Triller Group Inc 10-Q/A for FY2023 Q2
Triller Group Inc. (ILLR)
About this 10-Q/A
Triller Group Inc filed this 10-Q/A on March 28, 2024, covering the quarter ended June 30, 2023 (FY2023 Q2).
Headline figures
Quarter ended June 30, 2023, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $17.37M
- up 324.8% from $4.09M a year earlier
- Net loss
- $10.59M
- compared with a net loss of $10.89M a year earlier
- Diluted EPS
- -$0.16
- compared with -$0.20 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Amendment No. 1)
(Mark One)
For
the quarterly period ended
For the transition period from to
Commission
File No.
| (Exact name of registrant as specified in its charter) |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| (Address of Principal Executive Offices) | (Zip Code) |
| (Registrant’s telephone number, including area code) |
| (Former name, former address and former fiscal year, if changed since last report) |
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
As of July 17, 2023, there were 67,461,998 ordinary shares, par value $0.001 per share, issued and outstanding.
As of March 26, 2024,
there were
Explanatory Note
AGBA Group Holding Limited (the “Company”, “we”, “our”, or “us”) is filing this Amendment No. 1 to its Quarterly Report on Form 10-Q/A (the “Amendment”) to amend its Quarterly Report on Form 10-Q for the quarter ended June 30, 2023 (the “Q2 2023 Form 10-Q”), as filed with the Securities and Exchange Commission on August 11, 2023, to (i) restate its unaudited condensed consolidated financial statements as of June 30, 2023, which should no longer be relied on and being restated herein; and (ii) describe the restatement and its impact on previously reported amounts.
Restatement background
In June 2021, the Company received the offer from JP Morgan Chase Holdings LLC to purchase all its equity interest in Nutmeg Saving and Investment Limited (“Nutmeg”). Nutmeg is incorporated in the United Kingdom and engaged in the provision of online discretionary investment management services. The cash consideration was approximately $187 million (equivalent to approximately GBP 135 million) and fully received in September 2021, resulting in a realized gain of approximately $139 million (equivalent to approximately GBP 101 million). As of December 31, 2021, the Company recorded an income tax payable of $23 million based on the Hong Kong profit tax rate of 16.5%.
The Company corrected its previous conclusion of provision of income tax liabilities of $23 million related to the disposal of Nutmeg. The Company had previously believed that the gain from the sale of Nutmeg should have been taxed at the 16.5% profit tax rate in Hong Kong during the year of disposal, resulting in a recorded income tax liability of $23 million. After reassessing whether income tax should be provided, the Company reviewed that there was an error resulting from the improper application of US tax law and Hong Kong tax law due to the mistaken omission of the consideration of Hong Kong tax law, and came to the conclusion that there should be no income tax applied when selling a long-term investment in Hong Kong.
The impact of restatement
The impact of the accounting errors was a cumulative reduction in the income tax provision of $23 million and a cumulative decrease in the accumulated deficit of $23 million, and it had no impact on the unaudited condensed consolidated statements of operations and comprehensive loss and the unaudited condensed consolidated statements of cash flows for the six months ended June 30, 2023 and 2022.
In light of the accounting error above, the Audit Committee of the Company’s Board of Directors, in consultation with the Company’s management and the independent auditor, concluded that the Company’s unaudited condensed consolidated financial statements as of and for the six months ended June 30, 2023 included in the Form 10-Q filed with the SEC on August 11, 2023 should no longer be relied upon and that it is appropriate to restate the Company’s unaudited condensed consolidated financial statements for such period (collectively, the “Restatements”).
We are filing this Amendment to amend and restate the Q2 2023 Form 10-Q with modifications as necessary to reflect these Restatements. Part I, Item 1. Financial Statements and Supplementary Data has been amended to reflect the Restatements.
This Amendment includes new certifications by our principal executive officer and principal financial and accounting officer pursuant to Sections 302 and 906 of the Sarbanes-Oxley Act of 2002 dated as of this filing in connection with this Form 10-Q/A as exhibits 31.1, 31.2, 32.1 and 32.2 hereto.
Except as described above, no other information included in the Original Financial Statements is being amended or updated by this Amendment and, other than as described herein, this Amendment does not purport to reflect any information or events subsequent to the Original Financial Statements. This Amendment continues to describe the conditions as of the date of the Original Financial Statements and, except as expressly contained herein, we have not updated, modified or supplemented the disclosures contained in the Original Financial Statements. Accordingly, this Amendment should be read in conjunction with the Original Financial Statements and with our filings with the SEC subsequent to the Financial Statements.
AGBA GROUP HOLDING LIMITED
Quarterly Report on Form 10-Q/A
TABLE OF CONTENTS
i
PART I – FINANCIAL INFORMATION
AGBA GROUP HOLDING LIMITED
INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1
AGBA GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| June 30, 2023 | December 31, 2022 | |||||||
| ASSETS | (Restated) | (Restated) | ||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash | ||||||||
| Accounts receivable, net | ||||||||
| Accounts receivable, net, related parties | ||||||||
| Loans receivable, net | ||||||||
| Notes receivable, net | ||||||||
| Asset held for sale | ||||||||
| Income tax recoverable | ||||||||
| Deposits, prepayments, and others receivable, net | ||||||||
| Total current assets | ||||||||
| Non-current assets: | ||||||||
| Rental deposit, net | ||||||||
| Loans receivable, net | ||||||||
| Property and equipment, net | ||||||||
| Right-of-use asset, net | ||||||||
| Long-term investments, net | ||||||||
| Total non-current assets | ||||||||
| TOTAL ASSETS | $ | $ | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | $ | $ | ||||||
| Escrow liabilities | ||||||||
| Borrowings | ||||||||
| Amounts due to the holding company | ||||||||
| Lease liabilities | ||||||||
| Forward share purchase liability | ||||||||
| Total current liabilities | ||||||||
| Non-current liabilities: | ||||||||
| Lease liabilities | ||||||||
| Warrant liabilities | ||||||||
| Deferred tax liabilities | ||||||||
| Total non-current liabilities | ||||||||
| TOTAL LIABILITIES | ||||||||
| Commitments and contingencies (Note 22) | ||||||||
| Shareholders’ equity: | ||||||||
| Ordinary shares, $ | ||||||||
| Ordinary shares to be issued | ||||||||
| Additional paid-in capital | ||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total shareholders’ equity | ||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | $ | ||||||
See accompanying notes to unaudited condensed consolidated financial statements.
F-1
AGBA GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| Three
months ended June 30, | Six
months ended June 30, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Revenues: | ||||||||||||||||
| Interest income: | ||||||||||||||||
| Loans | $ | $ | $ | $ | ||||||||||||
| Total interest income | ||||||||||||||||
| Non-interest income: | ||||||||||||||||
| Commissions | ||||||||||||||||
| Recurring service fees | ||||||||||||||||
| Total non-interest income | ||||||||||||||||
| Total revenues from others | ||||||||||||||||
| Non-interest income: | ||||||||||||||||
| Recurring service fees | ||||||||||||||||
| Total revenues from related parties | ||||||||||||||||
| Total revenues | ||||||||||||||||
| Operating cost and expenses: | ||||||||||||||||
| Interest expense | ( | ) | ( | ) | ||||||||||||
| Commission expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Sales and marketing expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Technology expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Personnel and benefit expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other general and administrative expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total operating cost and expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | ||||||||||||||||
| Foreign exchange gain (loss), net | ( | ) | ( | ) | ||||||||||||
| Investment income (loss), net | ( | ) | ( | ) | ( | ) | ||||||||||
| Change in fair value of warrant liabilities | ||||||||||||||||
| Change in fair value of forward share purchase liability | ( | ) | ||||||||||||||
| Loss on settlement of forward share purchase agreement | ( | ) | ( | ) | ||||||||||||
| Rental income | ||||||||||||||||
| Sundry income | ||||||||||||||||
| Total other income (expense), net | ( | ) | ( | ) | ( | ) | ||||||||||
| Loss before income taxes | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax (expense) benefit | ( | ) | ( | ) | ||||||||||||
| NET LOSS | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Other comprehensive income (loss): | ||||||||||||||||
| Foreign currency translation adjustment | ( | ) | ( | ) | ( | ) | ||||||||||
| TOTAL COMPREHENSIVE LOSS | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | |||||
See accompanying notes to unaudited condensed consolidated financial statements.
F-2
AGBA GROUP HOLDING LIMITED
UNAUDITED CONDESED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| Three and six Months ended June 30, 2023 | ||||||||||||||||||||||||||||||||
| Ordinary shares | Ordinary
shares to be issued | Additional paid-in | Accumulated other comprehensive | Accumulated | Total shareholders’ | |||||||||||||||||||||||||||
| No. of shares | Amount | No. of shares | Amount | capital | income (loss) | deficit | equity | |||||||||||||||||||||||||
| Balance as of January 1, 2023 (restated) | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||||
| Issuance of ordinary shares to settle finder fee | ||||||||||||||||||||||||||||||||
| Share-based compensation | ||||||||||||||||||||||||||||||||
| Forgiveness of amounts due to the holding company | — | — | ||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Net loss for the period | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance as of March 31, 2023 (restated) | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Issuance of holdback shares | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Share-based compensation | ||||||||||||||||||||||||||||||||
| Forgiveness of amounts due to the holding company | — | — | ||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | — | — | ||||||||||||||||||||||||||||||
| Net loss for the period | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance as of June 30, 2023 (restated) | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||||
| Three and six Months ended June 30, 2022 | ||||||||||||||||||||||||||||||||||||
| Ordinary shares | Ordinary
shares to be issued | Additional paid-in | Receivable from the | Accumulated other comprehensive | Retained earnings (accumulated | Total
shareholders’ | ||||||||||||||||||||||||||||||
| No. of shares | Amount | No. of shares | Amount | capital | Shareholder | loss | deficit) | equity | ||||||||||||||||||||||||||||
| Balance as of January 1, 2022, as reported | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | |||||||||||||||||||||||||
| Restatement | — | — | ||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2022 (restated) | $ | $ | $ | | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||||||||
| Special dividend to the holding company | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
| Net loss for the period | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
| Balance as of March 31, 2022 (restated) | ( | ) | ||||||||||||||||||||||||||||||||||
| Foreign currency translation adjustment | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
| Net loss for the period | — | — | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
| Balance as of June 30, 2022 (restated) | $ | $ | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||||||||||||
See accompanying notes to unaudited condensed consolidated financial statements.
F-3
AGBA GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Currency expressed in United States Dollars (“US$”))
| Six
months ended June 30, |
||||||||
| 2023 | 2022 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $( |
$( |
||||||
| Adjustments to reconcile net loss to net cash used in operating activities | ||||||||
| Share-based compensation expense | ||||||||
| Non-cash lease expense | ||||||||
| Depreciation on property and equipment | ||||||||
| Interest income on notes receivable | ( |
) | ||||||
| Foreign exchange (gain) loss, net | ( |
) | ||||||
| Investment (income) loss, net | ( |
) | ||||||
| Allowance for credit loss on financial instruments | ||||||||
| Change in fair value of warrant liabilities | ( |
) | ||||||
| Change in fair value of forward share purchase liability | ||||||||
| Loss on settlement of forward share purchase agreement | ||||||||
| Reversal of annual bonus accrued in prior year | ( |
) | ||||||
| Change in operating assets and liabilities: | ||||||||
| Accounts receivable | ( |
) | ||||||
| Loans receivable | ||||||||
| Deposit, prepayments, and others receivables | ( |
) | ( |
) | ||||
| Accounts payable and accrued liabilities | ( |
) | ||||||
| Escrow liabilities | ( |
) | ||||||
| Lease liabilities | ( |
) | ||||||
| Income tax payable | ( |
) | ||||||
| Net cash used in operating activities | ( |
) | ( |
) | ||||
| Cash flows from investing activities: | ||||||||
| Proceeds from sale of long-term investments | ||||||||
| Purchase of notes receivable | ( |
) | ||||||
| Dividends received from long-term investments | ||||||||
| Addition in long-term investments | ( |
) | ||||||
| Purchase of property and equipment | ( |
) | ( |
) | ||||
| Net cash provided by (used in) investing activities | ( |
) | ||||||
| Cash flows from financing activities: | ||||||||
| Advances from holding company | ||||||||
| Settlement of forward share purchase agreement | ( |
) | ||||||
| Proceeds from borrowings | ||||||||
| Dividend paid to holding company | ( |
) | ||||||
| Net cash used in financing activities | ( |
) | ( |
) | ||||
| Effect on exchange rate change on cash, cash equivalents and restricted cash | ( |
) | ||||||
| Net change in cash, cash equivalent and restricted cash | ( |
) | ( |
) | ||||
| BEGINNING OF PERIOD | ||||||||
| END OF PERIOD | $ | $ | ||||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||
| Cash paid for income taxes | $ | $ | ||||||
| Cash paid for interest | $ | $ | ||||||
| Cash received for interest | $ | $ | ||||||
| Reconciliation to amounts on consolidated balance sheets: | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash | ||||||||
| Total cash, cash equivalents and restricted cash | $ | $ | ||||||
| SUPPLEMENTAL NON-CASH DISCLOSURES | ||||||||
| Issuance of ordinary shares to settle finder fee | $ | $ | ||||||
| Forgiveness of amount due to holding company | $ | $ | ||||||
| Operating lease right-of-use asset obtained in exchange for operating lease liabilities | $ | $ | ||||||
| Purchase of property and equipment, through earnest deposit | $ | $ | ||||||
| Special dividend to the holding company offset with amount due from the holding company | $ | $ | ||||||
See accompanying notes to unaudited condensed consolidated financial statements.
F-4
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
NOTE 1 － NATURE OF BUSINESS AND BASIS OF PRESENTATION
AGBA Group Holding Limited (“AGBA” or the “Company”) was incorporated on October 8, 2018 in British Virgin Islands.
The Company, through its subsidiaries, is operating a wealth and health platform, offering a wide range of financial service and products, covering life insurance, pensions, property-casualty insurance, stock brokerage, mutual funds, lending, and real estate in overseas. AGBA is also engaged in financial technology business and financial investments, managing an ensemble of fintech investments and healthcare investment and operating a health and wealth management platform with a broad spectrum of services and value-added information in health, insurance, investments and social sharing.
The accompanying unaudited condensed consolidated financial statements of the Company are presented in United State dollars (“US$” or “$”) and have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Regulation S-X of the Securities Exchange Commission. Certain information and footnote disclosures normally included in consolidated financial statements have been omitted pursuant to such rules and regulations. The consolidated balance sheet as of December 31, 2022 derived from the audited consolidated financial statements at that date, but does not include all the information and footnotes required by U.S. GAAP. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
The unaudited condensed consolidated financial statements as of June 30, 2023 and December 31, 2022 and for the three and six months ended June 30, 2023 and 2022, in the opinion of management, include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the Company’s financial condition, results of operations and cash flows. The results of operations for the three and six months ended June 30, 2023 and 2022 are not necessarily indicative of the results to be expected for any other interim period or for the entire year.
