640 | | | | | | 4,559,078 | | | | | | 1,229,250 | | |
|
Net income (loss) before income taxes
|
| | | | (1,570,655) | | | | | | 605,433 | | | | | | (1,657,377) | | | | | | (140,006) | | |
|
Income tax provision
|
| | | | 128,385 | | | | | | 200,896 | | | | | | 925,566 | | | | | | 200,896 | | |
|
Net income (loss)
|
| | | $ | (1,699,040) | | | | | $ | 404,537 | | | | | $ | (2,582,943) | | | | | $ | (340,902) | | |
|
Weighted average number of shares of Class A common stock outstanding, basic and diluted
|
| | | | 4,788,792 | | | | | | 23,000,000 | | | | | | 11,659,687 | | | | | | 23,000,000 | | |
|
Basic and diluted net income (loss) per share of Class A common stock
|
| | | | (0.16) | | | | | | 0.01 | | | | | | (0.15) | | | | | | (0.01) | | |
|
Weighted average number of shares of Class B common stock outstanding, basic and diluted
|
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net income (loss) per share of Class B common stock
|
| | | | (0.16) | | | | | | 0.01 | | | | | | (0.15) | | | | | | (0.01) | | |
| | | |
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 (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 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 income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,378,294) | | | | | | (2,378,294) | | |
|
Balance as of June 30, 2023
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | | — | | | | | $ | (14,583,324) | | | | | $ | (14,582,749) | | |
|
Current period remeasurement to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (482,971) | | | | | | (482,971) | | |
|
Gain on forfeiture of deferred underwriting
compensation payable |
| | | | — | | | | | | — | | | | | | — | | | | | | 6,440,000 | | | | | | 6,440,000 | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,699,040) | | | | | | (1,699,040) | | |
|
Balance as of September 30, 2023
|
| | | | 5,750,000 | | | | | | 575 | | | | | | — | | | | | | (10,325,335) | | | | | | (10,324,760) | | |
| | | |
Class B
Common Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Stockholders’
Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of December 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (7,125,924) | | | | | $ | (7,125,349) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (466,315) | | | | | | (466,315) | | |
|
Balance as of March 31, 2022
|
| | | | 5,750,000 | | | | | | 575 | | | | | $ | — | | | | | | (7,592,239) | | | | | | (7,591,664) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (279,124) | | | | | | (279,124) | | |
|
Balance as of June 30, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | — | | | | | $ | (7,871,363) | | | | | $ | (7,870,788) | | |
|
Current period remeasurement to redemption
value |
| | | | — | | | | | | — | | | | | | — | | | | | | (678,587) | | | | | | (678,587) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 404,537 | | | | | | 404,537 | | |
|
Balance as of September 30, 2022
|
| | | | 5,750,000 | | | | | | 575 | | | | | | — | | | | | | (8,145,413) | | | | | | (8,144,838) | | |
| | | |
For the
Nine Months Ended September 30, 2023 |
| |
For the
Nine Months Ended September 30, 2022 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (2,582,943) | | | | | $ | (340,902) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Investment income earned on treasury securities held in Trust Account
|
| | | | (4,559,078) | | | | | | 315,000 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Due to related parties
|
| | | | (245,834) | | | | | | (1,229,250) | | |
|
Prepaid expenses
|
| | | | 364,840 | | | | | | 427,340 | | |
|
Income tax payable
|
| | | | (86,626) | | | | | | — | | |
|
Tax uncertainties
|
| | | | (114,684) | | | | | | — | | |
|
Franchise tax payable
|
| | | | (143,490) | | | | | | — | | |
|
Accounts payable and accrued expenses
|
| | | | 4,919,042 | | | | | | 263,488 | | |
|
Net Cash Used In Operating Activities
|
| | | | (2,448,773) | | | | | | (564,324) | | |
| Cash Flows From Investing Activities: | | | | | | | | | | | | | |
|
Withdrawal of trust account funds for taxes
|
| | | | 1,418,787 | | | | | | — | | |
|
Withdrawal of trust funds in relation to redemptions of Class A common stock
|
| | | | 189,396,563 | | | | | | — | | |
|
Net Cash Provided by Investing Activities
|
| | | | 190,815,350 | | | | | | — | | |
| Cash Flows From Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from Working Capital Loan
|
| | | | 996,654 | | | | | | — | | |
|
Payments of offering costs
|
| | | | (15,000) | | | | | | — | | |
|
Payments made in relation to redemptions of Class A common stock
|
| | | | (189,396,563) | | | | | | — | | |
|
Net Cash Used in Financing Activities
|
| | | | (188,414,909) | | | | | | — | | |
|
Net change in cash
|
| | | | (48,332) | | | | | | (564,324) | | |
|
Cash at beginning of period
|
| | | | 351,432 | | | | | | 896,517 | | |
|
Cash at end of year period
|
| | | $ | 303,100 | | | | | $ | 332,193 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 1,210,898 | | | | | $ | — | | |
| Non-cash financing activities: | | | | | | | | | | | | | |
|
Excise tax on Class A common stock redemption
|
| | | $ | 1,893,966 | | | | | $ | — | | |
|
Current period remeasurement to redemption value
|
| | | $ | 3,481,890 | | | | | $ | 678,587 | | |
|
Gain on forfeiture of deferred underwriting compensation payable
|
| | | $ | 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
|
| | | | 3,481,890 | | |
| |
Redemptions and withdrawals
|
| | | | (189,396,563) | | |
| |
Class A common stock subject to possible redemption – September 30, 2023
|
| | |
$
|
50,989,057
|
| |
| | | |
Three Months Ended
September 30, 2023 |
| |
Three Months Ended
September 30, 2022 |
| ||||||
| Class A Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (Loss) allocable to Class A common stock
|
| | | $ | (772,038) | | | | | | 323,630 | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 4,788,792 | | | | | | 23,000,000 | | |
|
Basic and diluted net income (loss) per share, Class A Common Stock
|
| | | | (0.16) | | | | | | 0.01 | | |
| Class B Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (Loss) allocable to Class B common stock
|
| | | $ | (927,002) | | | | | $ | 80,907 | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net income (loss) per share, Class B Common Stock
|
| | | | (0.16) | | | | | | 0.01 | | |
| | | |
Nine Months Ended
September 30, 2023 |
| |
Nine Months Ended
September 30, 2022 |
| ||||||
