Triller Group Inc. 10-Q/A

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q/A (Amendment No. 1) (Mark One) ☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended September 30, 2023 ☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to Commission File No. 001-38909 AGBA GROUP HOLDING LIMITED (Exact name of registrant as specified in its charter) British Virgin Islands N/A (State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.) AGBA Tower 68 Johnston Road Wan Chai , Hong Kong SAR N/A (Address of Principal Executive Offices) (Zip Code) +852 3601 8000 (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. Yes ☒ No ☐ 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). Yes ☒ No ☐ 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 ☐ Non-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 Ordinary Shares AGBA NASDAQ Capital Market Warrants AGBAW NASDAQ Capital Market As of November 13, 2023, there were 67,561,998 ordinary shares, par value $0.001 per share, issued and outstanding. As of March 26, 2024, there were 74,391,357 ordinary shares, par value $0.001 per share, issued and outstanding. 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 September 30, 2023 (the “Q3 2023 Form 10-Q”), as filed with the Securities and Exchange Commission on November 14, 2023, to (i) restate its unaudited condensed consolidated financial statements as of September 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 nine months ended September 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 nine months ended September 30, 2023 included in the Form 10-Q filed with the SEC on November 14, 2023 should no longer be relied upon and that it is appropriate to restate the Company’s condensed consolidated financial statements for such period (collectively, the “Restatements”). We are filing this Amendment to amend and restate the Q3 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 TABLE OF CONTENTS Page PART I – FINANCIAL INFORMATION F-1 Item 1. Financial Statements (Restated) F-1 Unaudited Condensed Consolidated Balance Sheets (Restated) F- 1 Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss F- 2 Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity (Restated) F- 3 Unaudited Condensed Consolidated Statements of Cash Flows F-4 Notes to Unaudited Condensed Consolidated Financial Statements (Restated) F- 5 to F-3 5 Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 1 Item 3. Quantitative and Qualitative Disclosures about Market Risk 17 Item 4. Control and Procedures 17 PART II – OTHER INFORMATION 18 Item 1. Legal Proceedings 18 Item 1A. Risk Factors 18 Item 2. Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities 18 Item 3. Defaults Upon Senior Securities 19 Item 4. Mine Safety Disclosures 19 Item 5. Other Information 19 Item 6. Exhibits 19 SIGNATURES 20 i PART I – FINANCIAL INFORMATION Item 1. Financial Statements AGBA GROUP HOLDING LIMITED UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Currency expressed in United States Dollars (“US$”), except for number of shares) September 30, 2023 December 31, 2022 ASSETS (Restated) (Restated) Current assets: Cash and cash equivalents $ 1,622,425 $ 6,449,876 Restricted cash 20,552,946 44,844,196 Accounts receivable, net 2,612,284 2,822,162 Accounts receivable, net, related parties 846,640 272,546 Loans receivable, net 524,504 517,479 Notes receivable, net 613,533 — Asset held for sale 5,465,261 — Income tax recoverable 376,027 260,120 Deposits, prepayments, and others receivable, net 2,120,619 589,786 Total current assets 34,734,239 55,756,165 Non-current assets: Rental deposit, net 958,768 — Loans receivable, net 1,059,957 1,072,392 Property and equipment, net 1,739,223 7,359,416 Right-of-use asset, net 11,926,714 — Long-term investments, net 32,162,248 37,033,360 Total non-current assets 47,846,910 45,465,168 TOTAL ASSETS $ 82,581,149 $ 101,221,333 LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable and accrued liabilities $ 18,057,184 $ 20,274,429 Escrow liabilities 20,552,946 29,487,616 Borrowings 6,728,546 4,477,254 Borrowing, related party 5,000,000 — Amounts due to the holding company — 6,289,743 Lease liabilities 1,206,449 — Forward share purchase liability — 13,491,606 Total current liabilities 51,545,125 74,020,648 Non-current liabilities: Lease liabilities 10,929,511 — Warrant liabilities 1,067 4,548 Deferred tax liabilities 45,725 45,858 Total non-current liabilities 10,976,303 50,406 TOTAL LIABILITIES 62,521,428 74,071,054 Commitments and contingencies (Note 22) Shareholders’ equity: Ordinary shares, $ 0.001 par value; 200,000,000 shares authorized, 67,561,998 and 58,376,985 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively 67,562 58,377 Ordinary shares to be issued — 1,665 Additional paid-in capital 72,435,372 43,870,308 Accumulated other comprehensive loss ( 469,352 ) ( 384,938 ) Accumulated deficit ( 51,973,861 ) ( 16,395,133 ) Total shareholders’ equity 20,059,721 27,150,279 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 82,581,149 $ 101,221,333 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 September 30, Nine months ended September 30, 2023 2022 2023 2022 Revenues: Interest income: Loans $ 41,472 $ 38,260 $ 117,805 $ 137,454 Total interest income 41,472 38,260 117,805 137,454 Non-interest income: Commissions 12,168,777 12,168,614 38,507,460 15,932,771 Recurring service fees 751,727 793,353 2,300,703 2,614,729 Total non-interest income 12,920,504 12,961,967 40,808,163 18,547,500 Total revenues from others 12,961,976 13,000,227 40,925,968 18,684,954 Non-interest income: Recurring service fees 244,525 243,925 725,146 725,193 Total revenues from related parties 244,525 243,925 725,146 725,193 Total revenues 13,206,501 13,244,152 41,651,114 19,410,147 Operating cost and expenses: Commission expense ( 8,915,811 ) ( 8,037,869 ) ( 28,195,740 ) ( 11,219,182 ) Sales and marketing expense ( 753,545 ) ( 1,456,739 ) ( 3,125,432 ) ( 2,088,391 ) Technology expense ( 740,847 ) ( 335,404 ) ( 2,678,645 ) ( 618,501 ) Personnel and benefit expense ( 7,764,353 ) ( 3,325,369 ) ( 22,671,813 ) ( 8,734,387 ) Other general and administrative expenses ( 5,981,447 ) ( 1,093,733 ) ( 20,493,152 ) ( 3,175,351 ) Total operating cost and expenses ( 24,156,003 ) ( 14,249,114 ) ( 77,164,782 ) ( 25,835,812 ) Loss from operations ( 10,949,502 ) ( 1,004,962 ) ( 35,513,668 ) ( 6,425,665 ) Other income (expense): Interest income 16,875 7,546 384,656 24,161 Interest expense ( 393,013 ) ( 20,085 ) ( 805,789 ) ( 20,085 ) Foreign exchange (loss) gain, net ( 864,383 ) ( 2,083,020 ) 41,467 ( 4,690,476 ) Investment (loss) income, net ( 792,907 ) 741,811 488,589 ( 2,793,242 ) Change in fair value of warrant liabilities 1,106 — 3,481 — Change in fair value of forward share purchase liability — — ( 82,182 ) — Loss on settlement of forward share purchase agreement — — ( 378,895 ) — Rental income 78,820 78,630 217,091 236,344 Sundry income 38,061 13,724 122,128 169,252 Total other expense, net ( 1,915,441 ) ( 1,261,394 ) ( 9,454 ) ( 7,074,046 ) Loss before income taxes ( 12,864,943 ) ( 2,266,356 ) ( 35,523,122 ) ( 13,499,711 ) Income tax expense ( 55,886 ) ( 127,186 ) ( 55,606 ) ( 232,540 ) NET LOSS $ ( 12,920,829 ) $ ( 2,393,542 ) $ ( 35,578,728 ) $ ( 13,732,251 ) Other comprehensive income (loss): Foreign currency translation adjustment 15,555 ( 37,370 ) ( 84,414 ) ( 417,729 ) TOTAL COMPREHENSIVE LOSS $ ( 12,905,274 ) $ ( 2,430,912 ) $ ( 35,663,142 ) $ ( 14,149,980 ) Weighted average number of ordinary shares outstanding – basic and diluted 67,505,476 55,500,000 64,401,341 55,500,000 Net loss per ordinary share – basic and diluted $ ( 0.19 ) $ ( 0.04 ) $ ( 0.55 ) $ ( 0.25 ) See accompanying notes to unaudited condensed consolidated financial statements. F- 2 AGBA GROUP HOLDING LIMITED