Certain prior period amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results of operations.
NOTE 2 － RESTATEMENT OF PREVIOUSLY ISSUED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
The Company has restated the accompanying unaudited condensed consolidated financial statements and related disclosure for the six months ended June 30, 2023 that were previously included in the Form 10-Q filed with the SEC on August 11, 2023.
Restatement Background
In June 2021, the Company received the offer
from JP Morgan Chase Holdings LLC to purchase all its equity interest in Nutmeg Saving and Investment Limited (“Nutmeg”).
Nutmeg is incorporated in the United Kingdom and engaged in the provision of online discretionary investment management services. The
cash consideration was approximately $
The Company corrected its previous
conclusion of provision of income tax liabilities of $
The impact of restatement
The impact of the accounting errors was a
cumulative reduction in the income tax provision of $
The following table summarized the effect of the restatement on each financial statement line items as of and for the three and six months ended June 30, 2023 and 2022, as indicated:
| As of June 30, 2023 | ||||||||||||
| As Previously Reported | Adjustment | As Restated | ||||||||||
| Income tax payable | $ | $ | ( | ) | $ | |||||||
| Total current liabilities | $ | $ | ( | ) | $ | |||||||
| Total liabilities | $ | $ | ( | ) | $ | |||||||
| Accumulated deficit | $ | ( | ) | $ | $ | ( | ) | |||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
F-5
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| As of December 31, 2022 | ||||||||||||
| As Previously Reported | Adjustment | As Restated | ||||||||||
| Income tax payable | $ | $ | ( | ) | $ | |||||||
| Total current liabilities | $ | $ | ( | ) | $ | |||||||
| Total liabilities | $ | $ | ( | ) | $ | |||||||
| Accumulated deficit | $ | ( | ) | $ | $ | ( | ) | |||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
| For the three and six months ended June 30, 2023 | ||||||||||||
| As Previously Reported | Adjustment | As Restated | ||||||||||
| Balance as of January 1, 2023 | ||||||||||||
| Accumulated (deficit) retained earnings | $ | ( | ) | $ | $ | ( | ) | |||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
| Balance as of March 31, 2023 | ||||||||||||
| Accumulated (deficit) retained earnings | $ | ( | ) | $ | $ | ( | ) | |||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
| Balance as of June 30, 2023 | ||||||||||||
| Accumulated (deficit) retained earnings | ( | ) | $ | $ | ( | ) | ||||||
| Total shareholders’ equity | $ | $ | ||||||||||
| For the three and six months ended June 30, 2022 | ||||||||||||
| As Previously Reported | Adjustment | As Restated | ||||||||||
| Balance as of January 1, 2022 | ||||||||||||
| Retained earnings | $ | $ | $ | |||||||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
| Balance as of March 31, 2022 | ||||||||||||
| Retained earnings | $ | $ | $ | |||||||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
| Balance as of June 30, 2022 | ||||||||||||
| Accumulated (deficit) retained earnings | $ | ( | ) | $ | $ | |||||||
| Total shareholders’ equity | $ | $ | $ | |||||||||
NOTE 3 － SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
These accompanying unaudited condensed consolidated financial statements reflect the application of certain significant accounting policies as described in this note and elsewhere in the accompanying unaudited condensed consolidated financial statements and notes.
| ● | Principal of Consolidation |
The accompanying unaudited condensed consolidated financial statements include the financial statements of AGBA and its subsidiaries. A subsidiary is an entity (including a structured entity), directly or indirectly, controlled by the Company. The financial statements of the subsidiaries are prepared for the same reporting period as the Company, using consistent accounting policies. All intercompany transactions and balances between AGBA and its subsidiaries are eliminated upon consolidation.
F-6
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| ● | Use of Estimates and Assumptions |
The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Significant accounting estimates reflected in the Company’s unaudited condensed consolidated financial statements include the useful lives of property and equipment, impairment of long-lived assets, allowance for doubtful accounts, notes receivable, share-based compensation, warrant liabilities, forward share purchase liability, provision for contingent liabilities, revenue recognition, income tax provision, deferred taxes and uncertain tax position, and allocation of expenses from holding company.
The inputs into the management’s judgments and estimates consider the economic implications of COVID-19 on the Company’s critical and significant accounting estimates. Actual results could differ from these estimates.
| ● | Foreign Currency Translation and Transaction |
Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statement of operations.
The reporting currency of the Company is US$ and the accompanying unaudited condensed consolidated financial statements have been expressed in US$. In addition, the Company and subsidiaries are operating in Hong Kong maintain their books and record in their local currency, Hong Kong dollars (“HK$”), which is a functional currency as being the primary currency of the economic environment in which their operations are conducted. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the unaudited condensed consolidated statements of changes in shareholders’ equity.
| June 30, 2023 | June 30, 2022 | |||||||
| Period-end HK$:US$ exchange rate | ||||||||
| Period average HK$:US$ exchange rate | ||||||||
| ● | Cash and Cash Equivalents |
Cash and cash equivalents consist primarily of cash in readily available checking and saving accounts. They consist of highly liquid investments that are readily convertible to cash and that mature within three months or less from the date of purchase. The carrying amounts approximate fair value due to the short maturities of these instruments. The Company maintains most of its bank accounts in Hong Kong.
| ● | Restricted Cash |
Restricted cash consist of funds held in escrow accounts reflecting (i) the restricted cash and cash equivalents maintained in certain bank accounts that are held for the exclusive interest of the Company’s customers and (ii) the full obligation to an investor in connection with the Meteora Backstop Agreement (see Note 5).
The Company restricts the use of the assets underlying the funds held in escrow to meet with regulatory or contractual requirements and classifies the assets as current based on their purpose and availability to fulfill its direct obligation under current liabilities.
F-7
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| ● | Accounts Receivable, net |
Accounts receivable include trade accounts due from customers in insurance brokerage and asset management businesses.
Accounts receivable are recorded at the invoiced amount and do not bear interest, which are due within contractual payment terms. The normal settlement terms of accounts receivable from insurance companies in the provision of brokerage agency services are within 30 days upon the execution of the insurance policies. Credit terms with the products providers of investment, unit and mutual funds and asset portfolio are mainly 90 days or a credit period mutually agreed between the contracting parties. The Company seeks to maintain strict control over its outstanding receivables to minimize credit risk. Overdue balances are reviewed regularly by senior management. Management reviews its receivables on a regular basis to determine if the bad debt allowance is adequate, and provides allowance when necessary.
The Company does not hold any collateral or other credit enhancements over its accounts receivable balances.
| ● | Loans Receivable, net |
Loans receivable are real estate mortgage loans that carried at unpaid principal balances, less the allowance for credit losses on loans receivable and charge-offs.
Loans are placed on nonaccrual status when they are past due 180 days or more as to contractual obligations or when other circumstances indicate that collection is not probable. When a loan is placed on nonaccrual status, any interest accrued but not received is reversed against interest income. Payments received on a nonaccrual loan are either applied to protective advances, the outstanding principal balance or recorded as interest income, depending on an assessment of the ability to collect the loan. A nonaccrual loan may be restored to accrual status when principal and interest payments have been brought current and the loan has performed in accordance with its contractual terms for a reasonable period (generally six months).
If the Company determines that a loan is impaired, the Company next determines the amount of the impairment. The amount of impairment on collateral dependent loans is charged off within the given fiscal quarter. Generally, the amount of the loan and negative escrow in excess of the appraised value less estimated selling costs, for the fair value of collateral valuation method, is charged off. For all other loans, impairment is measured as described below in Allowance for Credit Losses on Financial Instruments.
| ● | Allowance for Credit Losses on Financial Instruments |
In accordance with ASC Topic 326 “Credit Losses – Measurement of Credit Losses on Financial Instruments” (ASC Topic 326), the Company utilizes the current expected credit losses (“CECL”) model to determine an allowance that reflects its best estimate of the lifetime expected credit losses on accounts receivable, loans receivable, notes receivable and deposits, prepayments, and others receivable which is recorded as a liability to offset the receivables. The CECL model is prepared after considering historical experience, current conditions, and reasonable and supportable economic forecasts to estimate lifetime expected credit losses. Accounts receivable, loans receivable, notes receivables and deposits, prepayments, and others receivable are written off when deemed uncollectible. Recoveries of receivables previously written off are recorded as a reduction of bad debt expense.
| ● | Long-Term Investments, net |
The Company invests in equity securities with readily determinable fair values and equity securities that do not have readily determinable fair values.
Equity securities with readily determinable fair values are carried at fair value with any unrealized gains or losses reported in earnings.
F-8
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
Equity securities that do not have readily determinable fair values mainly consist of investments in privately-held companies. They are accounted for, at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or similar investment of the same issuer.
At each reporting period, the Company makes a qualitative assessment considering impairment indicators to evaluate whether the investment is impaired.
| ● | Asset Held For Sale |
Assets to be disposed of by sale are reported at the lower of the carrying value or fair value less cost to sell when the Company has committed to a sale agreement and would be reported separately as assets held for sale in the unaudited condensed consolidated balance sheets.
| ● | Property and Equipment, net |
| Expected useful life | ||
| Land and building | ||
| Office improvement | ||
| Furniture, fixtures and equipment | ||
| Computer equipment | ||
| Motor vehicle |
Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.
| ● | Impairment of Long-Lived Assets |
In accordance with the provisions of ASC Topic 360, Impairment or Disposal of Long-Lived Assets, all long-lived assets such as property and equipment owned and held by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of the carrying amount of an asset to its estimated future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets. impairment losses were recognized for the three and six months ended June 30, 2023 and 2022.
| ● | Revenue Recognition |
The Company receives certain portion of its non-interest income from contracts with customers, which are accounted for in accordance with Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASC Topic 606”).
ASC Topic 606 provided the following overview of how revenue is recognized from the Company’s contracts with customers. The Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
Step 1: Identify the contract(s) with a customer.
Step 2: Identify the performance obligations in the contract.
F-9
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
Step 3: Determine the transaction price – The transaction price is the amount of consideration in a contract to which an entity expects to be entitled in exchange for transferring promised goods or services to a customer.
Step 4: Allocate the transaction price to the performance obligations in the contract – Any entity typically allocates the transaction price to each performance obligation on the basis of the relative standalone selling prices of each distinct good or service promised in the contract.
Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation – An entity recognizes revenue when (or as) it satisfies a performance obligation by transferring a promised good or service to a customer (which is when the customer obtains control of that good or service). The amount of revenue recognized is the amount allocated to the satisfied performance obligation. A performance obligation may be satisfied at a point in time (typically for promises to transfer goods to a customer) or over time (typically for promises to transfer service to a customer).
Certain portion of the Company’s income is derived from contracts with customers, and as such, the revenue recognized depicts the transfer of promised goods or services to its customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company considers the terms of the contract and all relevant facts and circumstances when applying this guidance. The Company’s revenue recognition policies are in compliance with ASC Topic 606, as follows:
Commissions
The Company earns commissions from the sale of investment products to customers. The Company enters into commission agreements with customers which specify the key terms and conditions of the arrangement. Commissions are separately negotiated for each transaction and generally do not include rights of return, credits or discounts, rebates, price protection or other similar privileges, and typically paid on or shortly after the transaction is completed. Upon the purchase of an investment product, the Company earns a commission from customers, calculated as a fixed percentage of the investment products acquired by its customers. The Company defines the “purchase of an investment product” for its revenue recognition purpose as the time when the customers referred by the Company has entered into a subscription contract with the relevant product provider and, if required, the customer has transferred a deposit to an escrow account designated by the Company to complete the purchase of the investment products. After the contract is established, there are no significant judgments made when determining the one-time commission price. Therefore, commissions are recorded at point in time when the investment product is purchased.
The Company also facilitates the arrangement between insurance providers and individuals or businesses by providing insurance placement services to the insureds, and is compensated in the form of one-time commissions from the respective insurance providers. The Company primarily facilitates the placement of life, general and MPF insurance products. The Company determines that insurance providers are the customers.
The Company primarily earns commission income arising from the facilitation of the placement of an effective insurance policy, which is recognized at a point in time when the performance obligation has been satisfied upon execution of the insurance policy as the Company has no future or ongoing obligation with respect to such policies. The commission fee rate, which is paid by the insurance providers, based on the terms specified in the service contract which are agreed between the Company and insurance providers for each insurance product being facilitated through the Company. The commission earned is equal to a percentage of the premium paid to the insurance provider. Commission from renewed policies is variable consideration and is recognized in subsequent periods when the uncertainty around variable consideration is subsequently resolved (e.g., when customer renews the policy).
In accordance with ASC Topic 606, Revenue Recognition: Principal Agent Considerations, the Company evaluates the terms in the agreements with its channels and independent contractors to determine whether or not the Company acts as the principal or as an agent in the arrangement with each party respectively. The determination of whether to record the revenue in a gross or net basis depends upon whether the Company has control over the services prior to transferring it. Control is demonstrated by the Company which is primarily responsible for fulfilling the provision of placement services through the Company’s licensed insurance brokers to provide agency services. The commissions from insurance providers are recorded on a gross basis and commission paid to independent contractors or channel costs are recorded as commission expense in the statements of operations.
F-10
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
The Company also offers the sale solicitation of real estate property to the final customers and is compensated in the form of commissions from the corresponding property developers pursuant to the service contracts. Commission income is recognized at a point of time upon the sale contracts of real estate property is signed and executed.
Recurring service fees
The Company provides asset management services to investment funds or investment product providers in exchange for recurring service fees. Recurring service fees are determined based on the types of investment products the Company distributes and are calculated as a fixed percentage of the fair value of the total investment of the investment products, calculated daily. These customer contracts require the Company to provide investment management services, which represents a performance obligation that the Company satisfies over time. After the contract is established, there are no significant judgments made when determining the transaction price. As the Company provides these services throughout the contract term, for the method of calculating recurring service fees, revenue is calculated on a daily basis over the contract term, quarterly billed and recognized. Recurring service agreements do not include rights of return, credits or discounts, rebates, price protection, performance component or other similar privileges and the circumstances under which the fixed percentage fees, before determined, could be not subject to clawback. Payment of recurring service fees are normally on a regular basis (typically monthly or quarterly).
Interest income
The Company offers money lending services from loan origination in form of mortgage and personal loans. Interest income is recognized monthly in accordance with their contractual terms and recorded as interest income in the unaudited condensed consolidated statement of operations. The Company does not charge prepayment penalties from its customers. Interest income on mortgage and personal loans is recognized as it accrued using the effective interest method. Accrual of interest income on mortgage loans is suspended at the earlier of the time at which collection of an account becomes doubtful or the account becomes 180 days delinquent.