| Class A Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (Loss) allocable to Class A Common Stock
|
| | | $ | (1,729,859) | | | | | | (272,722) | | |
|
Denominator: Basic and diluted weighted average shares outstanding
|
| | | | 11,659,687 | | | | | | 23,000,000 | | |
|
Basic and diluted net income (loss) per share, Class A Common Stock
|
| | | | (0.15) | | | | | | (0.01) | | |
| Class B Common Stock | | | | | | | | | | | | | |
|
Numerator: Income (Loss) allocable to Class B Common Stock
|
| | | $ | (853,084) | | | | | | (68,180) | | |
|
Denominator: Basic and diluted weighted average shares outstanding(1)
|
| | | | 5,750,000 | | | | | | 5,750,000 | | |
|
Basic and diluted net income (loss) per share, Class B Common Stock
|
| | | | (0.15) | | | | | | (0.01) | | |
|
Description
|
| |
Level
|
| |
September 30,
2023 |
| |
December 31,
2022 |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | 1 | | | | | $ | 51,478,893 | | | | | $ | 237,735,165 | | |
| | | |
Page
|
| |||
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | |
Page
|
| |||
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | |
Page
|
| |||
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-63 | | | |
| | | | | A-63 | | | |
| | | | | A-64 | | | |
| | | | | A-64 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | |
Page
|
| |||
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-70 | | | |
| | | | | A-71 | | | |
| | | | | A-71 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-72 | | | |
| | | | | A-73 | | | |
| | | | | A-73 | | | |
| | | | | A-73 | | | |
| | | | | A-73 | | | |
| | | | | A-73 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | Exhibit A – Form of Warrant Assignment, Assumption and Amendment Agreement | | | | | A-A-1 | | |
| | Exhibit B – Form of Betters Shareholder Support Agreement | | | | | A-B-1 | | |
| | Exhibit C – Form of Sponsor Support Agreement | | | | | A-C-1 | | |
| | Exhibit D – Form of Betters Lock-Up Agreement | | | | | A-D-1 | | |
| | Exhibit E – Form of Insider Letter Amendment | | | | | A-E-1 | | |
| | Exhibit F – Form of Registration Rights Agreement | | | | | A-F-1 | | |
| | Exhibit G – Form of Certificate of Merger | | | | | A-G-1 | | |
| | Exhibit H – Form of Surviving Corporation Charter | | | | | A-H-1 | | |
| | Exhibit I – Form of Surviving Corporation Bylaws | | | | | A-I-1 | | |
| | Exhibit J – Form of Post-Closing PubCo Memorandum | | | | | A-J-1 | | |
| | Exhibit K – Form of Post-Closing PubCo Articles | | | | | A-K-1 | | |
| | Schedule I – Sponsor Members | | | | |
|
DEFINED TERM
|
| |
SECTION
|
|
| “Acquisition Entity”/“Acquisition Entities” | | | Preamble | |
| “Additional SEC Reports” | | | Section 8.4 | |
| “Agreement” | | | Preamble | |
| “Approvals” | | | Section 3.1 | |
| “Betters” | | | Preamble | |
| “Betters Audited Financial Statements” | | | Section 3.7(a) | |
| “Betters Board” | | | Recitals | |
| “Betters Cure Period” | | | Section 11.1(g) | |
| “Betters Disclosure Letter” | | | Article III | |
| “Betters Financial Statements” | | | Section 3.7(a) | |
| “Betters Interim Financial Statements” | | | Section 3.7(a) | |
| “Betters Lock-Up Agreement” | | | Recitals | |
| “Betters Resolutions” | | | Recitals | |
|
DEFINED TERM
|
| |
SECTION
|
|
| “Betters Shareholder Support Agreement” | | | Recitals | |
| “Betters Transaction Expenses Certificate” | | | Section 2.1(a) | |
| “Book-Entry Shares” | | | Section 2.5(b)(ii) | |
| “Break-Up Fee” | | | Section 11.2(b) | |
| “Certificate of Merger” | | | Section 2.2(b) | |
| “Certificates” | | | Section 2.5(b)(i) | |
| “Certifications” | | | Section 4.7(a) | |
| “Closing” | | | Section 2.3 | |
| “Closing Date” | | | Section 2.3 | |
| “Company” | | | Preamble | |
| “Company Advised Parties” | | | Section 12.18(f) | |
| “Company Board” | | | Recitals | |
| “Company Deal Communications” | | | Section 12.18(g) | |
| “Company Material Contract” | | | Section 3.21(a) | |
| “Company Shares” | | | Recitals | |
| “Company Software” | | | Section 3.18(c)(vi) | |
| “Company Non-Recourse Party” | | | Section 12.16(b) | |
| “DGCL” | | | Recitals | |
| “D&O Indemnified Parties” | | | Section 7.6(b) | |
| “D&O Tail Insurance Policy” | | | Section 7.6(b) | |
| “D&O Tail Insurance Policy Cap” | | | Section 7.6(b) | |
| “Effective Time” | | | Section 2.2(b) | |
| “Exchange Agent” | | | Section 2.1(c) | |
| “Exchange Agent Agreement” | | | Section 2.1(c) | |
| “Exchange Fund” | | | Section 2.5(a) | |
| “Extension” | | | Section 9.9 | |
| “Gain Recognition Agreement” | | | Section 9.4(c) | |
| “Insider Letter Amendment” | | | Recitals | |
| “Insurance Policies” | | | Section 3.22 | |
| “Intended Tax Treatment” | | | Recitals | |
| “Intercompany Agreements” | | | Section 2.4(a)(v) | |
| “Interim Period” | | | Section 7.2(a) | |
| “Intervening Event Notice” | | | Section 9.2(d) | |
| “Intervening Event Recommendation Change” | | | Section 9.2(d) | |
| “Leases” | | | Section 3.14(b) | |
| “Letter of Transmittal” | | | Section 2.5(b)(i) | |
| “Maximum Extension Date” | | | Section 9.9 | |
| “Merger” | | | Recitals | |
| “Merger Sub” | | | Preamble | |
| “Merger Sub Board” | | | Recitals | |
| “Merger Sub Share” | | | Section 6.3(a) | |
| “Merger Sub Written Consent” | | | Recitals | |
| “Most Recent Balance Sheet” | | | Section 3.7(a) | |
|
DEFINED TERM
|
| |
SECTION
|
|
| “Most Recent Balance Sheet Date” | | | Section 3.7(a) | |
| “Outside Date” | | | Section 11.1(b) | |
| “Outstanding SPAC Class A Stock” | | | Section 4.3(a) | |
| “Outstanding SPAC Class B Stock” | | | Section 4.3(a) | |
| “Party”/”Parties” | | | Preamble | |
| “PIPE Investment” | | | Recitals | |
| “Post-Closing PubCo Articles” | | | Section 7.4(b) | |
| “Post-Closing PubCo Governing Documents” | | | Section 7.4(b) | |
| “Post-Closing PubCo Memorandum” | | | Section 7.4(a) | |
| “Pro Forma Betters Financial Statements” | | | Section 7.9(a) | |
| “Private Placement Warrants” | | | Section 4.3(a) | |
| “PubCo” | | | Preamble | |
| “PubCo Board” | | | Recitals | |
| “PubCo Equity Incentive Plan” | | | Section 7.13 | |
| “PubCo Securityholder” | | | Section 9.4(c) | |
| “PubCo Share” | | | Section 6.3(a) | |
| “PubCo Ordinary Shares” | | | Recitals | |
| “PubCo Warrants” | | | Recitals | |
| “Public Stockholders” | | | Section 4.13(a) | |
| “Public Warrants” | | | Section 4.3(a) | |
| “Prior Company Counsel” | | | Section 12.18(f) | |
| “Prior SPAC Counsel” | | | Section 12.18(a) | |