UNAUDITED CONDESED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ (DEFICIT) EQUITY (Currency expressed in United States Dollars (“US$”), except for number of shares) Three and Nine Months Ended September 30, 2023 Ordinary shares Ordinary shares to be issued Additional Accumulated other Total shareholders’ No. of shares Amount No. of shares Amount paid-in capital comprehensive loss Accumulated deficit equity (deficit) Balance as of January 1, 2023 (restated) 58,376,985 $ 58,377 1,665,000 $ 1,665 $ 43,870,308 $ ( 384,938 ) $ ( 16,395,133 ) $ 27,150,279 Issuance of ordinary shares to settle finder fee 2,173,913 2,174 — — 3,997,826 — — 4,000,000 Share-based compensation 1,200,000 1,200 — — 3,905,400 — — 3,906,600 Forgiveness of amounts due to the holding company — — — — 3,000,000 — — 3,000,000 Foreign currency translation adjustment — — — — — ( 133,204 ) — ( 133,204 ) Net loss for the period — — — — — — ( 12,072,610 ) ( 12,072,610 ) Balance as of March 31, 2023 (restated) 61,750,898 61,751 1,665,000 1,665 54,773,534 ( 518,142 ) ( 28,467,743 ) 25,851,065 Issuance of holdback shares 1,665,000 1,665 ( 1,665,000 ) ( 1,665 ) — — — — Share-based compensation 4,046,100 4,046 — — 4,600,274 — — 4,604,320 Forgiveness of amounts due to the holding company — — — — 5,600,000 — — 5,600,000 Foreign currency translation adjustment — — — — — 33,235 — 33,235 Net loss for the period — — — — — — ( 10,585,289 ) ( 10,585,289 ) Balance as of June 30, 2023 (restated) 67,461,998 67,462 — — 64,973,808 ( 484,907 ) ( 39,053,032 ) 25,503,331 Share-based compensation 100,000 100 — — 3,468,180 — — 3,468,280 Forgiveness of amounts due to the holding company — — — — 3,993,384 — — 3,993,384 Foreign currency translation adjustment — — — — — 15,555 — 15,555 Net loss for the period — — — — — — ( 12,920,829 ) ( 12,920,829 ) Balance as of September 30, 2023 (restated) 67,561,998 $ 67,562 — $ — $ 72,435,372 $ ( 469,352 ) $ ( 51,973,861 ) $ 20,059,721 Three and Nine Months Ended September 30, 2022 Ordinary shares Ordinary shares to be issued Additional Receivable Accumulated other Retained earnings Total No. of shares Amount No. of shares Amount paid-in capital from the Shareholder comprehensive loss (accumulated deficit) shareholders’ equity Balance as of January 1, 2022, as reported 53,835,000 $ 53,835 1,665,000 $ 1,665 $ 38,706,226 $ ( 29,562,195 ) $ ( 179,461 ) $ 52,125,502 $ 61,145,572 Restatement — — — — — — — 23,000,000 23,000,000 Balance as of January 1, 2022 (restated) 53,835,000 $ 53,835 1,665,000 $ 1,665 $ 38,706,226 $ ( 29,562,195 ) $ ( 179,461 ) $ 75,125,502 $ 84,145,572 Special dividend to the holding company — — — — — 29,562,195 — ( 47,000,000 ) ( 17,437,805 ) Foreign currency translation adjustment — — — — — — ( 274,351 ) — ( 274,351 ) Net loss for the period — — — — — — — ( 447,394 ) ( 447,394 ) Balance as of March 31, 2022 (restated) 53,835,000 53,835 1,665,000 1,665 38,706,226 — ( 453,812 ) 27,678,108 65,986,022 Foreign currency translation adjustment — — — — — — ( 106,008 ) — ( 106,008 ) Net loss for the period — — — — — — — ( 10,891,315 ) ( 10,891,315 ) Balance as of June 30, 2022 (restated) 53,835,000 53,835 1,665,000 1,665 38,706,226 — ( 559,820 ) 16,786,793 54,988,699 Advances to the holding company — — — — — ( 3,165,188 ) — — ( 3,165,188 ) Foreign currency translation adjustment — — — — — — ( 37,370 ) — ( 37,370 ) Net loss for the period — — — — — — — ( 2,393,542 ) ( 2,393,542 ) Balance as of September 30, 2022 (restated) 53,835,000 $ 53,835 1,665,000 $ 1,665 $ 38,706,226 $ ( 3,165,188 ) $ ( 597,190 ) $ 14,393,251 $ 49,392,599 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$”)) Nine months ended September 30, 2023 2022 Cash flows from operating activities: Net loss $ ( 35,578,728 ) $ ( 13,732,251 ) Adjustments to reconcile net loss to net cash used in operating activities Share-based compensation expense 11,979,200 — Non-cash lease expense 