Disaggregation of Revenue
The
Company has disaggregated its revenue from contracts with customers into categories based on the nature of the revenue.
| For the three months ended June 30, 2023 | ||||||||||||||||||||
| Distribution Business | Platform Business | |||||||||||||||||||
| Insurance brokerage service | Asset management service | Money lending service | Real estate agency service | Total | ||||||||||||||||
| Interest income: | ||||||||||||||||||||
| Loans | $ | $ | $ | $ | $ | |||||||||||||||
| Non-interest income: | ||||||||||||||||||||
| Commissions | ||||||||||||||||||||
| Recurring service fees | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
F-11
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| For the three months ended June 30, 2022 | ||||||||||||||||||||
| Distribution Business | Platform Business | |||||||||||||||||||
| Insurance brokerage service | Asset management service | Money lending service | Real estate agency service | Total | ||||||||||||||||
| Interest income: | ||||||||||||||||||||
| Loans | $ | $ | $ | $ | $ | |||||||||||||||
| Non-interest income: | ||||||||||||||||||||
| Commissions | ||||||||||||||||||||
| Recurring service fees | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| For the six months ended June 30, 2023 | ||||||||||||||||||||
| Distribution Business | Platform Business | |||||||||||||||||||
| Insurance brokerage service | Asset management service | Money lending service | Real estate agency service | Total | ||||||||||||||||
| Interest income: | ||||||||||||||||||||
| Loans | $ | $ | $ | $ | $ | |||||||||||||||
| Non-interest income: | ||||||||||||||||||||
| Commissions | ||||||||||||||||||||
| Recurring service fees | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| For the six months ended June 30, 2022 | ||||||||||||||||||||
| Distribution Business | Platform Business | |||||||||||||||||||
| Insurance brokerage service | Asset management service | Money lending service | Real estate agency service | Total | ||||||||||||||||
| Interest income: | ||||||||||||||||||||
| Loans | $ | $ | $ | $ | $ | |||||||||||||||
| Non-interest income: | ||||||||||||||||||||
| Commissions | ||||||||||||||||||||
| Recurring service fees | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| ● | Rental income |
Rental income represents monthly rental received from the Company’s tenants. The Company recognizes rental income on a straight-line basis over the lease term in accordance with the lease agreement.
F-12
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| ● | Comprehensive Loss |
ASC Topic 220, Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income (loss), as presented in the accompanying statement of shareholder’s equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive loss is not included in the computation of income tax expense or benefit.
| ● | Income Taxes |
Income taxes are determined in accordance with the provisions of ASC Topic 740, Income Taxes (“ASC Topic 740”). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC Topic 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on a tax return. Under ASC Topic 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
For the three and six months ended June 30, 2023 and 2022, the Company did not have any interest and penalties associated with tax positions. As of June 30, 2023 and December 31, 2022, the Company did not have any significant unrecognized uncertain tax positions.
The Company is subject to tax in local and foreign jurisdictions. As a result of its business activities, the Company files tax returns that are subject to examination by the relevant tax authorities.
| ● | Share-Based Compensation |
The Company accounts for share-based compensation in accordance with the fair value recognition provision of ASC Topic 718, Stock Compensation. The Company grants share awards, including ordinary shares and restricted share units, to eligible participants. Share-based compensation expense for share awards is measured at fair value on the grant date. The fair value of restricted stock with either solely a service requirement or with the combination of service and performance requirements is based on the closing fair market value of the ordinary shares on the date of grant. Share-based compensation expense is recognized over the awards requisite service period. For awards with graded vesting that are subject only to a service condition, the expense is recognized on a straight-line basis over the service period for the entire award.
| ● | Net Loss Per Share |
The Company computes earnings per share (“EPS”) in accordance with ASC Topic 260, Earnings per Share (“ASC Topic 260”). ASC Topic 260 requires companies to present basic and diluted EPS. Basic EPS is measured as net (loss) income divided by the weighted average ordinary share outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of the potential ordinary shares (e.g., convertible securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.
| ● | Segment Reporting |
ASC Topic 280, Segment Reporting, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major customers in financial statements for details on the Company’s business segments.
F-13
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
The
Company uses the management approach to determine reportable operating segments. The management approach considers the internal organization
and reporting used by the Company’s chief operating decision maker (“CODM”) for making decisions, allocating resources
and assessing performance. The Company’s CODM has been identified as the CEO, who reviews consolidated results when making decisions
about allocating resources and assessing performance of the Company.
| Segments | Scope of Service | Business Activities | ||
| Distribution Business | Business |
|||
| Platform Business | - Providing access to financial products and services to licensed brokers. - Providing operational support for the submission and processing of product applications. - Providing supporting tools for commission calculations, customer engagement, sales team management, customer conversion, etc. - Providing training resources and materials. - Facilitating the placement of investment products for the fund and/or product provider, in exchange for the fund management services. | |||
| Fintech Business | ||||
| Healthcare Business |
All of the Company’s revenues were generated in Hong Kong.
| ● | Leases |
The Company follows ASC Topic 842, Leases (“ASC Topic 842”), utilizing the modified retrospective transition method with no adjustments to comparative periods presented. On February 25, 2016, the FASB issued Accounting Standards Update No. 2016-02, Leases (ASC Topic 842), to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing transactions. ASC Topic 842 requires that lessees recognize right-of-use asset and lease liabilities calculated based on the present value of lease payments for all lease agreements with terms that are greater than twelve months. It requires for leases longer than one year, a lessee to recognize in the statement of financial condition a right-of-use asset, representing the right to use the underlying asset for the lease term, and a lease liability, representing the liability to make lease payments. ASC Topic 842 distinguishes leases as either a finance lease or an operating lease that affects how the leases are measured and presented in the statement of operations and statement of cash flows. ASC Topic 842 supersedes nearly all existing lease accounting guidance under GAAP issued by the Financial Accounting Standards Board (“FASB”) including ASC Topic 840, Leases.
When determining the lease term, the Company includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option, if any. As the Company’s leases do not provide an implicit rate, the Company used an incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The Company has elected to adopt the following lease policies in conjunction with the adoption of ASU 2016-02: (i) for leases that have lease terms of 12 months or less and does not include a purchase option that is reasonably certain to exercise, the Company elected not to apply ASC 842 recognition requirements; and (ii) the Company elected to apply the package of practical expedients for existing arrangements entered into prior to January 1, 2021 to not reassess (a) whether an arrangement is or contains a lease, (b) the lease classification applied to existing leases, and (c) initial direct costs.
F-14
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
The accounting update also requires that for finance leases, a lessee recognize interest expense on the lease liability, separately from the amortization of the right-of-use asset in the statements of earnings, while for operating leases, such amounts should be recognized as a combined expense. In addition, this accounting update requires expanded disclosures about the nature and terms of lease agreements.
| ● | Related Parties |
The Company follows the ASC Topic 850-10, Related Party for the identification of related parties and disclosure of related party transactions.
Pursuant to section 850-10-20 the related parties include: a) affiliates of the Company; b) entities for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of section 825-10-15, to be accounted for by the equity method by the investing entity; c) trusts for the benefit of employees, such as pension and Income-sharing trusts that are managed by or under the trusteeship of management; d) principal owners of the Company; e) management of the Company; f) other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g) other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include: a) the nature of the relationship(s) involved; b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c) the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d) amount due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
| ● | Commitments And Contingencies |
The Company follows the ASC Topic 450-20, Commitments to report accounting for contingencies. Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon information available at this time that these matters will have a material adverse effect on the Company’s financial position, results of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows.
F-15
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| ● | Fair Value Measurement |
The Company follows the guidance of the ASC Topic 820-10, Fair Value Measurements and Disclosures (“ASC Topic 820-10”), with respect to financial assets and liabilities that are measured at fair value. ASC Topic 820-10 establishes a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value as follows:
| ● | Level 1 : Inputs are based upon unadjusted quoted prices for identical instruments traded in active markets; |
| ● | Level 2 : Inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques (e.g. Black-Scholes Option-Pricing model) for which all significant inputs are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Where applicable, these models project future cash flows and discount the future amounts to a present value using market-based observable inputs; and |
| ● | Level 3 : Inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the assets or liabilities. The fair values are therefore determined using model-based techniques, including option pricing models and discounted cash flow models. |
The carrying value of the Company’s financial instruments: cash and cash equivalents, restricted cash, accounts receivable, deposits, prepayments, and others receivable, amounts due to the holding company, accounts payable and accrued liabilities, escrow liabilities and borrowings approximate at their fair values because of the short-term nature of these financial instruments.
Management believes, based on the current market prices or interest rates for similar debt instruments, the fair value of loans receivable and notes receivable approximate the carrying amount. They are accounted at amortized cost, subject to impairment testing.
| June 30, | Quoted Prices In Active Markets | Significant Other Observable Inputs | Significant Other Unobservable Inputs | |||||||||||||
| Description | 2023 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Assets: | ||||||||||||||||
| Marketable equity securities | $ | $ | | $ | $ | |||||||||||
| Non-marketable equity securities | $ | $ | $ | $ | ||||||||||||
| Liabilities: | ||||||||||||||||
| Warrant liabilities | $ | $ | $ | $ | ||||||||||||
| December 31, | Quoted
Prices In Active Markets | Significant Other Observable Inputs | Significant Other Unobservable Inputs | |||||||||||||
| Description | 2022 | (Level 1) | (Level 2) | (Level 3) | ||||||||||||
| Assets: | ||||||||||||||||
| Marketable equity securities | $ | $ | $ | $ | ||||||||||||
| Non-marketable equity securities | $ | $ | $ | $ | ||||||||||||
| Liabilities: | ||||||||||||||||
| Forward share purchase liability | $ | $ | $ | $ | ||||||||||||
| Warrant liabilities | $ | $ | $ | $ | ||||||||||||
Fair value estimates are made at a specific point in time based on relevant market information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
F-16
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| ● | Recently Issued Accounting Pronouncements |
There were no new standards or updates during the six months ended June 30, 2023 that had a material impact on the unaudited condensed consolidated financial statements.
NOTE 4 － LIQUIDITY AND GOING CONCERN
The accompanying unaudited condensed consolidated financial statements were prepared assuming the Company will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
For the six months ended June 30, 2023, the Company
reported $
The ability to continue as a going concern is dependent on the Company’s ability to successfully implement its plans. The Company believes that it will be able to continue to grow the Company’s revenue base and control expenditures. In parallel, the Company continually monitors its capital structure and operating plans and evaluates various potential funding alternatives that may be needed in order to finance the Company’s business development activities, general and administrative expenses and growth strategy. These alternatives include external borrowings, raising funds through public equity or debt markets. Although there is no assurance that, if needed, the Company will be successful with its fundraising initiatives, the Company believes that the Business Combination transaction significantly increases its ability to access the capital going forward. The unaudited condensed consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.
Without realization of additional capital, there is substantial doubt about the Company can continue as a going concern until such time, as the Company is able to secure adequate financial resources and capital that provides the required capital to continue to settle its debts as they fall due and sustain the operation through the next 12 months from the date that these unaudited condensed consolidated financial statements were made available to issue.
NOTE 5 － RESTRICTED CASH
Pursuant to the Meteora Backstop Agreement dated November 9, 2022, the fund held in the escrow account for the forward share purchase is restricted to the Company for the nine months following the consummation of the Business Combination in November 2022, unless the investors sell the shares in the market or redeems the shares. Notwithstanding the sale of shares by the investors, the restricted cash will be used to settle any of the Company’s repurchase obligations.
During
the six months ended June 30, 2023, the investors sold
On June 29, 2023, the Company and the investors entered into an agreement to early terminate the Meteora Backstop Agreement.
Pursuant
to the early termination clauses of Meteora Backstop Agreement, the Company released $
Pursuant
to the termination agreement, the Company is not obligated to purchase the remaining
With
the early termination and sale of shares by investors, the forward share purchase liability (“FSP liability”) was fully settled
as of June 30, 2023 and a loss on settlement of $
F-17
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
NOTE 6 － ACCOUNTS RECEIVABLE, NET
| As of | ||||||||
| June
30, 2023 | December 31,
2022 | |||||||
| Accounts receivable | $ | $ | ||||||
| Accounts receivable – related parties | ||||||||
| Less: allowance for estimated credit losses | ( | ) | ( | ) | ||||
| Accounts receivable, net | $ | $ | ||||||
The accounts receivable due from related parties represented the management service rendered to the portfolio assets of a related companies, which are controlled by the holding company, for a compensation of asset management service fee income at the predetermined rate based on the respective portfolio of asset values invested by the final customers. The amount is unsecured, interest-free and with a credit term mutually agreed.
The Company generally conducts its business with creditworthy third parties. The Company determines, on a quarterly basis, the probable losses and an allowance for credit losses determined in accordance with the CECL model, based on historical losses, current economic conditions, forecasted future economic and market considerations, and in some cases, evaluating specific customer accounts for risk of loss. Accounts receivable are written off after exhaustive collection efforts occur and the receivable is deemed uncollectible. In addition, receivable balances are monitored on an ongoing basis and its exposure to bad debts is not significant.
For
the three and six months ended June 30, 2023, the Company has assessed the probable loss and made an allowance for estimated credit losses
of $
For the three and six months ended June 30, 2022, there was estimated credit losses to accounts receivable.
NOTE 7 － LOANS RECEIVABLE, NET
| As of | ||||||||
| June
30, 2023 | December 31,
2022 | |||||||
| Mortgage loans (residential) | $ | $ | ||||||
| Reclassifying as: | ||||||||
| Current portion | $ | $ | ||||||
| Non-current portion | ||||||||
| Loans receivable, net | $ | $ | ||||||
The
interest rates on loans issued ranged between
Mortgage
loans are made to either business or individual customers in Hong Kong for a period of
Estimated allowance for credit losses is determined on quarterly basis, in accordance with the CECL model, for general credit risk of the overall portfolio, which is relied on an assessment of specific evidence indicating doubtful collection, historical loss experience, loan balance aging and prevailing economic conditions. If there is an unexpected deterioration of a customer’s financial condition or an unexpected change in economic conditions, including macroeconomic events, the Company will assess the need to adjust the allowance for credit losses. Any such resulting adjustments would affect earnings in the period that adjustments are made.
For the three and six months ended June 30, 2023 and 2022, the Company has evaluated the probable losses on the loans receivable and no estimated credit losses is determined.
F-18
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
NOTE 8 － ASSET HELD FOR SALE
On
June 28, 2023, the Company entered into a provisional purchase and sale agreement with an independent third party to sell one of its
office premises at a consideration of $
NOTE 9 － NOTES RECEIVABLE, NET
On
February 24, 2023, the Company entered into a Subscription Agreement and a Convertible Loan Note Instrument (the “Note”)
(collectively the “Agreements”) with Investment A. Pursuant to the Agreements, the Company agrees to subscribe an aggregate
amount of $
As
of June 30, 2023, the carrying amount of the notes receivable was $
In accordance with ASC Topic 326, the Company accounts for its allowance for credit losses on notes receivable using the CECL model. Periodic changes to the allowance for credit losses are recognized in the unaudited condensed consolidated statements of operations. For the three and six months ended June 30, 2023, the Company has evaluated the probable losses on the notes receivable and no estimated credit losses is determined.