| “Privileged Company Deal Communications” | | | Section 12.18(g) | |
| “Privileged SPAC Deal Communications” | | | Section 12.18(b) | |
| “Proxy/Registration Statement” | | | Section 9.2(a)(i) | |
| “Registration Rights Agreement” | | | Recitals | |
| “Regulatory Approvals” | | | Section 9.1(a) | |
| “Released Claims” | | | Section 12.1 | |
| “Required Transaction Proposals” | | | Section 9.2(a)(i) | |
| “SAFE Rules and Regulations” | | | Section 3.6(b) | |
| “Share Contribution” | | | Recitals | |
| “Side Letters” | | | Section 2.4(a)(vi) | |
| “SPAC” | | | Preamble | |
| “SPAC Board” | | | Recitals | |
| “SPAC Board Recommendation” | | | Section 9.2(b)(iv) | |
| “SPAC Business Combination Deadline” | | | Section 9.9 | |
| “SPAC Class A Stock” | | | Section 4.3(a) | |
| “SPAC Class B Stock” | | | Section 4.3(a) | |
| “SPAC Cure Period” | | | Section 11.1(h) | |
| “SPAC Deal Communications” | | | Section 12.18(b) | |
| “SPAC Disclosure Letter” | | | Article IV | |
| “SPAC D&O Indemnified Parties” | | | Section 7.6(a) | |
| “SPAC Financial Statements” | | | Section 4.7(b) | |
|
DEFINED TERM
|
| |
SECTION
|
|
| “SPAC Material Contracts” | | | Section 4.10(a) | |
| “SPAC Non-Recourse Party” | | | Section 12.16(b) | |
| “SPAC SEC Reports” | | | Section 4.7(a) | |
| “SPAC Stock” | | | Section 4.3(a) | |
| “SPAC Stockholder Meeting” | | | Section 9.2(a)(i) | |
| “SPAC Transaction Expenses Certificate” | | | Section 2.1(b) | |
| “SPAC Warrants” | | | Section 4.3(a) | |
| “Sponsor” | | | Recitals | |
| “Sponsor Members” | | | Recitals | |
| “Sponsor Registration Rights Agreement” | | | Recitals | |
| “Sponsor Support Agreement” | | | Recitals | |
| “Stockholder Litigation” | | | Section 9.5 | |
| “Surviving Corporation” | | | Recitals | |
| “Surviving Corporation Bylaws” | | | Section 2.2(d)(ii) | |
| “Surviving Corporation Charter” | | | Section 2.2(d)(i) | |
| “Target Companies” | | | Recitals | |
| “Target Company Related Person” | | | Section 3.23 | |
| “Terminating Betters Breach” | | | Section 11.1(g) | |
| “Terminating SPAC Breach” | | | Section 11.1(h) | |
| “Top Customers” | | | Section 3.20(b) | |
| “Top Suppliers” | | | Section 3.20(a) | |
| “Transaction Proposals” | | | Section 9.2(a)(i) | |
| “Transfer Taxes” | | | Section 9.4(e) | |
| “Trust Account” | | | Section 4.13(a) | |
| “Trust Agreement” | | | Section 4.13(a) | |
| “Trustee” | | | Section 4.13(a) | |
| “Updated Betters Financial Statements” | | | Section 7.9(a) | |
| “Undesignated SPAC Preferred Stock” | | | Section 4.3(a) | |
| “Unissued SPAC Class A Stock” | | | Section 4.3(a) | |
| “Unissued SPAC Class B Stock” | | | Section 4.3(a) | |
| “Warrant Assignment, Assumption and Amendment Agreement” | | | Recitals | |
| | | | | EXCELFIN ACQUISITION CORP. | |
| | | | |
By:
Name:
Title: |
|
| | | | | BAIRD MEDICAL INVESTMENT HOLDINGS LIMITED | |
| | | | |
By:
Name:
Title: |
|
| | | | | AMERICAN STOCK TRANSFER & TRUST COMPANY, LLC as Warrant Agent | |
| | | | |
By:
Name:
Title: |
|
| | | | | PubCo: | |
| | | | |
BAIRD MEDICAL INVESTMENT HOLDINGS LIMITED
|
|
| | | | |
Signature:
Name: Haimei Wu
Title: Director |
|
| | | | | Betters: | |
| | | | | BETTERS MEDICAL INVESTMENT HOLDINGS LIMITED | |
| | | | |
Signature:
Name: Haimei Wu
Title: Director |
|
| | | | | Company: | |
| | | | | TYCOON CHOICE GLOBAL LIMITED | |
| | | | |
Signature:
Name: Haimei Wu
Title: Director |
|
| | | | | SPAC: | |
| | | | | EXCELFIN ACQUISITION CORP. | |
| | | | |
Signature:
Name: Joseph Douglas Ragan III
Title: Chief Executive Officer and Chief Financial Officer |
|
| | | | | Betters Shareholder: | |
| | | | | AUTO KING INTERNATIONAL LIMITED | |
| | | | |
Signature:
Name: Haimei Wu
Title: Director |
|
|
Betters Shareholder & Notice Address
|
| |
Number of Betters
Shares |
| |||
|
Auto King International Limited (“Auto King”)
|
| | | | 6,010,191 | | |
|
Company Shareholder & Notice Address
|
| |
Number of Company
Shares |
| |||
|
Betters Medical Investment Holdings Limited
|
| | | | 1 | | |
|
Name
|
| |
State of Incorporation
|
|
| ExcelFin Acquisition Corp. | | | Delaware | |
| Betters Medical Merger Sub, Inc. | | | Delaware | |
| By: |
|
|
Section
|
| |
Page
|
| |||
|
ARTICLE I
OFFICES |
| ||||||
| | | | | A-I-1 | | | |
| | | | | A-I-1 | | | |
|
ARTICLE II
MEETINGS OF STOCKHOLDERS |
| ||||||
| | | | | A-I-1 | | | |
| | | | | A-I-1 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
| | | | | A-I-2 | | | |
|
ARTICLE III
BOARD |
| ||||||
| | | | | A-I-3 | | | |
| | | | | A-I-3 | | | |
| | | | | A-I-3 | | | |
| | | | | A-I-3 | | | |
| | | | | A-I-3 | | | |
| | | | | A-I-3 | | | |
| | | | | A-I-4 | | | |
| | | | | A-I-4 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
|
ARTICLE IV
OFFICERS |
| ||||||
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-5 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
| | | | | A-I-6 | | | |
|
Section
|
| |
Page
|
| |||
|
ARTICLE V
CHECKS, DRAFTS, NOTES, AND PROXIES |
| ||||||
|
Section 5.01. Checks, Drafts and Notes
|
| | | | A-I-7 | | |
|
Section 5.02. Execution of Proxies
|
| | | | A-I-7 | | |
|
ARTICLE VI
SHARES AND TRANSFERS OF SHARES |
| ||||||
|
Section 6.01. Certificates Evidencing Shares
|
| | | | A-I-7 | | |
|
Section 6.02. Stock Ledger
|
| | | | A-I-7 | | |
|
Section 6.03. Transfers of Shares
|
| | | | A-I-7 | | |
|
Section 6.04. Addresses of Stockholders
|
| | | | A-I-7 | | |
|
Section 6.05. Lost, Destroyed and Mutilated Certificates
|
| | | | A-I-7 | | |
|
Section 6.06. Regulations
|
| | | | A-I-8 | | |
|
Section 6.07. Fixing Date for Determination of Stockholders of Record
|
| | | | A-I-8 | | |
|
ARTICLE VII
SEAL |
| ||||||
|
Section 7.01. Seal
|
| | | | A-I-8 | | |
|
ARTICLE VIII
FISCAL YEAR |
| ||||||
|
Section 8.01. Fiscal Year
|
| | | | A-I-8 | | |
|
ARTICLE IX
INDEMNIFICATION AND INSURANCE |
| ||||||
|
Section 9.01. Indemnification
|
| | | | A-I-8 | | |
|
Section 9.02. Insurance for Indemnification
|
| | | | A-I-13 | | |
|
ARTICLE X
Limitations of Ownership by Non-Citizens |
| ||||||
|
Section 10.01. Definitions
|
| | | | A-I-10 | | |
|
Section 10.02. Non-Citizen Ownership
|
| | | | A-I-14 | | |
|
Section 10.03. Foreign Stock Record
|
| | | | A-I-14 | | |
|
Section 10.04. Suspension of Voting Rights
|
| | | | A-I-14 | | |
|
Section 10.05. Notice of Meetings
|
| | | | A-I-14 | | |
|
ARTICLE XI
AMENDMENTS |
| ||||||
|
Section 11.01. Amendments
|
| | | | A-I-15 | | |
|
SUBJECT
|
| |
Article No.