854,470 — Depreciation on property and equipment 238,315 288,230 Interest income on notes receivable ( 23,217 ) — Foreign exchange (gain) loss, net ( 41,467 ) 4,690,476 Investment (income) loss, net ( 488,589 ) 2,793,242 Allowance for credit losses on financial instruments 661,288 — Change in fair value of warrant liabilities ( 3,481 ) — Change in fair value of forward share purchase liability 82,182 — Loss on settlement of forward share purchase agreement 378,895 — Reversal of annual bonus accrued in prior year ( 3,763,847 ) — Change in operating assets and liabilities: Accounts receivable ( 575,266 ) ( 1,537,618 ) Loans receivable 3,996 2,325,039 Deposits, prepayments, and others receivable ( 2,938,425 ) ( 267,001 ) Accounts payable and accrued liabilities 5,546,602 2,768,147 Escrow liabilities ( 8,934,670 ) 192,395 Lease liabilities ( 645,303 ) — Income tax payable ( 116,617 ) 347,735 Net cash used in operating activities ( 33,364,662 ) ( 2,131,606 ) Cash flows from investing activities: Proceeds from sale of investments 3,976,657 1,849,650 Purchase of notes receivable ( 589,086 ) — Dividends received from long-term investments 1,404,303 — Addition in long-term investments — ( 7,849,676 ) Purchase of property and equipment ( 104,778 ) ( 870,360 ) Net cash provided by (used in) investing activities 4,687,096 ( 6,870,386 ) Cash flows from financing activities: Advances from the holding company 6,303,641 198,778 Settlement of forward share purchase agreement ( 13,952,683 ) — Proceeds from borrowings 7,234,391 4,462,867 Dividend paid to the holding company — ( 17,437,805 ) Net cash used in financing activities ( 414,651 ) ( 12,776,160 ) Effect on exchange rate change on cash, cash equivalents and restricted cash ( 26,484 ) ( 364,313 ) Net change in cash, cash equivalent and restricted cash ( 29,118,701 ) ( 22,142,465 ) BEGINNING OF PERIOD 51,294,072 73,081,407 END OF PERIOD $ 22,175,371 $ 50,938,942 SUPPLEMENTAL CASH FLOW INFORMATION: Cash received from income tax recoverable $ — $ 125,311 Cash paid for income taxes $ 172,223 $ 10,116 Cash paid for interest $ 774,249 $ — Cash received from interest $ 361,439 $ 24,161 Reconciliation to amounts on unaudited condensed consolidated balance sheets: Cash and cash equivalents $ 1,622,425 $ 16,260,750 Restricted cash 20,552,946 34,678,192 Total cash, cash equivalents and restricted cash $ 22,175,371 $ 50,938,942 NON-CASH INVESTING AND FINANCING ACTIVITIES DISCLOSURE Issuance of ordinary shares to settle finder fee $ 4,000,000 $ — Forgiveness of amounts due to the holding company $ 12,593,384 $ — Initial recognition of operating lease liabilities related to right-of-use asset $ 12,512,585 $ — Purchase of property and equipment, through earnest deposit $ — $ 7,205,118 Special dividend to the holding company offset with amounts due from the holding company $ — $ 29,562,195 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 September 30, 2023 and December 31, 2022 and for the three and nine months ended September 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 nine months ended September 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 nine months ended September 30, 2023 that were previously included in the Form 10-Q filed with the SEC on November 14, 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 $ 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 three months ended September 30, 2023 and 2022. The following table summarized the effect of the restatement on each financial statement line items as of and for the three months ended September 30, 2023 and for the year ended December 31, 2022, as indicated: Summary of restatement – condensed consolidated balance sheet As of September 30, 2023 As Previously Reported Adjustment As Restated Income tax payable and provision $ 23,000,000 $ ( 23,000,000 ) $ — Total current liabilities $ 74,545,125 $ ( 23,000,000 ) $ 51,545,125 