NOTE 10 － LONG-TERM INVESTMENTS, NET
| As of | ||||||||||||||||
| Ownership interest | June
30, 2023 | Ownership interest | December 31, 2022 | |||||||||||||
| Marketable equity securities | ||||||||||||||||
| Investment C | %* | $ | % | $ | ||||||||||||
| Non-marketable equity securities: | ||||||||||||||||
| Investment A | % | % | ||||||||||||||
| Investment B | % | % | ||||||||||||||
| Investment D | % | % | ||||||||||||||
| Investment E | % | % | ||||||||||||||
| Investment F | % | % | ||||||||||||||
| Total | ||||||||||||||||
| Net carrying value | $ | $ | ||||||||||||||
| * |
Investments in Marketable Equity Securities
Investments in marketable securities are accounted for at its current market value with the changes in fair value recognized in statements of operations. Investment C was listed and publicly traded on Nasdaq Stock Exchange.
During
the six months ended June 30, 2023, the Company sold
As
of June 30, 2023 and December 31, 2022, Investment C was recorded at fair value of $
F-19
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
Investments in Non-Marketable Equity Securities
Investments in non-marketable equity securities consist of investments in limited liability companies in which the Company’s interests are deemed minor and long-term, strategic investments in companies that are in various stages of development, and investments in a close-ended partnership funds which concentrated in the healthcare sector. These investments do not have readily determinable fair values and, therefore, are reported at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or similar investment of the same issuer.
Management assesses each of these investments on an individual basis, subject to a periodic impairment review and considers qualitative and quantitative factors including the investee’s financial condition, the business outlook for its products and technology, its projected results and cash flow, financing transactions subsequent to the acquisition of the investment, the likelihood of obtaining subsequent rounds of financing and cash usage. The Company is not required to determine the fair value of these investments unless impairment indicators existed. When an impairment exists, the investment will be written down to its fair value by recording the corresponding charge as a component of other income (expense), net. Fair value is estimated using the best information available, which may include cash flow projections or other available market data.
| As of | ||||||||
| June
30, 2023 | December 31, 2022 | |||||||
| Balance at beginning of period/year | $ | $ | ||||||
| Additions | ||||||||
| Adjustments: | ||||||||
| Downward adjustments | ( | ) | ( | ) | ||||
| Upward adjustments | ||||||||
| Foreign exchange adjustment | ( | ) | ||||||
| Balance at end of period/year | $ | $ | ||||||
| As of | ||||||||
| June
30, 2023 | December 31,
2022 | |||||||
| Downward adjustments (including impairment) | $ | ( | ) | $ | ( | ) | ||
| Upward adjustments | $ | $ | ||||||
| For the three months ended June 30, | ||||||||
| 2023 | 2022 | |||||||
| Marketable equity securities: | ||||||||
| Unrealized loss from the changes in fair value – Investment C | $ | ( | ) | $ | ( | ) | ||
| Realized gain from sale of Investment C | ||||||||
| Non-marketable equity securities: | ||||||||
| Unrealized loss (including impairment) – Investment F | ( | ) | ||||||
| Dividend income | ||||||||
| Investment loss, net | $ | ( | ) | $ | ( | ) | ||
F-20
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| For
the six months ended June 30, | ||||||||
| 2023 | 2022 | |||||||
| Marketable equity securities: | ||||||||
| Unrealized gain (loss) from the changes in fair value – Investment C | $ | $ | ( | ) | ||||
| Realized gain from sale of Investment C | ||||||||
| Non-marketable equity securities: | ||||||||
| Unrealized loss (including impairment) – Investment F | ( | ) | ||||||
| Dividend income | ||||||||
| Investment income (loss), net | $ | $ | ( | ) | ||||
NOTE 11 － PROPERTY AND EQUIPMENT, NET
| As of | ||||||||
| June
30, 2023 | December 31,
2022 | |||||||
| At cost: | ||||||||
| Land and building | $ | $ | ||||||
| Furniture, fixtures and equipment | ||||||||
| Computer equipment | ||||||||
| Motor vehicles | ||||||||
| Less: accumulated depreciation | ( | ) | ( | ) | ||||
| Property and equipment, net | $ | $ | ||||||
Depreciation
expenses for the three months ended June 30, 2023 and 2022 were $
Depreciation
expenses for the six months ended June 30, 2023 and 2022 were $
As of June 30, 2023, the carrying amount of
an office premises of $
NOTE 12 － BORROWINGS
| As of | ||||||||
| June
30, 2023 | December 31, 2022 | |||||||
| Mortgage borrowings | $ | $ | ||||||
In
September 2022, the Company obtained a mortgage loan from a finance company in Hong Kong, which bears interest at a fixed rate of
In
February 2023, the Company obtained another mortgage loan from another finance company in Hong Kong, which bears an average interest
rate at
As
of June 30, 2023, the mortgage loans are secured by the office premises of the Company, located in Hong Kong, with the aggregate carrying
amount of $
F-21
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
NOTE 13 － FORWARD SHARE PURCHASE LIABILITY
For
the three and six months ended June 30, 2023, subject to the sale of shares by investors and early termination of the Meteora Backshop
Agreement, the forward share purchase liability (“FSP liability”) was fully settled and a loss on settlement of $
The
FSP liability under the Meteora Backstop Agreement is valued by an independent valuer using a Black-Scholes model, which is considered
to be Level 3 fair value measurement.
| Input | December 31,
2022 | |||
| Share price | $ | |||
| Risk-free interest rate | % | |||
| Volatility | % | |||
| Exercise price | $ | |||
| Term | ||||
For
the three and six months ended June 30, 2023, the change in fair value of FSP liability was $
NOTE 14 － LEASES
Operating lease right-of-use (“ROU”) asset and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU asset represents the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Generally, the implicit rate of interest (“discount rate”) in arrangements is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives.
During the six months ended June 30, 2023, the Company has entered into a commercial operating lease with an independent third party for the use of an office in Hong Kong. The lease has an original term exceeding 1 year, but not more than 3 years with an option to renew a further term of 3 years. The operating lease is included in “Right-of-use asset” on the unaudited condensed consolidated balance sheet and represents the Company’s right to use the underlying asset during the lease term. The Company’s obligation to make lease payments are included in “Lease liabilities” on the unaudited condensed consolidated balance sheet.
| June
30, 2023 | ||||
| Operating lease: | ||||
| Right-of-use asset, net | $ | |||
| Lease liabilities: | ||||
| Current lease liabilities | ||||
| Non-current lease liabilities | ||||
| Total lease liabilities | $ | |||
Operating
lease expense for the three and six months ended June 30, 2023 was $
| Weighted average discount rate | % | |||
| Weighted average remaining lease term (years) |
F-22
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| For the period ending June 30, | Operating lease | |||
| 2024 | $ | |||
| 2025 | ||||
| 2026 | ||||
| 2027 | ||||
| 2028 | ||||
| Thereafter | ||||
| Total future minimum lease payments | ||||
| Less: imputed interest | ( | ) | ||
| Present value of operating lease liabilities | $ | |||
NOTE 15 － WARRANT LIABILITIES
The
private warrants are accounted for as liabilities in accordance with ASC 480 and are presented as liabilities on the unaudited condensed
consolidated balance sheets. As of June 30, 2023 and December 31, 2022, there were
The fair value of the private warrants are valued by an independent valuer using a Binominal pricing model. The warrants were classified as Level 3 due to the use of unobservable inputs.
| Input | June
30, 2023 | December 31,
2022 | ||||||
| Share price | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Volatility | % | % | ||||||
| Exercise price | $ | $ | ||||||
| Term | ||||||||
As
of June 30, 2023 and December 31, 2022, the aggregate value of the private warrants was $
NOTE 16 － SHAREHOLDERS’ EQUITY
Ordinary shares
As
of June 30, 2023 and December 31, 2022, the Company has authorized share of
On
March 21, 2023, the Company issued
On
May 22, 2023, the Company issued
On
June 6, 2023, the holdback shares of
F-23
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
During
the six months ended June 30, 2023, pursuant to the Scheme, the Company issued in aggregate of
As
of June 30, 2023 and December 31, 2022, there were
Public Warrants
Each
public warrant entitles the holder thereof to purchase one-half (1/2) of
Once the warrants become exercisable, the Company may call the outstanding warrants (including any outstanding warrants issued upon exercise of the unit purchase option issued to Maxim Group LLC) for redemption:
| ● | in whole and not in part; |
| ● | at a price of $ |
| ● | upon a minimum of |
| ● | if, and only if, the last sales price of the ordinary shares equals or exceeds $ |
| ● | if, and only if, there is a current registration statement in effect with respect to the ordinary shares underlying such warrants at the time of redemption and for the entire |
If the Company calls the warrants for redemption as described above, the management of the Company will have the option to require all holders that wish to exercise warrants to do so on a “cashless basis.” In such event, each holder would pay the exercise price by surrendering the whole warrants for that number of ordinary shares equal to the quotient obtained by dividing (x) the product of the number of ordinary shares underlying the warrants, multiplied by the difference between the exercise price of the warrants and the “fair market value” (defined below) by (y) the fair market value. The “fair market value” shall mean the average reported last sale price of the ordinary shares for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption is sent to the holders of warrants. Whether the Company will exercise our option to require all holders to exercise their warrants on a “cashless basis” will depend on a variety of factors including the price of our ordinary shares at the time the warrants are called for redemption, the Company’s cash needs at such time and concerns regarding dilutive share issuances.
Private Warrants
The private warrants are identical to the public warrants, except that the private warrants and the ordinary shares issuable upon the exercise of the private warrants were not transferable, assignable or salable until after the completion of the Business Combination, subject to certain limited exceptions. Additionally, the private warrants will be exercisable on a cashless basis and will be non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the private warrants are held by someone other than the initial purchasers or their permitted transferees, the private warrants will be redeemable by the Company and exercisable by such holders on the same basis as the public warrants.
The private warrants are accounted as liabilities, remeasured to fair value on a recurring basis, with changes in fair value recorded to the unaudited condensed consolidated statements of operations (see Note 15).
As
of June 30, 2023 and December 31, 2022, there were
F-24
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
Share Award Scheme
On
February 24, 2023, pursuant to the Scheme, the Company registered
The fair value of the ordinary shares granted under the scheme is measured based on the closing price of the Company’s ordinary shares as reported by Nasdaq Exchange on the date of grant.
For those vested immediately on the date of grant, the fair value is recognized as share-based compensation expense in the consolidated statements of operations.
For
the restricted share units (“RSUs”), the fair value is recognized over the period based on the derived service period (usually
the vesting period), on a straight-line basis. The valuations assume no dividends will be paid. The Company has assumed
During
the three and six months ended June 30, 2023, the Company recorded $
As of June 30, 2023, total unrecognized compensation remaining to be
recognized in future periods for RSUs totaled $
| As of | ||||||||||||||||
| June 30, 2023 | December 31, 2022 | |||||||||||||||
| Number
of RSUs | Weighted Average Grant Price | Number
of RSUs | Weighted Average Grant Price | |||||||||||||
| Outstanding, beginning of period/year | $ | $ | ||||||||||||||
| Granted | $ | $ | ||||||||||||||
| Outstanding, end of period/year | $ | $ | ||||||||||||||
Forgiveness of Amounts Due to the Holding Company
During
the three and six months ended June 30, 2023, TAG agreed to forgive the Company $
NOTE 17 － OPERATING COST AND EXPENSES
Commission Expense
Pursuant to the terms of respective contracts, commission expense represents certain premiums from insurance or investment products paid to agents. Commission rates vary by market due to local practice, competition, and regulations. The Company charged commission expense on a systematic basis that is consistent with the revenue recognition.
During
the three months ended June 30, 2023 and 2022, the Company recorded $
During
the six months ended June 30, 2023 and 2022, the Company recorded $
Personnel and Benefit Expense
Personnel
and benefit expense mainly consisted of salaries and bonus paid and payable to the employees of the Company. During the six months ended
June 30, 2023, the Company reversed the annual bonus of $
F-25
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
During
the three months ended June 30, 2023 and 2022, the Company recorded $
During
the six months ended June 30, 2023 and 2022, the Company recorded $
Other General and Administrative Expenses
The Company incurred different types of expenditures under other general and administrative expenses. They primarily consist of depreciation of property and equipment, legal and professional fees and management fee expenses which are allocated for certain corporate office expenses.
During
the three months ended June 30, 2023 and 2022, the Company recorded $
During
the six months ended June 30, 2023 and 2022, the Company recorded $
NOTE 18 － INCOME TAXES
| Three
months ended June 30, | Six
months ended June 30, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Current tax (including over provision of income tax) | $ | $ | $ | ( | ) | $ | ||||||||||
| Deferred tax | ( | ) | ||||||||||||||
| Income tax expense (benefit) | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||
The Company’s subsidiaries mainly operate in Hong Kong that are subject to taxes in the jurisdictions in which they operate, as follows:
British Virgin Islands
The Company is incorporated in the British Virgin Islands and is not subject to taxation. In addition, upon payments of dividends by these entities to their shareholder, no British Virgin Islands withholding tax will be imposed.
Hong Kong
The
Company’s subsidiaries operating in Hong Kong is subject to the Hong Kong Profits Tax at the income tax rates ranging from
| June
30, 2023 | December 31,
2022 | |||||||
| Deferred tax liabilities: | ||||||||
| - Accelerated depreciation | $ | $ | ||||||
| Deferred tax assets, net: | ||||||||
| Net operating loss carryforwards | ||||||||
| Less: valuation allowance | ( | ) | ( | ) | ||||
| Deferred tax liabilities, net | $ | $ | ||||||
F-26
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
As
of June 30, 2023 and December 31, 2022, the operations incurred $
Uncertain tax positions
The Company evaluates the uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measure the unrecognized benefits associated with the tax positions. As of June 30, 2023 and December 31, 2022, the Company did not have any significant unrecognized uncertain tax positions. The Company did not incur any interest and penalties related to potential underpaid income tax expenses for the six months ended June 30, 2023 and 2022 and also did not anticipate any significant increases or decreases in unrecognized tax benefits in the next 12 months from June 30, 2023.
NOTE 19 － SEGMENT INFORMATION
ASC Topic 280, Segment Reporting, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major customers in financial statements for detailing the Company’s business segments.
| Segments | Scope of Business Activities | |
| Distribution Business | ||
| Platform Business | - Providing access to financial products and services to licensed brokers.