|
|
| Table A | | | 1 | |
| Interpretation | | | 2 | |
| Share Capital | | | 3 | |
| Alteration Of Capital | | | 4-7 | |
| Share Rights | | | 8-10 | |
| Variation Of Rights | | | 11-12 | |
| Shares | | | 13-16 | |
| Share Certificates | | | 17-22 | |
| Lien | | | 23-25 | |
| Calls On Shares | | | 26-34 | |
| Forfeiture Of Shares | | | 35-43 | |
| Register Of Members | | | 44-45 | |
| Record Dates | | | 46 | |
| Transfer Of Shares | | | 47-52 | |
| Transmission Of Shares | | | 53-55 | |
| Untraceable Members | | | 56 | |
| General Meetings | | | 57-59 | |
| Notice Of General Meetings | | | 60-61 | |
| Proceedings At General Meetings | | | 62-66 | |
| Voting | | | 67-78 | |
| Proxies | | | 79-84 | |
| Corporations Acting By Representatives | | | 85 | |
| No Action By Written Resolutions Of Members | | | 86 | |
| Board Of Directors | | | 87 | |
| Disqualification Of Directors | | | 88 | |
| Executive Directors | | | 89-90 | |
| Alternate Directors | | | 91-94 | |
| Directors’ Fees And Expenses | | | 95-98 | |
| Directors’ Interests | | | 99-102 | |
| General Powers Of The Directors | | | 103-108 | |
| Borrowing Powers | | | 109-112 | |
|
SUBJECT
|
| |
Article No.
|
|
| Proceedings Of The Directors | | | 113-122 | |
| Audit Committee | | | 123-125 | |
| Officers | | | 126-129 | |
| Register of Directors and Officers | | | 130 | |
| Minutes | | | 131 | |
| Seal | | | 132 | |
| Authentication Of Documents | | | 133 | |
| Destruction Of Documents | | | 134 | |
| Dividends And Other Payments | | | 135-144 | |
| Reserves | | | 145 | |
| Capitalisation | | | 146-147 | |
| Subscription Rights Reserve | | | 148 | |
| Accounting Records | | | 149-153 | |
| Audit | | | 154-160 | |
| Notices | | | 161-163 | |
| Signatures | | | 164 | |
| Winding Up | | | 165-166 | |
| Indemnity | | | 167-176 | |
| Financial Year End | | | 177 | |
| Amendment To Memorandum and Articles of Association | | | | |
| And Name of Company | | | 178 | |
| Information | | | 179 | |
| Mergers and Consolidation | | | 180-181 | |
| Exclusive Forum | | | 182-184 | |
| General | | | 185 | |
| Certain Tax Filings | | | 186 | |
|
WORD
|
| |
MEANING
|
|
| “Act” | | |
The Companies Act, Cap. 22 (As Revised) of the Cayman Islands.
|
|
| “Affiliate” | | |
in respect of any given Person, any other Person that, directly or indirectly (including through one or more intermediaries), controls, is controlled by, or is under common control with, such person or entity, and (a) in the case of a natural Person, shall include, without limitation, such Person’s spouse, parents, children, siblings, mother-in-law and father-in-law and brothers and sisters-in-law, a trust solely for the benefit of any of the foregoing, a company, partnership or entity wholly owned by one or more of the foregoing, and (b) in the case of an entity, shall include a partnership, a corporation or any natural person or entity which directly, or indirectly through one or more intermediaries, controls, is controlled by, or is under common control with, such entity. The term “control” in this definition shall mean the ownership, directly or indirectly, of securities possessing more than 50% of the voting power of the corporation, or the partnership or other entity (other than, in the case of corporation, securities having such power only by reason of the happening of a contingency not within the reasonable control of such partnership, corporation, natural person or entity), or having the power to control the management or elect a majority of members to the board of directors or equivalent decision-making body of such corporation, partnership or other entity.
|
|
| “Articles” | | |
these Articles in their present form or as supplemented or amended or substituted from time to time.
|
|
| “Audit Committee” | | |
the audit committee of the Company formed by the Board pursuant to Article 123, or any successor audit committee.
|
|
| “Auditor” | | |
the independent auditor of the Company which shall be an internationally recognized firm of independent accountants.
|
|
| “Beneficial Own”, “Beneficially Owned” or “Beneficial Ownership” | | |
“beneficially own”, “beneficially owned” or “beneficial ownership”, as applicable (as such terms are defined in Rule 13d-3 under the Exchange Act) and each such beneficial owner, a “Beneficial Owner”.
|
|
|
WORD
|
| |
MEANING
|
|
| “Betters Director” | | | has the meaning set forth in Article 86. | |
| “Betters Member” | | |
Betters Medical Investment Holdings Limited, an exempted company incorporated in the Cayman Islands with company number CT 370557.
|
|
| “Board” or “Directors” | | |
the board of directors of the Company or the directors present at a meeting of directors of the Company at which a quorum is present.
|
|
| “capital” | | | the share capital from time to time of the Company. | |
| “clear days” | | |
in relation to the period of a notice, that period excluding the day when the notice is given or deemed to be given and the day for which it is given or on which it is to take effect.
|
|
| “clearing house” | | |
a clearing house recognised by the laws of the jurisdiction in which the shares of the Company (or depositary receipts therefor) are listed or quoted on a stock exchange or interdealer quotation system in such jurisdiction.
|
|
| “Company” | | | Baird Medical Investment Holdings Limited. | |
| “Compensation Committee” | | |
the compensation committee of the Board established pursuant to these Articles, or any successor committee.
|
|
| “competent regulatory authority” | | |
a competent regulatory authority in the territory where the shares of the Company (or depositary receipts therefor) are listed or quoted on a stock exchange or interdealer quotation system in such territory.
|
|
|
“debenture” and “debenture holder”
|
| |
include debenture stock and debenture stockholder respectively.
|
|
| “Designated Stock Exchange” | | |
the stock exchange in the United States of America on which any shares are listed for trading.
|
|
| “dollars” and “$” | | | dollars, the legal currency of the United States of America. | |
| “Effective Date” | | |
being the Closing Date as defined in the Business Combination Agreement, dated June 26, 2023, made by and among ExcelFin Acquisition Corp., Betters Member, the Company, Betters Medical Merger Sub, Inc. and Tycoon Choice Global Limited.
|
|
| “Exchange Act” | | | the Securities Exchange Act of 1934, as amended. | |
| “head office” | | |
such office of the Company as the Directors may from time to time determine to be the principal office of the Company.
|
|
| “Independent Director” | | |
a director who is an independent director as defined in the applicable rules and regulations of the Designated Stock Exchange.
|
|
| “Member” | | |
a duly registered holder from time to time of the shares in the capital of the Company.
|
|
| “Memorandum of Association” | | |
the memorandum of association of the Company, as amended from time to time.
|
|
| “month” | | | a calendar month. | |
| “Nominating Committee” | | |
the nominating committee of the Board established pursuant to these Articles, or any successor committee.
|
|
| “Notice” | | |
written notice unless otherwise specifically stated and as further defined in these Articles.
|
|
| “Office” | | | the registered office of the Company for the time being. | |
|
WORD
|
| |
MEANING
|
|
| “Officer” | | |
any officer for the time being and from time to time of the Company.
|
|
| “ordinary resolution” | | |
a resolution shall be an ordinary resolution when it has been passed by a simple majority of votes cast by such Members as, being entitled so to do, vote in person or, in the case of any Member being a corporation, by its duly authorised representative or, where proxies are allowed, by proxy at a general meeting of which Notice has been duly given in accordance with Article 60, or approved in writing by all of the Members entitled to vote at a general meeting of the Company in one or more instruments each signed by one or more of the Members and the effective date of the resolution so adopted shall be the date on which the instrument, or the last of such instruments, if more than one, is executed;
|
|
| “paid up” | | | paid up or credited as paid up. | |
| “Person” | | |
any natural person, firm, company, joint venture, partnership, corporation, association or other entity (whether or not having a separate legal personality) or any of them as the context so requires, other than in respect of a Director or Officer in which circumstances Person shall mean any person or entity permitted to act as such in accordance with the laws of the Cayman Islands.
|
|
| “Register” | | |
the principal register and where applicable, any branch register of Members of the Company to be maintained at such place within or outside the Cayman Islands as the Board shall determine from time to time.
|
|
| “Registration Office” | | |
in respect of any class of share capital such place as the Board may from time to time determine to keep a branch register of Members in respect of that class of share capital and where (except in cases where the Board otherwise directs) the transfers or other documents of title for such class of share capital are to be lodged for registration and are to be registered.
|
|
| “Seal” | | |
common seal or any one or more duplicate seals of the Company (including a securities seal) for use in the Cayman Islands or in any place outside the Cayman Islands.
|
|
| “SEC” | | |
The United States Securities and Exchange Commission or any other federal agency for the time being administering the Securities Act.
|
|
| “Securities Act” | | |
mean the U.S. Securities Act 1933 as amended, or any similar federal statute and the rules and regulations of the SEC thereunder as the same shall be in effect from time to time.
|
|
| “Secretary” | | |
any person, firm or corporation appointed by the Board to perform any of the duties of secretary of the Company and includes any assistant, deputy, temporary or acting secretary.
|
|
| “shares” | | | ordinary shares of par value US$0.0001 each. | |
| “special resolution” | | |
a resolution shall be a special resolution when it has been passed by a majority of not less than two-thirds of votes cast by such Members as, being entitled so to do, vote in person or, in the case of such Members as are corporations, by their respective duly authorised representative or, where proxies are allowed, by proxy at a general meeting of which Notice has been duly given in
|
|
|
WORD
|
| |
MEANING
|
|
| | | |
accordance with Article 60 or approved in writing by all of the Members entitled to vote at a general meeting of the Company in one or more instruments each signed by one or more of the Members and the effective date of the resolution so adopted shall be the date on which the instrument, or the last of such instruments, if more than one, is executed;
|
|
| | | |
a special resolution shall be effective for any purpose for which an ordinary resolution is expressed to be required under any provision of these Articles or the Statutes.
|
|
| “Sponsor Director” | | | has the meaning set forth in Article 86. | |
| “Sponsor Member” | | | ExcelFin SPAC LLC. | |
| “Statutes” | | |
the Act and every other law of the Legislature of the Cayman Islands for the time being in force applying to or affecting the Company, its Memorandum of Association and/or these Articles.
|
|
| “Tax Filing Authorised Person” | | |
such Person as any Director shall designate from time to time, acting severally.
|
|
| “year” | | | a calendar year. | |
|
35.
|
(1)
|
If a call remains unpaid after it has become due and payable the Board may give to the person from whom it is due not less than fourteen (14) clear days’ Notice: |
|
44.
|
(1)
|
The Company shall keep in one or more books a Register of its Members and shall enter therein the following particulars, that is to say: |
|
46.
|
(1)
|
For the purpose of determining the Members entitled to notice of or to vote at any general meeting, or any adjournment thereof, or entitled to express consent to corporate action in writing without a meeting, or entitled to receive payment of any dividend or other distribution or allotment of any rights, or entitled to exercise any rights in respect of any change, conversion or exchange of shares or for the purpose of any other lawful action, the Board may, by any means in accordance with the requirements of any Designated Stock Exchange, the SEC and/or any competent regulatory authority, fix, in advance, a date as the record date for any such determination of Members and may, subject to Article 52, provide that the register of Members shall be closed for transfers for a stated period which shall not in any case exceed forty (40) days. |
|
47.
|
(1)
|
Subject to these Articles, the rules or regulations of the Designated Stock Exchange, any relevant rules of the SEC or securities laws (including, but not limited to the Exchange Act), any Member may transfer all or any of his shares by an instrument of transfer in the usual or common form or in a form prescribed by the Designated Stock Exchange, the SEC and/or any competent regulatory authority or in any other form approved by the Board and may be under hand or, if the transferor or transferee is a clearing house or a central depository house or its nominee(s), by hand or by machine imprinted signature or by such other manner of execution as the Board may approve from time to time. If the shares in question were issued in conjunction with rights, options and warrants issued pursuant to these Articles on terms that one cannot be transferred without the other, the Board shall |
|
49.
|
(1)
|
The Board, in so far as permitted by any applicable law may, in its absolute discretion, at any time and from time to time, transfer any share upon the Register to any branch register or any share on any branch register to the Register or any other branch register. In the event of any such transfer, the shareholder requesting such transfer shall bear the cost of effecting the transfer unless the Board otherwise determines. |
|
56.
|
(1)
|
Without prejudice to the rights of the Company under paragraph (2) of this Article 56, the Company may cease sending cheques for dividend entitlements or dividend warrants by post if such cheques or warrants have been left uncashed on two consecutive occasions. However, the Company may exercise the power to cease sending cheques for dividend entitlements or dividend warrants after the first occasion on which such a cheque or warrant is returned undelivered. |
|
60.
|
(1)
|
An annual general meeting and any extraordinary general meeting may be called by not more than sixty (60) nor less than ten (10) clear days’ Notice but a general meeting may be called by shorter notice, subject to the Act, if it is so agreed: |
|
62.
|
(1)
|
All business shall be deemed special that is transacted at an extraordinary general meeting, and also all business that is transacted at an annual general meeting, with the exception of: |
|
67.