- Providing operational support for the submission and processing of product applications.
- Providing supporting tools for commission calculations, customer engagement, sales team management, customer conversion, etc.
- Providing training resources and materials.
- Facilitating the placement of investment products for the fund and/or product provider, in exchange for the fund management services. | |
| Fintech Business | ||
| Healthcare Business |
The four business segments were determined based primarily on how the chief operating decision maker views and evaluates the operations. Operating results are regularly reviewed by the chief operating decision maker to make decisions about resources to be allocated to the segment and to assess its performance. Other factors, including market separation and customer specific applications, go-to-market channels, products and services are considered in determining the formation of these operating segments.
F-27
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| For the three months ended June 30, 2023 | ||||||||||||||||||||
| Distribution Business | Platform Business | Fintech Business | Healthcare Business | Total | ||||||||||||||||
| Revenue | ||||||||||||||||||||
| - Interest income | $ | $ | $ | $ | $ | |||||||||||||||
| - Non-interest income | ||||||||||||||||||||
Total revenue | ||||||||||||||||||||
| Commission expense | ||||||||||||||||||||
| Depreciation on property and equipment | ||||||||||||||||||||
| Income (loss) from operations | ( | ) | ( | ) | ||||||||||||||||
| Investment loss, net | ( | ) | ( | ) | ||||||||||||||||
| Total assets | $ | $ | $ | $ | $ | |||||||||||||||
| For the three months ended June 30, 2022 | ||||||||||||||||||||
| Distribution Business | Platform Business | Fintech Business | Healthcare Business | Total | ||||||||||||||||
| Revenue, net | ||||||||||||||||||||
| - Interest income | $ | $ | $ | $ | $ | |||||||||||||||
| - Non-interest income | ||||||||||||||||||||
| Less: inter-segment | ( | ) | ( | ) | ||||||||||||||||
Total revenue, net | ||||||||||||||||||||
| Commission expense | ||||||||||||||||||||
| Depreciation on property and equipment | ||||||||||||||||||||
| Income (loss) from operations | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Investment loss, net | ( | ) | ( | ) | ||||||||||||||||
| Total assets | $ | $ | $ | $ | $ | |||||||||||||||
| For the six months ended June 30, 2023 | ||||||||||||||||||||
| Distribution Business | Platform Business | Fintech Business | Healthcare Business | Total | ||||||||||||||||
| Revenue | ||||||||||||||||||||
| - Interest income | $ | $ | $ | $ | $ | |||||||||||||||
| - Non-interest income | ||||||||||||||||||||
Total revenue | ||||||||||||||||||||
| Commission expense | ||||||||||||||||||||
| Depreciation on property and equipment | ||||||||||||||||||||
| Income (loss) from operations | ( | ) | ( | ) | ( | ) | ||||||||||||||
| Investment income, net | ||||||||||||||||||||
| Total assets | $ | $ | $ | $ | $ | |||||||||||||||
F-28
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| For the six months ended June 30, 2022 | ||||||||||||||||||||
| Distribution Business | Platform Business | Fintech Business | Healthcare Business | Total | ||||||||||||||||
| Revenue, net | ||||||||||||||||||||
| - Interest income | $ | $ | $ | $ | $ | |||||||||||||||
| - Non-interest income | ||||||||||||||||||||
| Less: inter-segment | ( | ) | ( | ) | ||||||||||||||||
| Total revenue, net | ||||||||||||||||||||
| Commission expense | ||||||||||||||||||||
| Depreciation on property and equipment | ||||||||||||||||||||
| Loss from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Investment loss, net | ( | ) | ( | ) | ||||||||||||||||
| Total assets | $ | $ | $ | $ | $ | |||||||||||||||
All of the Company’s customers and operations are based in Hong Kong.
NOTE 20 － RELATED PARTY BALANCES AND TRANSACTIONS
In support of the Company’s efforts and cash requirements, it may rely on advances from related parties until such time that the Company can support its operations or attains adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by the holding company. Amounts represent advances or amounts paid in satisfaction of liabilities.
| As of | ||||||||||
| June
30, 2023 | December 31, 2022 | |||||||||
| Accounts receivable | (a) | $ | $ | |||||||
| Amounts due to the holding company | (b) | $ | $ | |||||||
| (a) |
| (b) |
F-29
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
In
the ordinary course of business, during the three and six months ended June 30, 2023 and 2022, the Company involved with transactions,
either at cost or current market prices and on the normal commercial terms among related parties.
| Three
months ended June 30, | Six
months ended June 30, | |||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||
| Asset management service income | (c) | $ | $ | $ | $ | |||||||||||||
| Commission expenses | (d) | |||||||||||||||||
| Office and operating fee charge | (e) | |||||||||||||||||
| General and administrative expense allocated | (f) | |||||||||||||||||
| Purchase of investment from holding company | (g) | |||||||||||||||||
| Purchase of office building from holding company | (h) | |||||||||||||||||
| Payment of special dividends to holding company | (k) | $ | $ | $ | $ | |||||||||||||
| (c) |
| (d) |
| (e) |
| (f) |
| (g) |
| (h) |
| (i) |
Apart from the transactions and balances detailed elsewhere in these accompanying unaudited condensed consolidated financial statements, the Company has no other significant or material related party transactions during the periods presented.
F-30
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
NOTE 21 － CONCENTRATIONS OF RISK
The Company is exposed to the following concentrations of risk:
| (a) | Major customers |
| Three
months ended June 30, 2023 | Six
months ended June 30, 2023 | June
30, 2023 | ||||||||||||||||||
| Customer | Revenues | Percentage of revenues | Revenues | Percentage of revenues | Accounts receivable | |||||||||||||||
| Customer A | $ | % | $ | % | $ | |||||||||||||||
| Customer B | $ | % | $ | % | $ | |||||||||||||||
| Customer C | $ | % | $ | % | $ | |||||||||||||||
| Customer D | $ | % | $ | % | $ | |||||||||||||||
For
the three and six months ended June 30, 2022, there was no single customer who accounted for
All of the Company’s major customers are located in Hong Kong.
| (b) | Credit risk |
Financial
instruments that potentially subject the Company to credit risk consist of cash equivalents, restricted cash, accounts receivable, loans
receivable, and notes receivable. Cash equivalents are maintained with high credit quality institutions, the composition and maturities
of which are regularly monitored by management. The Hong Kong Deposit Protection Board pays compensation up to a limit of HK$
For accounts receivable, loans receivable, and notes receivable, the Company determines, on a continuing basis, the probable losses and sets up an allowance for doubtful accounts based on the estimated realizable value. Credit of money lending business is controlled by the application of credit approvals, limits and monitoring procedures.
The Company uses internally-assigned risk grades to estimate the capability of borrowers to repay the contractual obligations of their loan agreements as scheduled or at all. The Company’s internal risk grade system is based on experiences with similarly graded loans and the assessment of borrower credit quality, such as, credit risk scores, collateral and collection history. Individual credit scores are assessed by credit bureau, such as TransUnion. Internal risk grade ratings reflect the credit quality of the borrower, as well as the value of collateral held as security. To minimize credit risk, the Company requires collateral arrangements to all mortgage loans and has policies and procedures for validating the reasonableness of the collateral valuations on a regular basis. Management believes that these policies effectively manage the credit risk from advances.
F-31
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
| As of | ||||||||
| June 30, 2023 | December 31, 2022 | |||||||
| Customer E | % | % | ||||||
| Customer F | % | % | ||||||
| Customer G | % | % | ||||||
| (c) | Economic and political risk |
The Company’s major operations are conducted in Hong Kong. Accordingly, the political, economic, and legal environments in Hong Kong, as well as the general state of Hong Kong’s economy may influence the Company’s business, financial condition, and results of operations.
| (d) | Exchange rate risk |
The Company cannot guarantee that the current exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD converted to US$ and Sterling on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
For
the three months ended June 30, 2023 and 2022, the Company recorded the foreign exchange gain of $
For
the six months ended June 30, 2023 and 2022, the Company recorded the foreign exchange gain of $
| (e) | Liquidity risk |
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s policy is to ensure that it has sufficient cash to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation. A key risk in managing liquidity is the degree of uncertainty in the cash flow projections. If future cash flows are fairly uncertain, the liquidity risk increases.
NOTE 22 － COMMITMENTS AND CONTINGENCIES
Litigation — From time to time, the Company is involved in various legal proceedings and claims in the ordinary course of business. The Company currently is not aware of any legal proceedings or claims that it believes will have, individually or in the aggregate, a material adverse effect on its business, financial condition, operating results, or cash flows.
As at June 30, 2023, the Company involved with various legal proceedings:-
Action Case: HCA702/2018 On March 27, 2018, the writ of summons was issued against the Company and seven related companies of the former shareholder by the Plaintiff. This action alleged the infringement of certain registered trademarks currently registered under the Plaintiff. In February 2023, the Court granted leave for this action be set down for trial of 13 days. The trial will take place from November 25 to December 11, 2024. Legal counsel of the Company will continue to handle this matter. At this stage in the proceedings, it is unable to determine the probability of the outcome of the matter or the range of reasonably possible loss, if any.
F-32
AGBA GROUP HOLDING LIMITED
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Currency expressed in United States Dollars (“US$”))
Action
Case: HCA765/2019 On April 30, 2019, the writ of summons was issued against the Company’s subsidiary, three related companies
and the former directors, shareholders and financial consultant by the Plaintiff. This action alleged the deceit and misrepresentation
from an inducement of the fund subscription and claimed for compensatory damage of approximately $
Action
Case: HCA2097 and 2098/2020 On December 15, 2020, the writs of summons were issued against the Company and the former consultant
by the Plaintiff. This action alleged the misrepresentation and conspiracy causing the loss from the investment in corporate bond and
claimed for compensatory damage of approximately $
The Company makes a provision for a liability relating to legal matters when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. These provisions are reviewed at least each fiscal quarter and adjusted to reflect the impacts of negotiations, estimate settlements, legal rulings, advice of legal counsel and other information and events pertaining to a particular matter. Legal fees are expensed in the period in which they are incurred.
Notes
Receivable Agreement — Pursuant to the Agreements, subject to demand, the Company is committed to subscribe the notes of Investment
A with an aggregate amount of $
Capital
Contribution in Investment F — As of June 30, 2023, the remaining committed capital amount in Investment F was $
Share-based
Compensation — Pursuant to the Scheme, the Company is committed to issue
NOTE 23 － SUBSEQUENT EVENTS
On July 20, 2023, the Company entered into
a purchase and sale agreement with an independent third party to sell one of its office premises for a consideration of $
In accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before unaudited condensed consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred after June 30, 2023, up to August 11, 2023 that the unaudited condensed consolidated financial statements were available to be issued.
F-33
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References in this report (the “Quarterly Report”) to “we,” “us”, “the Group” or the “Company” refer to AGBA Group Holding Limited. References to our “management” or our “management team” refer to our officers and directors. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Special Note Regarding Forward-Looking Statements
This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Form 10-Q/A including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section included in our 2022 Annual Report filed with the U.S. Securities and Exchange Commission (the “SEC”). The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
Business Overview
We are a leading one-stop financial supermarket based in Hong Kong servicing over 400,000 individual and corporate customers. We offer the broadest set of financial services and healthcare products in the Guangdong-Hong Kong-Macao Greater Bay Area (GBA) through a tech-led ecosystem, enabling clients to unlock the choices that best suit their needs.
We currently operate four major areas of businesses, comprising of:
| 1. | Distribution Business: The Group’s powerful financial advisor business is the largest in the market, it engages in the personal financial advisory business (including advising and sales of a full range of financial services products including long-term life insurance, savings and mortgages), with additional internal and external channels being developed and added. |
| 2. | Platform Business: The Group operates as a “financial supermarket” offering over 1,800 financial products to a large universe of retail and corporate customers. |
| 3. | Healthcare Business: Through the Group’s 4% stake in and a strategic partnership with HCMPS, operating as one of the largest healthcare management organizations in the Hong Kong and Macau region, with over 800 doctors in its network. Established in 1979, it is one of the most reputed healthcare brands in Hong Kong. |
| 4. | Fintech Business: The Group has an ensemble of leading FinTech assets and businesses in Europe and Hong Kong. In addition to financial gains, the Group also derives substantial knowledge transfers from its investee companies, supporting the development and growth of the Group’s new business models. |
Distribution Business
The Distribution Business comprises a variety of captive financial services distribution channels. We have built a market leading financial advisors distribution channel in Hong Kong. We have also built other distribution channels alongside our market leading financial advisors business.
Our combined captive distribution channels enable us to directly access one of the largest pools of customers accessible to independent financial services providers in Hong Kong.
2
| Channel | Description | |
| Financial Advisors Business (“FA Business”) | “Focus” is engaged in the distribution of life insurance, asset management, property-casualty and Mandatory Provident Fund products through its teams of independent financial advisors (brokers). | |
| Alternative Distribution Business | A collection of distribution channels, including salaried financial planners targeting HNWI, development teams pursuing corporate partnerships and incubating financial advisors teams. | |
| Digital Business | AGBA Money is a direct-to-consumer digital app that provides various financial products and services to retail customers. |
Our largest distribution channel is the FA Business, operating under the brand name Focus. With its large salesforce of financial advisors, “Focus” provides a wide range of financial products and independent advisory services to individual and corporate customers, primarily in connection with life insurance products. Our FA Business has been the clear market leader in the insurance brokerage industry in Hong Kong for decades, building up a large and highly productive salesforce. As of June 30, 2023, there were around 1,354 financial advisors at “Focus”, organized into 29 sales teams. Each team is led by a “tree head”, responsible for managing the financial advisors within their teams.
In addition to the FA Business, we continue to expand our distribution footprint with the establishment and expansion of a number of additional distribution channels, collectively known as our Alternative Distribution Business. These distribution channels are targeted at specific customer segments and/or capturing specific distribution opportunities.
Combined with our Digital Business, we now have a well-diversified range of distribution channels and capabilities.
During 2022, we continued to make significant investments into developing and expanding our financial advisors salesforce, broadening and deepening the product range, as well as upgrading the supporting infrastructure. Our infrastructure not only supports the financial consultants in engaging with their customers, it also provides extensive operational support in relation to the processing of transactions, associated payment flows, as well as after-sales services. Building our infrastructure required substantial investments into technological, operational and financial systems, as well as the development of comprehensive operational and support teams (operations support, customer services, payments, etc.). Since many of the financial products offered to our customers are regulated, on top of the various operational requirements, we have built significant internal capabilities in the areas of risk and internal control, as well as legal and compliance to ensure an appropriate level of regulatory compliance and supervision.