|
(1)
|
Holders of ordinary shares have the right to receive notice of, attend, speak and vote at general meetings of the Company. Subject to any special rights or restrictions as to voting for the time being attached to any shares by or in accordance with these Articles, at any general meeting on a show of hands every Member present in person (or being a corporation, is present by a duly authorised representative), or by proxy shall have one vote and on a poll every Member present in person or by proxy or, in the case of a Member being a corporation, by its duly authorised representative shall have one vote for every fully paid share of which he is the holder but so that no amount paid up or credited as paid up on a share in advance of calls or instalments is treated for the foregoing purposes |
|
76.
|
(1)
|
A Member who is a patient for any purpose relating to mental health or in respect of whom an order has been made by any court having jurisdiction for the protection or management of the affairs of persons incapable of managing their own affairs may vote, whether on a show of hands or on a poll, by his receiver, committee, curator bonis or other person in the nature of a receiver, committee or curator bonis appointed by such court, and such receiver, committee, curator bonis or other person may vote on a poll by proxy, and may otherwise act and be treated as if he were the registered holder of such shares for the purposes of general meetings, provided that such evidence as the Board may require of the authority of the person claiming to vote shall have been deposited at the Office, head office or Registration Office, as appropriate, not less than forty-eight (48) hours before the time appointed for holding the meeting, or adjourned meeting or poll, as the case may be. |
|
85.
|
(1)
|
Any corporation which is a Member may by resolution of its directors or other governing body authorise such person as it thinks fit to act as its representative at any meeting of the Company or at any meeting of any class of Members. The person so authorised shall be entitled to exercise the same powers on behalf of such corporation as the corporation could exercise if it were an individual Member and such corporation shall for the purposes of these Articles be deemed to be present in person at any such meeting if a person so authorised is present thereat. |
|
86.
|
(1)
|
Unless otherwise determined by the Company in general meeting, the number of Directors shall not be less than two (2). For so long as the shares are listed on the Designated Stock Exchange, the Directors shall include such number of Independent Directors as applicable law, rules or regulations or the Designated Stock Exchange require, unless the Board resolves to follow any available exceptions or exemptions. The Directors shall be elected or appointed in accordance with Article 86 and 87 and shall hold office until the expiration of his term or until their successors are elected or appointed. |
|
103.
|
(1)
|
The business of the Company shall be managed and conducted by the Board, which may pay all expenses incurred in forming and registering the Company and may exercise all powers of the Company (whether relating to the management of the business of the Company or otherwise) which are not by the Statutes or by these Articles required to be exercised by the Company in general meeting, subject nevertheless to the provisions of the Statutes and of these Articles and to such regulations being not inconsistent with such provisions, as may be prescribed by the Company in general meeting, but no regulations made by the Company in general meeting shall invalidate any prior act of the Board which would have been valid if such regulations had not been made. The general powers given by this Article shall not be limited or restricted by any special authority or power given to the Board by any other Article. |
|
108.
|
(1)
|
The Board may establish or concur or join with other companies (being subsidiary companies of the Company or companies with which it is associated in business) in establishing and making contributions out of the Company’s moneys to any schemes or funds for providing pensions, sickness or compassionate allowances, life assurance or other benefits for employees (which expression as used in this and the following paragraph shall include any Director or ex-Director who may hold or have held any executive office or any office of profit under the Company or any of its subsidiary companies) and ex-employees of the Company and their dependants or any class or classes of such person. |
|
112.
|
(1)
|
Where any uncalled capital of the Company is charged, all persons taking any subsequent charge thereon shall take the same subject to such prior charge, and shall not be entitled, by notice to the Members or otherwise, to obtain priority over such prior charge. |
|
115.
|
(1)
|
The quorum necessary for the transaction of the business of the Board shall be a majority of the Directors in office from time to time; provided, that for so long as the Sponsor Member and the Betters Member are entitled to appoint any Sponsor Director or Betters Director pursuant to Article 86(2)(a) and 86(2)(b), respectively, a quorum shall include the Sponsor Director and at least one Betters Director. An alternate Director shall be counted in a quorum in the case of the absence of a Director for whom he is the alternate provided that he shall not be counted more than once for the purpose of determining whether or not a quorum is present. |
|
119.
|
(1)
|
The Board may delegate any of its powers, authorities and discretions to committees (including, without limitation, the Audit Committee, the Compensation Committee and the Nominating Committee), consisting of such Director or Directors and other persons as it thinks fit, and they may, from time to time, revoke such delegation or revoke the appointment of and discharge any such |
|
126.
|
(1)
|
The officers of the Company shall consist of the Chairman of the Board, the Directors and Secretary and such additional officers (who may or may not be Directors) as the Board may from time to time determine, all of whom shall be deemed to be officers for the purposes of the Act and these Articles. In addition to the officers of the Company, the Board may also from time to time determine and appoint managers and delegate to the same such powers and duties as are prescribed by the Board. |
|
127.
|
(1)
|
The Secretary and additional officers, if any, shall be appointed by the Board and shall hold office on such terms and for such period as the Board may determine. If thought fit, two or more persons may be appointed as joint Secretaries. The Board may also appoint from time to time on such terms as it thinks fit one or more assistant or deputy Secretaries. |
|
131.
|
(1)
|
The Board shall cause minutes to be duly entered in books provided for the purpose: |
|
132.
|
(1)
|
The Company shall have one or more Seals, as the Board may determine. For the purpose of sealing documents creating or evidencing securities issued by the Company, the Company may have a securities seal which is a facsimile of the Seal of the Company with the addition of the word |
|
134.
|
(1)
|
The Company shall be entitled to destroy the following documents at the following times: |
|
144.
|
(1)
|
Whenever the Board has resolved that a dividend be paid or declared on any class of the share capital of the Company, the Board may further resolve either: |
|
(2)
|
(a)
|
The shares allotted pursuant to the provisions of paragraph (1) of this Article 144 shall rank pari passu in all respects with shares of the same class (if any) then in issue save only as regards participation in the relevant dividend or in any other distributions, bonuses or rights paid, made, declared or announced prior to or contemporaneously with the payment or declaration of the relevant dividend unless, contemporaneously with the announcement by the Board of their proposal to apply the provisions of sub-paragraph (a) or (b) of paragraph (2) of this Article 144 in relation to the relevant dividend or contemporaneously with their announcement of the distribution, bonus or rights in question, the Board shall specify that the shares to be allotted pursuant to the provisions of paragraph (1) of this Article shall rank for participation in such distribution, bonus or rights. |
|
145.
|
(1)
|
The Board shall establish an account to be called the share premium account and shall carry to the credit of such account from time to time a sum equal to the amount or value of the premium paid on the issue of any share in the Company. Unless otherwise provided by the provisions of these Articles, the Board may apply the share premium account in any manner permitted by the Act. The Company shall at all times comply with the provisions of the Act in relation to the share premium account. |
|
163.
|
(1)
|
Any Notice or other document delivered or sent by post to or left at the registered address of any Member in pursuance of these Articles shall, notwithstanding that such Member is then dead or bankrupt or that any other event has occurred, and whether or not the Company has notice of the death or bankruptcy or other event, be deemed to have been duly served or delivered in respect of any share registered in the name of such Member as sole or joint holder unless his name shall, at the time of the service or delivery of the Notice or document, have been removed from the Register as the holder of the share, and such service or delivery shall for all purposes be deemed a sufficient service or delivery of such Notice or document on all persons interested (whether jointly with or as claiming through or under him) in the share. |
|
165.