As a result of our efforts to expand our distribution capabilities and improve our supporting infrastructure, we have successfully developed these inter-related strategic assets:
| ● | Vast customer base in Hong Kong and growing customer base in Mainland China. |
| ● | State-of-the-art supporting infrastructure. |
| ● | Relationships with and access to a broad range of leading global financial product providers. |
| ● | Deep market knowledge and understanding. |
| ● | Highly productive and well-trained salesforce. |
We will continue to capitalize on these core strategic assets and match them with the emerging opportunities in our three core industries (life insurance, wealth management and healthcare).
For the three and six months ended June 30, 2023, the Company made $16.0 million and $25.7 million, respectively from commission in the Distribution Business. The revenue attributed to the Company during the first quarter of 2023 only captured an insignificant portion of the revenues actually generated by the financial advisors currently associated with Focus.
Upon the re-opening of China Border, we will continue to widen our distribution footprint and actively explore further opportunities to develop partnerships and generate customer leads on the ground in Mainland China, as well as refining our abilities to service our customer base. We expect sales volumes to return to the levels previously recorded, prior to the pandemic period, especially with the re-opening of the Mainland border and the ongoing integration of Hong Kong into the Greater Bay area.
Platform Business
The Platform business, through OPH and its subsidiaries, is a one-stop financial supermarket with a breadth of products and services that is unrivaled in Hong Kong sourced from leading global product providers.
3
The Platform Business was set up to take advantage of the decades-long experience we built up in supporting the largest financial advisors salesforce in Hong Kong. We were already servicing a large pool of customers and in the process, built up a wide library of world class financial products and constructed a state-of-the-art technological and operational infrastructure.
The Platform Business now operates this full-service platform under its “OnePlatform” brand and has opened it up to banks, other financial institutions, family offices, brokers, and individual independent financial advisors that are looking for support in advising and serving their retail clients.
Our technology-enabled Platform Business offers a wide range of financial products, covering life insurance, pensions, property-casualty insurance, stock brokerage, mutual funds, money lending and real estate agency.
In addition to its unrivaled product-shelf, the Platform Business offers digital-enabled sales management and support solutions, business operations support, comprehensive customer services, and training support.
Currently, our platform financial services and investment products mainly comprise mutual fund distributions, portfolio management, money lending, insurance and Mandatory Provident Fund (MPF) products, and international real estate referral and brokerage services, as discussed below:-
The OnePlatform brand currently covers 44 insurance providers selling 657 products, and 40 asset management fund houses with over 1,000 products.
Fintech Business
The Fintech Business has collected an ensemble of valuable fintech assets in its investment portfolio. Fintech Business’ management team has strived to establish the business as a leading name in the fintech investment sector.
Core Fintech investments held under the Fintech Business as of June 30, 2023 include:
| 1. | An investment in Tandem Money Limited, a UK digital bank. |
| 2. | An investment in CurrencyFair Limited, a B2B and B2C payments company. |
| 3. | An investment in Oscar Health Inc., a US direct-to-consumer digital health insurer. |
| 4. | An investment in Goxip Inc., a fashion media platform based in Hong Kong. |
| 5. | An investment in LC Healthcare Fund I, L.P., a PRC healthcare and healthtech investment fund. |
| Carrying
amount in US$ thousands (1) | ||||||||
| June 30, 2023 | December 31, 2022 | |||||||
| Tandem Money Limited | 16,784 | 16,031 | ||||||
| CurrencyFair Limited | 5,740 | 5,718 | ||||||
| Oscar Health Inc.(2) | - | 2,443 | ||||||
| Goxip Inc. | 511 | 513 | ||||||
| LC Healthcare Fund I, L.P. | 10,391 | 11,805 | ||||||
Notes:
| (1) | Carrying amount represents Fintech’s attributable interest in the investment portfolio asset. |
| (2) | During the six months ended June 30, 2023, the Company partially sold 993,108 shares of Oscar Health Inc. on Nasdaq Stock Exchange with an average current market price of $4.01 per share, resulting with a realized gain of $1.5 million. |
Healthcare Business
We currently hold a 4% equity stake in HCMPS, one of the leading healthcare management organizations in Hong Kong.
Founded in 1979 and currently operating under the Dr. Jones Fok & Associates Medical Scheme Management Limited (“JFA”) brand, JFA is one of the most reputed healthcare brands in Hong Kong. It has four self-operated medical centers and a network of over 700 healthcare service providers – providing healthcare schemes for more than 500 corporate clients with over 300,000 scheme members. JFA’s clients include blue chip companies from various industry and leading insurers. Apart from Hong Kong, JFA is the largest operator in Macau with around 70 clinics.
4
JFA operates a city-wide medical network that includes 340 general practitioners (“GP”), 11 laboratories and imaging centers, 273 specialist doctors, 25 physiotherapy centers, 12 Chinese medicine practitioner clinics, all based in Hong Kong, and 69 GP clinics in Macau. Over 380,000 out-patient and in-patient visits are recorded annually through HCMPS’s medical network. JFA offers its patients a full range of medical services, including general services, specialist services, physiotherapy, Chinese medicine, dental, vaccination, X-ray, laboratories and imaging services.
We believe that the future of healthcare is in “Smart Health” – technology that offers improved patient-care management and leverages data as the new tool for solving complex healthcare challenges with reduced operating costs. We will focus on technology/digitalization and consumerization of healthcare to create an ecosystem empowering customers to proactively manage their health and well-being and to improve their access to healthcare at a lower cost – with connectivity across the care continuum. We believe that JFA has the captive customer base, infrastructure and product/service offerings to optimize customer experience to further grab market share.
We are currently working to transform JFA into the best medical care institution in Asia by 2025, redefining industry standards in the Greater Bay Area and offering market-leading customer care and best-in-class infrastructure empowered by data analytics.
Results of Operations
Three months ended June 30, 2023 vs. three months ended June 30, 2022
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Revenues: | ||||||||||||||||
| Interest income: | ||||||||||||||||
| Loans | $ | 38 | $ | 38 | — | — | ||||||||||
| Total interest income | 38 | 38 | — | — | ||||||||||||
| Non-interest income: | ||||||||||||||||
| Commissions | 16,323 | 2,937 | 13,386 | 455.77 | ||||||||||||
| Recurring service fees | 768 | 873 | (105 | ) | (12.03 | ) | ||||||||||
| Total non-interest income | 17,091 | 3,810 | 13,281 | 348.58 | ||||||||||||
| Total revenues from others | 17,129 | 3,848 | 13,281 | 345.14 | ||||||||||||
| Non-interest income: | ||||||||||||||||
| Recurring service fees | 242 | 241 | 1 | 0.41 | ||||||||||||
| Total revenues from related parties | 242 | 241 | 1 | 0.41 | ||||||||||||
| Total revenues | 17,371 | 4,089 | 13,282 | 324.82 | ||||||||||||
| Operating cost and expenses: | ||||||||||||||||
| Interest expense | (248 | ) | — | 248 | N/A | |||||||||||
| Commission expense | (11,984 | ) | (2,480 | ) | 9,504 | 383.23 | ||||||||||
| Sales and marketing expense | (515 | ) | (391 | ) | 124 | 31.71 | ||||||||||
| Technology expense | (1,059 | ) | (149 | ) | 910 | 610.74 | ||||||||||
| Personnel and benefit expense | (5,302 | ) | (3,404 | ) | 1,898 | 55.76 | ||||||||||
| Other general and administrative expenses | (8,656 | ) | (1,173 | ) | 7,483 | 637.94 | ||||||||||
| Total operating cost and expenses | (27,764 | ) | (7,597 | ) | 20,167 | 265.46 | ||||||||||
| Loss from operations | (10,393 | ) | (3,508 | ) | 6,885 | 196.27 | ||||||||||
| Other income (expense): | ||||||||||||||||
| Other interest income | 197 | 9 | 188 | 2,088.89 | ||||||||||||
| Foreign exchange gain (loss), net | 349 | (2,127 | ) | 2,476 | 116.41 | |||||||||||
| Investment loss, net | (441 | ) | (5,684 | ) | (5,243 | ) | (92.24 | ) | ||||||||
| Change in fair value of warrant liabilities | 2 | — | 2 | N/A | ||||||||||||
| Loss on settlement of forward share purchase agreement | (379 | ) | — | 379 | N/A | |||||||||||
| Rental income | 79 | 79 | — | — | ||||||||||||
| Sundry income | 27 | 26 | (1 | ) | (3.85 | ) | ||||||||||
| Total other expense, net | (166 | ) | (7,697 | ) | (7,531 | ) | (97.84 | ) | ||||||||
| Loss before income taxes | (10,559 | ) | (11,205 | ) | (646 | ) | (5.77 | ) | ||||||||
| Income tax (expense) benefit | (26 | ) | 314 | 340 | 108.28 | |||||||||||
| NET LOSS | $ | (10,585 | ) | $ | (10,891 | ) | (306 | ) | (2.81 | ) | ||||||
5
Revenue
The following table summarizes the major operating revenues for the three months ended June 30, 2023 and 2022:
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Business segment | ||||||||||||||||
| Distribution Business | $ | 16,006 | $ | 2,374 | 13,632 | 574.22 | ||||||||||
| Platform Business | 1,365 | 1,715 | (350 | ) | (20.41 | ) | ||||||||||
| Fintech Business | — | — | — | — | ||||||||||||
| Healthcare Business | — | — | — | — | ||||||||||||
| TOTAL | $ | 17,371 | $ | 4,089 | 13,282 | 324.82 | ||||||||||
Distribution Business
The Distribution Business contributed 92.14% and 58.06% of the total revenue for the three months ended June 30, 2023 and 2022, respectively. Income from the Distribution Business mainly related to commissions earned, which significantly increased by US$13.6 million, or 574.22%, from US$2.4 million in 2022 to US$16.0 million in 2023. The largest segment of the Distribution Business is our FA Business, operated under the “Focus” brand name. Commissions generated by the financial advisors currently associated with Focus, along with associated potential platform commissions and fees, were attributable to the Legacy Group and as such not reflected in the results for the Distribution Business for 2022.
Summarized revenue breakdown by product and type of contracts:
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| By product: | ||||||||||||||||
| Life insurance | $ | 15,214 | $ | 2,353 | 12,861 | 546.58 | ||||||||||
| Property-casualty insurance | 552 | 47 | 505 | 1,074.47 | ||||||||||||
| Mandatory provident fund and related revenues | 240 | (26 | ) | 266 | 1,023.08 | |||||||||||
| 16,006 | 2,374 | 13,632 | 574.22 | |||||||||||||
| By the type of contracts: | ||||||||||||||||
| - New and or current year | 15,930 | 2,230 | 13,700 | 614.35 | ||||||||||||
| - Recurring | 76 | 144 | (68 | ) | (47.22 | ) | ||||||||||
| TOTAL | $ | 16,006 | $ | 2,374 | 13,632 | 574.22 | ||||||||||
Platform Business
The Platform Business contributed 7.86% and 41.94% of the total revenue for the three months ended June 30, 2023 and 2022, respectively.
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Commission | $ | 317 | $ | 563 | (246 | ) | (43.69 | ) | ||||||||
| Recurring service fees | 1,010 | 1,114 | (104 | ) | (9.34 | ) | ||||||||||
| Loans | 38 | 38 | — | — | ||||||||||||
| TOTAL | $ | 1,365 | $ | 1,715 | (350 | ) | (20.41 | ) | ||||||||
6
Operating Expenses
Commission Expense
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Business segment | ||||||||||||||||
| Distribution Business | $ | 11,628 | $ | 1,907 | 9,721 | 509.75 | ||||||||||
| Platform Business | 356 | 573 | (217 | ) | (37.87 | ) | ||||||||||
| Fintech Business | — | — | — | — | ||||||||||||
| Healthcare Business | — | — | — | — | ||||||||||||
| TOTAL | $ | 11,984 | $ | 2,480 | 9,504 | 383.23 | ||||||||||
The Distribution Business contributed 97.03% and 76.90% of the total commission expense for the three months ended June 30, 2023 and 2022, respectively. Commission expense for the Distribution Business increased by US$9.7 million, or 509.75%, from US$1.9 million in 2022 to US$11.6 million in 2023. As a result of the increase in revenue associated with the Distribution Business, commission expense significantly increased.
Sales and Marketing Expense
Sales and Marketing expense increased by US$0.1 million for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022. The slight increase in sales and marketing expense mainly reflects the Company has closely monitor and control in the spending.
Technology Expense
Technology expense increased by US$0.9 million for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022. The increase was primarily due to increased headcount to support anticipated growth in the business and platform expansion.
Personnel and Benefit Expense
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Personnel and benefit | $ | 3,984 | $ | 3,404 | 580 | 17.04 | ||||||||||
| Share-based compensation to employees | 1,318 | — | 1,318 | N/A | ||||||||||||
| TOTAL | $ | 5,302 | $ | 3,404 | 1,898 | 55.76 | ||||||||||
Personnel and benefit cost increased by US$0.6 million for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022. The increase was primarily due to the increased headcount to support the continuing growth of the Platform Business and Distribution Business.
Share-Based Compensation
Pursuant to the Share Award Scheme (the “Scheme”), the Company filed S-8 registration statement to register 11,675,397 ordinary shares on February 24, 2023.
During the three months ended June 30, 2023, the Company recorded US$1.3 million in share-based compensation expense on the restricted share units. There was no such expense during the three months ended June 30, 2022. The fair value of the restricted share units is recognized over the period based on the derived service period (usually the vesting period), on a straight-line basis.
7
Other General and Administrative Expenses
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Depreciation | $ | 114 | $ | 95 | 19 | 20.00 | ||||||||||
| Financial data subscription expense | 45 | 139 | (94 | ) | (67.63 | ) | ||||||||||
| Legal and professional fees | 2,289 | 357 | 1,932 | 541.18 | ||||||||||||
| Management fee expense | 1,668 | 499 | 1,169 | 234.27 | ||||||||||||
| Share-based compensation (service related) | 3,286 | — | 3,286 | N/A | ||||||||||||
| Other operating expenses | 1,254 | 83 | 1,171 | 1,410.84 | ||||||||||||
| TOTAL | $ | 8,656 | $ | 1,173 | 7,483 | 637.94 | ||||||||||
Total other general and administrative expenses increased by US$7.5 million, or 637.94%, for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022. The net increase was mainly due to the increase in legal and professional fees of US$1.9 million, management fee expense of US$1.2 million, and share-based compensation of $3.3 million. Upon the consummation of Business Combination, the post-combination entity has expensed more as a listed company, with a significant increase in the legal and professional fees and management fee expense increased were primarily attributed to 1) the US legal counsel fee incurred and 2) the office and administrative expenses pay to the holding company for the use of office premises in Trust Tower and Hopewell Centre, including building management fees, government rates and rent, office rent, lease-related interest, and depreciation actually incurred by the holding company, with the increased occupancy from business expansion. Share-based compensation for the three months ended June 30, 2023 was mainly related to marketing consultancy service rendered by a third party consultant, payable by 2,000,000 ordinary shares at the market price of $1.578 per share.
Loss from Operations
Loss from operations increased by US$6.9 million, or 196.27%, for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022. The increase was mainly attributable to the increase in operating expenses of US$20.2 million, offset by the increase in revenues of US$13.3 million.
Other Income (Expense), Net
Other Interest Income
Other interest income increased by US$0.2 million for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022.
Foreign Exchange Gain (Loss), Net
Foreign exchange gain (loss) mainly represented the unrealized net foreign exchange gain (loss) from the translation of long-term investments which are mostly denominated in Sterling. The net foreign exchange gain increased by US$2.5 million or 116.41% for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022, due to the stronger Sterling exchange rate.
Investment Loss, Net
| Three months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Unrealized loss in marketable equity securities | $ | — | $ | (5,684 | ) | (5,684 | ) | (100 | ) | |||||||
| Unrealized loss in non-marketable equity securities | (1,000 | ) | — | 1,000 | N/A | |||||||||||
| Dividend income | 559 | — | 559 | N/A | ||||||||||||
| TOTAL | $ | (441 | ) | $ | (5,684 | ) | (5,243 | ) | (92.24 | ) | ||||||
Investment loss decreased by US$5.2 million, or 92.24%, for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022, mainly as a result of the unrealized loss in non-marketable equity securities of US$1.0 million, offset by dividend income of US$0.6 million for the three months ended June 30, 2023 as compared to $5.7 million unrealized loss in marketable equity securities for the same period ended in 2022.
Loss on settlement of forward share purchase agreement
Loss on settlement of forward share purchase agreement was resulted from the early termination of the Meteora Backstop Agreement on June 29, 2023. For the three months ended June 30, 2023, the loss on settlement of forward share purchase agreement was $0.4 million recognized in the unaudited condensed consolidated statements of operation.
8
Income Tax (Expense) Benefit
Income tax expense increased by US$0.3 million, or 108.28% for the three months ended June 30, 2023, as compared to the three months ended June 30, 2022, primarily attributable to the over provision of income tax for prior years.
Net Loss
Net loss decreased by US$0.3 million, or 2.81% for the three months ended June 30, 2023, as compared to June 30, 2022, primarily due to the increase in revenues of US$13.3 million and decrease in other expense, net of US$7.5 million, offset by the increase in operating cost and expenses of US$20.2 million.
Six months ended June 30, 2023 vs six months ended June 30, 2022
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Revenues: | ||||||||||||||||
| Interest income: | ||||||||||||||||
| Loans | $ | 76 | $ | 99 | (23 | ) | (23.23 | ) | ||||||||
| Total interest income | 76 | 99 | (23 | ) | (23.23 | ) | ||||||||||
| Non-interest income: | ||||||||||||||||
| Commissions | 26,339 | 3,764 | 22,575 | 599.76 | ||||||||||||
| Recurring service fees | 1,549 | 1,821 | (272 | ) | (14.94 | ) | ||||||||||
| Total non-interest income | 27,888 | 5,585 | 22,303 | 399.34 | ||||||||||||
| Total revenues from others | 27,964 | 5,684 | 22,280 | 391.98 | ||||||||||||
| Non-interest income: | ||||||||||||||||
| Recurring service fees | 481 | 481 | — | — | ||||||||||||
| Total revenues from related parties | 481 | 481 | — | — | ||||||||||||
| Total revenues | 28,445 | 6,165 | 22,280 | 361.39 | ||||||||||||
| Operating cost and expenses: | ||||||||||||||||
| Interest expense | (413 | ) | — | 413 | N/A | |||||||||||
| Commission expense | (19,280 | ) | (3,181 | ) | 16,099 | 506.10 | ||||||||||
| Sales and marketing expense | (2,372 | ) | (632 | ) | 1,740 | 275.32 | ||||||||||
| Technology expense | (1,938 | ) | (283 | ) | 1,655 | 584.81 | ||||||||||
| Personnel and benefit expense | (14,907 | ) | (5,409 | ) | 9,498 | 175.60 | ||||||||||
| Other general and administrative expenses | (14,512 | ) | (2,082 | ) | 12,430 | 597.02 | ||||||||||
| Total operating cost and expenses | (53,422 | ) | (11,587 | ) | 41,835 | 361.05 | ||||||||||
| Loss from operations | (24,977 | ) | (5,422 | ) | 19,555 | 360.66 | ||||||||||
| Other income (expense): | ||||||||||||||||
| Other interest income | 368 | 17 | 351 | 2,064.71 | ||||||||||||
| Foreign exchange gain (loss), net | 906 | (2,607 | ) | 3,513 | 134.75 | |||||||||||
| Investment income (loss), net | 1,282 | (3,535 | ) | 4,817 | 136.27 | |||||||||||
| Change in fair value of warrant liabilities | 2 | — | 2 | N/A | ||||||||||||
| Change in fair value of forward share purchase liability | (82 | ) | — | 82 | N/A | |||||||||||
| Loss on settlement of forward share purchase agreement | (379 | ) | — | 379 | N/A | |||||||||||
| Rental income | 138 | 158 | (20 | ) | (12.66 | ) | ||||||||||
| Sundry income | 84 | 155 | (71 | ) | (45.81 | ) | ||||||||||
| Total other income (expense), net | 2,319 | (5,812 | ) | 8,131 | 139.90 | |||||||||||
| Loss before income taxes | (22,658 | ) | (11,234 | ) | 11,424 | 101.69 | ||||||||||
| Income tax expense | — | (105 | ) | (105 | ) | (100.00 | ) | |||||||||
| NET LOSS | $ | (22,658 | ) | $ | (11,339 | ) | 11,319 | 99.82 | ||||||||
9
Revenue
The following table summarizes the major operating revenues for the six months ended June 30, 2023 and 2022:
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Business segment | ||||||||||||||||
| Distribution Business | $ | 25,693 | $ | 2,554 | 23,139 | 905.99 | ||||||||||
| Platform Business | 2,752 | 3,611 | (859 | ) | (23.79 | ) | ||||||||||
| Fintech Business | — | -— | — | — | ||||||||||||
| Healthcare Business | — | — | — | — | ||||||||||||
| TOTAL | $ | 28,445 | $ | 6,165 | 22,280 | 361.39 | ||||||||||
Distribution Business
The Distribution Business contributed 90.33% and 41.43% of the total revenue for the six months ended June 30, 2023 and 2022, respectively. Income from the Distribution Business mainly related to commissions earned, which significantly increased by US$23.1 million, or 905.99%, from US$2.6 million in 2022 to US$25.7 million in 2023. The largest segment of the Distribution Business is our FA Business, operated under the “Focus” brand name. Commissions generated by the financial advisors currently associated with Focus, along with associated potential platform commissions and fees, were attributable to the Legacy Group and as such not reflected in the results for the Distribution Business for 2022.
Summarized revenue breakdown by product and type of contracts:
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| By product: | ||||||||||||||||
| Life insurance | $ | 24,139 | $ | 2,498 | 21,641 | 866.33 | ||||||||||
| Property-casualty insurance | 1,056 | 48 | 1,008 | 2,100.00 | ||||||||||||
| Mandatory provident fund and related revenues | 498 | 8 | 490 | 6,125.00 | ||||||||||||
| 25,693 | 2,554 | 23,139 | 905.99 | |||||||||||||
| By the type of contracts: | ||||||||||||||||
| - New and or current year | 25,448 | 2,300 | 23,148 | 1,006.43 | ||||||||||||
| - Recurring | 245 | 254 | (9 | ) | (3.54 | ) | ||||||||||
| TOTAL | $ | 25,693 | $ | 2,554 | 23,139 | 905.99 | ||||||||||
Platform Business
The Platform Business contributed 9.67% and 58.57% of the total revenue for the six months ended June 30, 2023 and 2022, respectively.
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Commission | $ | 646 | $ | 1,209 | (563 | ) | (46.57 | ) | ||||||||
| Recurring service fees | 2,030 | 2,303 | (273 | ) | (11.85 | ) | ||||||||||
| Loans | 76 | 99 | (23 | ) | (23.23 | ) | ||||||||||
| TOTAL | $ | 2,752 | $ | 3,611 | (859 | ) | (23.79 | ) | ||||||||
10
Operating Expenses
Commission Expense
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Business segment | ||||||||||||||||
| Distribution Business | $ | 18,541 | $ | 1,975 | 16,566 | 838.78 | ||||||||||
| Platform Business | 739 | 1,206 | (467 | ) | (38.72 | ) | ||||||||||
| Fintech Business | — | -— | — | — | ||||||||||||
| Healthcare Business | — | — | — | — | ||||||||||||
| TOTAL | $ | 19,280 | $ | 3,181 | 16,099 | 506,10 | ||||||||||
The Distribution Business contributed 96.17% and 62.09% of the total commission expense for the six months ended June 30, 2023 and 2022, respectively. Commission expense for the Distribution Business increased by US$16.6 million, or 838.78%, from US$2.0 million in 2022 to US$18.5 million in 2023. As a result of the increase in revenue associated with the Distribution Business, commission expense significantly increased.
Sales and Marketing Expense
Sales and Marketing expense increased by US$1.7 million for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022. The increase in sales and marketing expense mainly reflects spending associated with “AGBA” corporate branding and associated product campaigns, celebrating it’s the successful listing, through public relations, corporate video and campaigns, digital marketing and public advertisements.
Technology Expense
Technology expense increased by US$1.7 million for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022. The increase was primarily due to increased headcount to support anticipated growth in the business and platform expansion.
Personnel and Benefit Expense
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Personnel and benefit | $ | 12,271 | $ | 5,409 | 6,862 | 126.86 | ||||||||||
| Share-based compensation to employees | 2,636 | — | 2,636 | N/A | ||||||||||||
| TOTAL | $ | 14,907 | $ | 5,409 | 9,498 | 175.60 | ||||||||||
Personnel and benefit cost increased by US$6.9 million for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022. The increase was primarily due to the increased headcount to support the continuing growth of the Platform Business and Distribution Business.
Share-Based Compensation
Pursuant to the Share Award Scheme (the “Scheme”), the Company filed S-8 registration statement to register 11,675,397 ordinary shares on February 24, 2023.
During the six months ended June 30, 2023, the Company recorded US$2.6 million in share-based compensation expense on the restricted share units. There was no such expense during the six months ended June 30, 2022. The fair value of the restricted share units is recognized over the period based on the derived service period (usually the vesting period), on a straight-line basis.
Other General and Administrative Expenses
| Six months ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Depreciation on property and equipment | $ | 215 | $ | 192 | 23 | 11.98 | ||||||||||
| Financial data subscription expense | 139 | 269 | (130 | ) | (48.33 | ) | ||||||||||
| Legal and professional fees | 3,095 | 466 | 2,629 | 564.16 | ||||||||||||
| Management fee expense | 3,868 | 1,004 | 2,864 | 285.26 | ||||||||||||
| Share-based compensation (service related) | 5,875 | — | 5,875 | N/A | ||||||||||||
| Other operating expenses | 1,320 | 151 | 1,169 | 774.17 | ||||||||||||
| TOTAL | $ | 14,512 | $ | 2,082 | 12,430 | 597.02 | ||||||||||
11
Total other general and administrative expenses increased by US$12.4 million, or 597.02%, for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022. The net increase was mainly due to the increase in legal and professional fees of US$2.6 million, management fee expense of US$2.9 million, share-based compensation of US$5.9 million, offset by a decrease in financial data subscription expense of US$0.1 million. Upon the consummation of Business Combination, the post-combination entity has expensed more as a listed company, with a significant increase in the legal and professional fees and management fee expense increased were primarily attributed to 1) the US legal counsel fee incurred and 2) the office and administrative expenses pay to the holding company for the use of office premises in Trust Tower and Hopewell Centre, including building management fees, government rates and rent, office rent, lease-related interest, and depreciation actually incurred by the holding company, with the increased occupancy from business expansion. Share-based compensation for the three months ended June 30, 2023 was mainly related to marketing consultancy service rendered by a third party consultant, payable by 2,000,000 ordinary shares at the market price of $1.578 per share.
Loss from Operations
Loss from operations increased by US$19.6 million, or 360.66%, for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022. The increase was mainly attributable to the increase in operating expenses of US$41.8 million and offset by the increase in revenues of US$22.3 million.
Other Income (Expense), Net
Other Interest Income
Other interest income increased by US$0.4 million for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022.
Foreign Exchange Gain (Loss), Net
Foreign exchange gain (loss) mainly represented the unrealized net foreign exchange gain (loss) from the translation of long-term investments which are mostly denominated in Sterling. The net foreign exchange gain increased by US$3.5 million or 134.75% for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022, due to the stronger Sterling exchange rate.
Investment Income (Loss), Net
| Six month ended June 30, | ||||||||||||||||
| 2023 | 2022 | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Unrealized loss in marketable equity securities | $ | — | $ | (3,535 | ) | (3,535 | ) | (100 | ) | |||||||
| Realized gain in marketable equity securities | 1,542 | — | 1,542 | N/A | ||||||||||||
| Unrealized loss in non-marketable equity securities | (1,427 | ) | — | (1,427 | ) | N/A | ||||||||||
| Dividend income | 1,167 | — | 1,167 | N/A | ||||||||||||
| TOTAL | $ | 1,282 | $ | (3,535 | ) | 4,817 | 136.27 | |||||||||
Investment income increased by US$4.8 million, or 136.27%, for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022, mainly as a result of the realized gain of US$1.5 million on the sale of the shares of Oscar Health Inc. in the open market at the average market price of $4.01 per shares and dividend income of US$1.2 million, offset by unrealized loss in non-marketable equity securities of US$1.4 million, which was fewer than the unrealized loss in marketable securities of US$3.5 million.
Loss on settlement of forward share purchase agreement
Loss on settlement of forward share purchase agreement was resulted from the early termination of the Meteora Backstop Agreement on June 29, 2023. For the six months ended June 30, 2023, the loss on settlement of forward share purchase agreement was $0.4 million recognized in the unaudited condensed consolidated statements of operation.
12
Income Tax Expense
Income tax expense decreased by US$0.1 million, or 100.00% for the six months ended June 30, 2023, as compared to the six months ended June 30, 2022, primarily attributable to the over provision of income tax for prior years.
Net Loss
Net loss decreased by US$11.3 million, or 99.82% for the six months ended June 30, 2023, as compared to six months ended June 30, 2022, primarily due to the increase in operating cost and expenses of US$41.8 million, offset by the increase in revenues of US$22.3 million and increase in other income, net of US$8.1 million.
Liquidity and Capital Resources
Sources of Liquidity
We have a history of operating losses and negative cash flow. During the six months ended June 30, 2023, we reported a net loss of US$22.7 million and reported a negative operating cash flow of US$19.3 million. As of June 30, 2023, our cash balance was US$3.8 million for working capital use. Our management estimates that currently available cash will not be able to provide sufficient funds to meet the planned obligations for the next 12 months starting June 30, 2023.