|
(1)
|
Subject to Article 165(2), the Board shall have power in the name and on behalf of the Company to present a petition to the court for the Company to be wound up. |
|
166.
|
(1)
|
Subject to any special rights, privileges or restrictions as to the distribution of available surplus assets on liquidation for the time being attached to any class or classes of shares (i) if the Company shall be wound up and the assets available for distribution amongst the Members shall be more than sufficient to repay the whole of the capital paid up at the commencement of the winding up, the excess shall be distributed pari passu amongst such members in proportion to the amount paid up on the shares held by them respectively and (ii) if the Company shall be wound up and the assets available for distribution amongst the Members as such shall be insufficient to repay the whole of the paid-up capital such assets shall be distributed so that, a nearly as may be, the losses shall be borne by the Members in proportion to the capital paid up, or which ought to have been paid up, at the commencement of the winding up on the shares held by them respectively. |
|
167.
|
(1)
|
Every Director (including for the purposes of this Article any alternate Director appointed pursuant to the provisions of these Articles), the Secretary, or other Officer for the time being and from time to time of the Company (but not including the Auditor) and the personal representatives of the same (each an “Indemnified Person”) shall be indemnified and secured harmless out of the assets and profits of the Company from and against all actions, proceeding, costs, charges, expenses, losses, damages or liabilities incurred or sustained by such Indemnified Person, other than by reason of such Indemnified Person’s own dishonesty, wilful default or fraud, in or about the conduct of the 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 Indemnified Person in defending (whether successfully or otherwise) any civil proceedings concerning the Company or its affairs in any court whether in the Cayman Islands or elsewhere. |
|
Exhibit
Number |
| |
Description
|
|
| 2.1† | | | | |
| 3.1** | | | | |
| 3.2 | | | | |
| 4.1 | | | | |
| 4.2 | | | | |
| 4.3** | | | | |
| 4.4** | | | | |
| 5.1* | | | Opinion of Conyers Dill & Pearman. | |
| 5.2 | | | | |
| 8.1* | | | Form of Tax Opinion from Shearman & Sterling LLP. | |
| 10.1 | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4 | | | | |
| 10.5 | | | | |
| 10.6 | | | | |
| 21.1** | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 23.4** | | | | |
| 23.5 | | | Consent of Dechert LLP. (included in Exhibit 5.2). | |
| 23.6 | | | Consent of Conyers Dill & Pearman (included in Exhibit 5.1). | |
| 23.7 | | | | |
| 24.1 | | | | |
| 99.1** | | | | |
| 99.2** | | | | |
| 99.3** | | | | |
| 107.1** | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Haimei Wu
Name: Haimei Wu
|
| |
Executive Director, Chairwoman and Chief Executive Officer
(principal executive officer) |
| |
November 28, 2023
|
|
| |
/s/ Quan Qiu*
Name: Quan Qiu
|
| |
Executive Director and Chief Administrative Officer
(principal financial and accounting officer) |
| |
November 28, 2023
|
|
| |
/s/ Wei Hou*
Name: Wei Hou
|
| |
Executive Director
|
| |
November 28, 2023
|
|
| |
/s/ Mingzhao Xing*
Name: Mingzhao Xing (Michael)
|
| | Director | | |
November 28, 2023
|
|
| |
/s/ Jianguo Ma*
Name: Jianguo Ma
|
| | Director | | |
November 28, 2023
|
|
| |
*By: /s/ Haimei Wu
Haimei Wu, Attorney in Fact
|
| | | ||||
Exhibit 5.2
![]() |
1095 Avenue of the Americas New York, NY 10036-6797 +1 212 698 3500 Main +1 212 698 3599 Fax www.dechert.com |
November 28, 2023
Baird Medical Investment Holdings Limited
Room 202, 2/F, Baide Building, Building 11, No.15
Rongtong Street, Yuexiu District
Guangzhou, Peoples Republic of China
| Re: | Registration Statement on Form F-4 |
File No. 333-274114
Dear Ladies and Gentlemen:
We have acted as special counsel for Baird Medical Investment Holdings Limited, a Cayman Islands exempted company (the “Company”), in connection with the filing with the Securities and Exchange Commission (the “Commission”) of the Company’s registration statement on Form F-4, as amended (including the proxy statement/prospectus forming a part thereof) (the “Registration Statement”), under the Securities Act of 1933, as amended (the “1933 Act”), relating to the merger contemplated by the Business Combination Agreement, dated as of June 26, 2023, by and among ExcelFin Acquisition Corp. (“ExcelFin”), Betters Medical Investment Holdings Limited, a Cayman Islands exempted company (“Baird Medical”), Tycoon Choice Global Limited, a business company limited by shares incorporated under the laws of the British Virgin Islands and a wholly owned subsidiary of Baird Medical, the Company and Betters Medical Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of the Company (as it may be amended from time to time, the “Business Combination Agreement”). The transactions contemplated by the Business Combination Agreement we refer to herein as the “Business Combination.”
The Registration Statement relates to, among other things: (a) the Business Combination, (b) an offering of up to (i) 10,685,851 ordinary shares of the Company, par value $0.0001 per share (the “Ordinary Shares”) and (ii) 11,500,000 redeemable warrants to purchase Ordinary Shares at a price of $11.50 per warrant (the “Warrants”), and (c) the other transactions contemplated by the Registration Statement, the Business Combination Agreement and the documents related thereto, in each case pursuant to the terms of the Business Combination Agreement and as more fully described in the Registration Statement. This opinion is being rendered in connection with the registration under the Registration Statement of the offering of the Warrants.
![]() | Baird Medical Investment Holdings Limited November 28, 2023 Page 2 |
This opinion is being furnished to the Company in connection with the requirements of Item 601(b)(5) of Regulation S-K under the 1933 Act, and no opinion is expressed herein as to any matter pertaining to the contents of the Registration Statement, other than as expressly stated herein with respect to the Warrants.
We are members of the bar of New York. This opinion is limited to the laws of the State of New York, and we express no opinion with respect to the laws of any other jurisdiction. We express no opinion concerning any state securities or “blue sky” laws, rules or regulations, or any federal, state, local or foreign laws, rules or regulations relating to the offer and/or sale of the Securities. The opinions expressed herein are based upon the law as in effect and the documentation and facts known to us on the date hereof.