Our ability to continue as a going concern is dependent on our ability to successfully implement our plans. Our management believes that it will be able to continue to grow our revenue base and control expenditures. In parallel, AGBA continually monitors its capital structure and operating plans and evaluates various potential funding alternatives that may be needed in order to finance our business development activities, general and administrative expenses, and growth strategy. These alternatives include external borrowings, raising funds through public equity, or tapping debt markets. Although there is no assurance that, if needed, we will be able to pursue these fundraising initiatives and have access to the capital markets going forward. The unaudited condensed consolidated financial statements attached to this Form 10-Q/A do not include any adjustments that might result from the outcome of these uncertainties.
Future Liquidity
On a recurring basis, the primary future cash needs of the Company will be focused on operating activities, working capital, capital expenditures, investment, regulatory and compliance costs. The ability of the Company to fund these needs will depend, in part, on its ability to generate or raise cash in the future, which is subject to general economic, financial, competitive, regulatory, and other factors that are beyond its control.
The ability to fund our operating needs will depend on its future ability to continue to generate positive cash flow from operations and raise capital in the capital markets. Our management believe that we will meet known or reasonably likely future cash requirements through the combination of cash flows from operating activities, available cash balances, and external borrowings and fund raising. Our management expects that the primary cash requirements in 2023 will be to fund capital expenditures for (i) expansion of the Distribution Business and (ii) Platform Business.
If our sources of liquidity need to be augmented, additional cash requirements would likely need to be financed through the issuance of debt or equity securities; however, there can be no assurances that we will be able to obtain additional debt or equity financing on acceptable terms, or at all, in the future.
We expect that operating losses could continue into the foreseeable future as we continue to invest in growing our businesses. Based upon our current operating plans, our management believes that cash and cash equivalents will not be able to provide sufficient funds to its operations for at least the next 12 months from the date of its unaudited condensed consolidated financial statements provided with this Form 10-Q/A. However, these forecasts involve risks and uncertainties, and actual results could vary materially.
Our future capital requirements may vary materially from those currently planned and will depend on many factors, including our rate of revenues growth, the timing and extent of spending on sales and marketing, the expansion of sales and marketing activities, the timing of new product introductions, market acceptance of our brand, and overall economic conditions. We may also seek additional capital to fund our operations, including through the sale of equity or debt financings. To the extent that we raise additional capital through the future sale of equity, the ownership interest of our stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect the rights of our existing shareholders. The incurrence of debt financing would result in debt service obligations and the instruments governing such debt could provide for operating and financing covenants that would restrict our operations.
13
Cash Flows
As of June 30, 2023, we had cash and cash equivalents totalling US$3.8 million, and US$27.5 million in restricted cash.
As of December 31, 2022, we had cash and cash equivalents totalling US$6.4 million, and US$44.8 million in restricted cash.
The following table summarizes our cash flows for the periods presented:
| Six months ended June 30, | ||||||||
| 2023 | 2022 | |||||||
| (US$ in thousands) | ||||||||
| Net cash used in operating activities | $ | (19,265 | ) | $ | (2,449 | ) | ||
| Net cash provided by (used in) investing activities | 4,477 | (6,853 | ) | |||||
| Net cash used in financing activities | (5,317 | ) | (13,139 | ) | ||||
| Effect on exchange rate change on cash and cash equivalents | 49 | (311 | ) | |||||
| Net change in cash, cash equivalents and restricted cash | (20,056 | ) | (22,752 | ) | ||||
| Cash, cash equivalents and restricted cash, at the beginning | 51,294 | 73,081 | ||||||
| Cash, cash equivalents and restricted cash, at the end | 31,238 | 50,329 | ||||||
| Representing as: | ||||||||
| Cash and cash equivalents | 3,784 | 15,210 | ||||||
| Restricted cash – fund held in escrow | 27,454 | 35,119 | ||||||
| $ | 31,238 | $ | 50,329 | |||||
The following table sets forth a summary of our working capital:
| June 30,
2023 (restated) | December 31, 2022 (restated) | Variance | ||||||||||||||
| (US$ in thousands) | $ | % | ||||||||||||||
| Total Current Assets | $ | 45,243 | $ | 55,756 | (10,513 | ) | (18.86 | ) | ||||||||
| Total Current Liabilities | 58,524 | 74,021 | (15,497 | ) | (20.94 | ) | ||||||||||
| Working Deficit | (13,281 | ) | (18,265 | ) | (4,984 | ) | (27.29 | ) | ||||||||
Working Deficit
The working deficit as of June 30, 2023 and December 31, 2022 was amounted to approximately US$13.3 million and US$18.3 million, respectively, a decline of US$5.0 million or 27.29%.
Cash Flows from Operating Activities
Net cash used in operating activities was US$19.3 million and US$2.4 million for the six months ended June 30, 2023 and 2022, respectively.
Net cash used in operating activities for the six months ended June 30, 2023 was primarily the result of the net loss of US$22.7 million, an increase in accounts receivable of US$1.0 million, increase in deposits, prepayments, and others receivable of US$3.6 million, decrease in accounts payable and accrued liabilities of US$6.6 million, decrease in escrow liabilities of US$2.0 million, decrease in lease liabilities of US$0.2 million and decrease in income tax payable of US$0.1 million. These amounts were partially offset by the decrease in loans receivable of US$0.01 million, and non-cash adjustments consisting of share-based compensation expense of US$8.5 million, non-cash lease expense of US$0.2 million, depreciation of property and equipment of US$0.2 million, interest income on note receivables of US$0.01 million, net foreign exchange gain of US$0.9 million, net investment income of US$1.3 million, allowance for credit loss on financial instruments of US$0.3 million, loss on settlement of forward share purchase agreement of US$0.4 million and reversal of annual bonus accrued in prior year of US$3.8 million.
Net cash used in operating activities for the six months ended June 30, 2022 was primarily the result of the net loss of US$11.3 million, a decrease in accounts receivable of US$0.04 million, decrease in loans receivable of US$2.3 million, an increase in escrow liabilities of US$0.6 million, and an increase in income tax payable of US$0.1 million. These amounts were partially offset by the increase in deposits, prepayments, and others receivable of US$0.4 million, decrease in accounts payable and accrued liabilities of US$0.1 million, and non-cash adjustments consisting of unrealized investment loss of US$3.5 million, net foreign exchange loss of US$2.6 million, and depreciation on property and equipment of US$0.2 million.
14
Cash Flows from Investing Activities
Net cash provided by investing activities for the six months ended June 30, 2023 of US$4.5 million was primarily due to proceeds from sale of investments of US$4.0 million, dividend received from long-term investments of US$1.2 million, offset by the purchase of notes receivable of US$0.6 million and purchase of property and equipment of US$0.08 million.
Net cash used in investing activities for the six months ended June 30, 2022 of US$6.9 million was primarily due to the proceeds from sale of investments of US$1.9 million, offset by the purchase of property and equipment of US$0.9 million, and payment of earnest deposit of US$7.8 million for the purchase of an office premise from the shareholder.
Cash Flows from Financing Activities
Net cash used in financing activities for the six months ended June 30, 2023 of US$5.3 million was primarily due to advances from holding company of US$6.8 million, proceeds from borrowings of US$1.8 million, offset by the settlement of forward share purchase agreement of US$14.0 million.
Net cash used in financing activities for the six months ended June 30, 2022 of US$13.1 million was primarily due to advances from the holding company of US$4.3 million, offset by the dividend distribution of US$17.4 million to the holding company.
Liquidity and Going Concern
Our unaudited condensed consolidated financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business. The management of the Company estimates that currently available cash will not be able to provide sufficient funds to meet the Company’s planned obligations for the next 12 months from the date that these unaudited condensed consolidated financial statements were made available to be issued.
For the six months ended June 30, 2023, we reported a net loss of approximately US$22.7 million. With a significant increase in our operating costs, described in the paragraph below, we had an accumulated deficit of approximately US$39.1 million as of June 30, 2023.
However, coupled with its business expansion, we reported significant sales growth with total revenue of approximately US$28.4 million for the six months ended June 30, 2023 (2022: US$6.2 million), and resulted with an operating loss of approximately US$25.0 million (2022: US$5.4 million). We expect to continue our business growth, while closely monitoring our future spending.
Our ability to continue as a going concern is dependent on the management’s ability to successfully implement its plans. Our management team believes that we will be able to continue to grow our revenue base and control our expenditures. In parallel, our management team will continually monitor our capital structure and operating plans and evaluate various potential funding alternatives that may be needed in order to finance our business development activities, general and administrative expenses and growth strategy.
We intend to raise additional capital through private placements of debt and equity securities, but there can be no assurance that these funds will be available on terms acceptable, or will be sufficient to enable us to fully complete its development activities or sustain operations. If we are unable to raise sufficient additional funds, we will have to develop and implement a plan to further extend payables, reduce overhead, or scale back our current business plan until sufficient additional capital is raised to support further operations. There can be no assurance that such a plan will be successful.
Capital Commitments
Notes Receivable Agreement — Pursuant to the Agreements, subject to demand, the Company is committed to subscribe the notes of Investment A with an aggregate amount of $1,673,525, in batches, which are payable on or before January 31, 2024. As of June 30, 2023, the remaining committed subscription amount was $1,084,439.
Capital Contribution in L.C. Healthcare Fund I, L.P. — As of June 30, 2023, the remaining committed capital amount in Investment F was $331,432.
Share-based Compensation — Pursuant to the Scheme, the Company is committed to issue 2,000,000 ordinary shares to a consultant to compensate the services rendered subsequently.
Off-Balance Sheet Arrangements
We are not party to any off-balance sheet transactions. We have no guarantees or obligations other than those which arise out of normal business operations.
We have not engaged in any off-balance sheet financial arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, net revenue or expenses, results of operations, liquidity, capital expenditures, or capital resources.
15
Stock Repurchase Program
On April 18, 2023, our Board of Directors approved the repurchase of 1,000,000 ordinary shares (the “2023 Share Repurchase Program”). Under the 2023 Share Repurchase Program, we are authorized to re-purchase up to 1,000,000 ordinary shares at a maximum price of $10 per share from the open market, for a term of one year, no later than April 18, 2024.
Critical Accounting Policies, Judgements and Estimates
The preparation of financial statements in conformity with GAAP requires us to make judgments, estimates, and assumptions in the preparation of our unaudited condensed consolidated financial statements. Actual results could differ from those estimates. There have been no material changes to our critical accounting policies and estimates as reported in our 2022 Annual Report.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Evaluation of Disclosure Controls and Procedures
Our management, with the participation and supervision of our Chief Executive Officer and our Chief Financial Officer, have evaluated our disclosure controls and procedures (as defined in Rules 13a-15(c) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q/A, our disclosure controls and procedures are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding disclosure.
Changes in Internal Control Over Financial Reporting
During the most recently completed fiscal quarter, there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Limitations on Effectiveness of Controls and Procedures
The effectiveness of any system of internal control over financial reporting, including ours, is subject to inherent limitations, including the exercise of judgment in designing, implementing, operating, and evaluating the controls and procedures, and the inability to eliminate misconduct completely. Accordingly, any system of internal control over financial reporting, including ours, no matter how well designed and operated, can only provide reasonable, not absolute assurances. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. We intend to continue to monitor and upgrade our internal controls as necessary or appropriate for our business, but there can be no assurance that such improvements will be sufficient to provide us with effective internal control over financial reporting.
16
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
As at June 30, 2023, the Company involved with various legal proceedings:-
Action Case: HCA702/2018 On March 27, 2018, the writ of summons was issued against the Company and seven related companies of the former shareholder by the Plaintiff. This action alleged the infringement of certain registered trademarks currently registered under the Plaintiff. In February 2023, the Court granted leave for this action be set down for trial of 13 days. The trial will take place from November 25, 2024 to December 11, 2024. Legal counsel of the Company will continue to handle in this matter. At this stage in the proceedings, it is unable to determine the probability of the outcome of the matter or the range of reasonably possible loss, if any.
Action Case: HCA765/2019 On April 30, 2019, the writ of summons was issued against the Company’s subsidiary, three related companies and the former directors, shareholders and financial consultant by the Plaintiff. This action alleged the deceit and misrepresentation from an inducement of the fund subscription and claimed for compensatory damage of approximately $2 million (equal to HK$17.1million). In April 2023, the Court fixed a case management conference within 30 minutes reserved. The conference will be held on November 2, 2023. Legal counsel of the Company will continue to handle in this matter. At this stage in the proceedings, it is unable to determine the probability of the outcome of the matter or the range of reasonably possible loss, if any.
Action Case: HCA2097 and 2098/2020 On December 15, 2020, the writs of summons were issued against the Company and the former consultant by the Plaintiff. This action alleged the misrepresentation and conspiracy causing the loss from the investment in corporate bond and claimed for compensatory damage of approximately $1.67 million (equal to HK$13 million). The Company previously made $0.84 million as contingency loss for the year ended December 31, 2021. In March 2022, parties participated in a mediation but no settlement reached. A case management summons will be held on February 5, 2024. Legal counsel of the Company will continue to handle this matter. At this stage in the proceedings, it is unable to determine the probability of the outcome of the matter or any further potential loss, if any.
ITEM 1A. RISK FACTORS.
As smaller reporting company we are not required to make disclosures under this Item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
Issuer Purchases of Equity Securities
The Company approved a share repurchase program on April 18, 2023 authorizing to purchase up to 1,000,000 ordinary shares at a maximum price of $10 per share from the open market, for a term of one year, expiry in April 2024.
The following table summarizes the ordinary shares repurchase activity during the second quarter of fiscal 2023 under our ordinary share repurchase program:
| (a)
Total Number of Shares Purchased | (b) Average Price Paid Per Share | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans | (d) Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans at Period End (in thousands) | |||||||||||||
| April 1-30 | - | $ | - | - | $ | - | ||||||||||
| May 1-31 | - | - | - | - | ||||||||||||
| June 1-30 | - | - | - | - | ||||||||||||
| Total | - | $ | - | - | $ | - | ||||||||||
17
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5. OTHER INFORMATION.
Not applicable.
ITEM 6. EXHIBITS.
The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q/A.
| * | Filed herewith. |
| ** | Furnished. |
18
SIGNATURES
Pursuant to the requirements of Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| AGBA GROUP HOLDING LIMITED | ||
| Date: March 28, 2024 | By: | /s/ Ng Wing Fai |
| Name: | Ng Wing Fai | |
| Title: | Chief Executive Officer | |
| (Principal Executive Officer) | ||
| Date: March 28, 2024 | By: | /s/ Shu Pei Huang, Desmond |
| Name: | Shu Pei Huang, Desmond | |
| Title: | Chief Financial Officer | |
| (Principal Financial and Accounting Officer) | ||
19