In rendering the opinion expressed below, we have examined and relied on originals or copies, certified or otherwise identified to our satisfaction, of such documents, corporate records and other instruments and such agreements, certificates and receipts of public officials, certificates of officers or other representatives of the Company and others, and such other documents as we have deemed necessary or appropriate as a basis for rendering the opinion set forth below, including the following documents:
(i) the Registration Statement;
(ii) the Business Combination Agreement;
(iii) the Warrant Agreement, dated October 20, 2021 (the “Warrant Agreement”), by and between ExcelFin and American Stock Transfer & Trust Company, LLC, a limited liability trust company organized and existing under the laws of the State of New York, as warrant agent (in such capacity, the “Warrant Agent”);
(iv) the form of Warrant Assignment, Assumption and Amendment Agreement, to be entered into at the closing of the Business Combination by and among ExcelFin, the Company and the Warrant Agent (the “Warrant Assignment, Assumption and Amendment Agreement”), which provides for, among other things, the amendment of the Warrant Agreement such that each public warrant (an “ExcelFin Public Warrant”) to purchase one share of ExcelFin Class A Common Stock, par value $0.0001 per share (the “Class A Common Stock”), that is outstanding immediately prior to the effective time of the Business Combination (the “Effective Time”) shall automatically be converted into one Warrant representing a right to acquire that number of Ordinary Shares equal to the number of shares of Class A Common Stock set forth in such ExcelFin Public Warrant, on substantially the same terms as were in effect immediately prior to the Effective Time under the Warrant Agreement. ExcelFin’s redeemable warrants sold as part of the units in its initial public offering shall be exercisable for Ordinary Shares instead of the Class A Common Stock of ExcelFin, and the assignment by ExcelFin of all of its rights, title and interest in the Warrant Agreement to the Company; and
![]() | Baird Medical Investment Holdings Limited November 28, 2023 Page 3 |
(v) the form of Warrant Certificate evidencing the Warrants to be exercised and not represented by a book-entry (the “Warrant Certificate”).
In our examination, we have assumed the genuineness of all signatures, the authenticity of all documents submitted to us as original documents, the conformity to original documents of all documents submitted to us as copies, the legal capacity of natural persons who are signatories to the documents examined by us and the legal power and authority of all persons signing on behalf of the parties to all documents (other than the Company). We have further assumed that there has been no oral modification of, or amendment or supplement (including any express or implied waiver, however arising) to, any of the agreements, documents or instruments used by us to form the basis of the opinion expressed below.
Based upon the foregoing, we are of the opinion that, at the Effective Time, the Warrants, when issued in the manner and on the terms described in the Registration Statement and in accordance with the provisions of the Warrant Agreement, as amended by the Warrant Assignment, Assumption and Amendment Agreement, will be valid and binding obligations of the Company enforceable against the Company in accordance with their respective terms under the laws of the State of New York.
The opinion set forth herein is subject to the following assumptions, qualifications, limitations and exceptions being true and correct at or before the time of the delivery of the Warrants offered pursuant to the Registration Statement: (a) the Warrants, the Warrant Agreement, and Warrant Assignment, Assumption and Amendment Agreement have been or will be duly authorized, executed and delivered by the parties thereto, (b) such securities constitute or will constitute legally valid and binding obligations of the parties thereto other than the Company, enforceable against each of them in accordance with their respective terms and (c) the status of the Warrants as legally valid and binding obligations of the parties will not be affected by any (i) breaches of, or defaults under, agreements or instruments, so as to be in conformity with the Company’s organizational documents, (ii) violations of statutes, rules, regulations or court or governmental orders or (iii) failures to obtain required consents, approvals or authorizations from, or to make required registrations, declarations or filings with, governmental authorities.
Our opinion set forth herein as to the enforceability of obligations of the Company is subject to: (i) bankruptcy, insolvency, reorganization, fraudulent conveyance, moratorium or similar laws now or hereinafter in effect affecting the enforcement of creditors’ rights generally, and by general principles of equity (regardless of whether enforcement is sought in a proceeding in equity or at law) and the discretion of the court or other body before which any proceeding may be brought; (ii) the unenforceability under certain circumstances under law or court decisions of provisions providing for the indemnification of, or contribution to, a party with respect to a liability where such indemnification or contribution is contrary to public policy, (iii) provisions of law that may require that a judgment for money damages rendered by a court in the United States be expressed only in United States dollars; and (iv) governmental authority to limit, delay or prohibit the making of payments outside the United States or in foreign currency or composite currency. We express no opinion as to the validity, legally binding effect or enforceability of any provision in any agreement or instrument that relates to governing law and submission by the parties to the jurisdiction of one or more particular courts.
![]() | Baird Medical Investment Holdings Limited November 28, 2023 Page 4 |
This opinion letter has been prepared for your use solely in connection with the Registration Statement. We assume no obligation to advise you of any changes in the foregoing subsequent to the effectiveness of the Registration Statement.
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement, to be filed with the Commission, and to the use of our name in the proxy statement/prospectus contained therein, under the caption “Legal Matters.” In giving such consent, we do not thereby admit that we are in the category of persons whose consent is required under Section 7 of the 1933 Act and the rules and regulations of the Commission thereunder.
Very truly yours,
/s/ Dechert LLP
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 of Form F-4 (FILE NO. 333-274114) of our report dated March 29, 2023, which includes an explanatory paragraph as to the company’s ability to continue as a going concern, with respect to our audits of the financial statements of ExcelFin Acquisition Corp. as of December 31, 2022 and 2021 and for the year ended December 31, 2022 and the period from March 15, 2021 (inception) through December 31, 2021, 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 LLP
Hartford, CT
November 28, 2023
1
Exhibit 23.3
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT
We consent to the inclusion in the Registration Statement of Baird Medical Investment Holdings Limited on Amendment No. 1 of Form F-4 (FILE NO. 333-274114) of our report dated August 21, 2023, and November 28, 2023 with respect to our audits of the consolidated financial statements of Tycoon Choice Global Limited as of December 31, 2022 and 2021 and for each of the two years in the period ended December 31, 2022, which report is included in this Amendment No.1 of Form F-4 of Baird Medical Investment Holdings Limited. We also consent to the reference to our firm under the heading “Experts” in such Registration Statement.
/s/ Marcum Asia CPAs llp
Marcum Asia CPAs llp
New York, NY
November 28, 2023
Exhibit 23.7
Beijing Dacheng LAW OFFICES, LLP ( Guangzhou )
北京大成(广州)律师事务所
www.dentons.cn
中国广州市珠江新城珠江东路6号广州周大福金融中心14、15层(07-12)单元(510623)
14/F,15/F(Unit 07-12) ,CTF Finance Centre, No.6 Zhujiang East Road, Zhujiang New Town, Guangzhou 510623, China
Tel: +86 20-85277000 Fax: +86 20-85277002
November 28, 2023
To: Baird Medical Investment Holdings Limited (the “Company”)
Room 202, 2/F, Baide Building, Building 11, No.15
Rongtong Street, Yuexiu District, Guangzhou
People’s Republic of China
Dear Sirs/Madams,
We have acted as PRC legal counsel as to the laws of the People’s Republic of China (the “PRC”, for purpose of this letter only, excluding the Hong Kong Special Administrative Region, the Macau Special Administrative Region and Taiwan) to the Company to advise on certain legal matters related to the laws and regulations of the PRC, in connection with the Company’s registration statement on Form F-4, including all amendments and supplements thereto (the “Registration Statement”), filed with the Securities and Exchange Commission (the “SEC”) under the U.S. Securities Act of 1933 (as amended).
We hereby consent to the reference of our name in the Registration Statement and the filing of this consent letter with the SEC as an exhibit to the Registration Statement.
This Consent is rendered solely to you for the filing on Form F-4 and may not be used for any other purpose. In giving such consent, we do not thereby admit that we fall within the category of the person whose consent is required under Section 7 of the U.S. Securities Act of 1933, or under the Securities Exchange Act of 1934, in each case, as amended, or the regulations promulgated thereunder.
| Yours faithfully, | |
| /s/ Xiangfa Zhang | |
| Beijing Dacheng Law Offices, LLP (Guangzhou) |
1