Total liabilities $ 85,521,428 $ ( 23,000,000 ) $ 62,521,428 Accumulated deficit $ ( 74,973,861 ) $ 23,000,000 $ ( 51,973,861 ) Total shareholders’ equity $ ( 2,940,279 ) $ 23,000,000 $ 20,059,721 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 and provision $ 23,000,000 $ ( 23,000,000 ) $ — Total current liabilities $ 97,020,648 $ ( 23,000,000 ) $ 74,020,648 Total liabilities $ 97,071,054 $ ( 23,000,000 ) $ 74,071,054 Accumulated deficit $ ( 39,395,133 ) $ 23,000,000 $ ( 16,395,133 ) Total shareholders’ equity $ 4,150,279 $ 23,000,000 $ 27,150,279 Summary of restatement – condensed consolidated statements of changes in shareholders’ equity For the three and nine months ended September 30, 2023 As Previously Reported Adjustment As Restated Balance as of January 1, 2023 Accumulated (deficit) retained earnings $ ( 39,395,133 ) $ 23,000,000 $ ( 16,395,133 ) Total shareholders’ equity $ 4,150,279 $ 23,000,000 $ 27,150,279 Balance as of March 31, 2023 Accumulated (deficit) retained earnings $ ( 51,467,743 ) $ 23,000,000 $ ( 28,467,743 ) Total shareholders’ equity $ 2,851,065 $ 23,000,000 $ 25,851,065 Balance as of June 30, 2023 Accumulated (deficit) retained earnings $ ( 62,053,032 ) $ 23,000,000 $ ( 39,053,032 ) Total shareholders’ equity $ 2,503,331 $ 23,000,000 $ 25,503,331 Balance as of September 30, 2023 Accumulated (deficit) retained earnings $ ( 74,973,861 ) $ 23,000,000 $ ( 51,973,861 ) Total shareholders’ (deficit) equity $ ( 2,940,279 ) $ 23,000,000 $ 20,059,721 For the three and nine months ended September 30, 2022 As Previously Reported Adjustment As Restated Balance as of January 1, 2022 Accumulated (deficit) retained earnings $ 52,125,502 $ 23,000,000 $ 75,125,502 Total shareholders’ equity $ 61,145,572 $ 23,000,000 $ 84,145,572 Balance as of March 31, 2022 Accumulated (deficit) retained earnings $ 4,678,108 $ 23,000,000 $ 27,678,108 Total shareholders’ equity $ 42,986,022 $ 23,000,000 $ 65,986,022 Balance as of June 30, 2022 Accumulated (deficit) retained earnings $ ( 6,213,207 ) $ 23,000,000 $ 16,786,793 Total shareholders’ equity $ 31,988,699 $ 23,000,000 $ 54,988,699 Balance as of September 30, 2022 Accumulated (deficit) retained earnings $ ( 8,606,749 ) $ 23,000,000 $ 14,393,251 Total shareholders’ equity $ 26,392,599 $ 23,000,000 $ 49,392,599 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. ● 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 credit losses, 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. F- 6 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) The inputs into the management’s judgments and estimates consider the economic implications of COVID-19 on the Company’s critical and significant accounting estimates. Actual results could differ from these estimates. ● Foreign Currency Translation and Transaction Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of operations and comprehensive loss. The reporting currency of the Company is US$ 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$, in accordance with ASC Topic 830-30, Translation of Financial Statement , using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the year. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income (loss) within the unaudited condensed consolidated statements of changes in shareholders’ (deficit) equity. Translation of amounts from HK$ into US$ has been made at the following exchange rates for the nine months ended September 30, 2023 and 2022: September 30, 2023 September 30, 2022 Period-end HK$:US$ exchange rate 0.12771 0.12739 Period average HK$:US$ exchange rate 0.12766 0.12767 ● 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. ● Accounts Receivable, net Accounts receivable, net include trade accounts due from customers in insurance brokerage and asset management businesses. Accounts receivable, net 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 allowance for credit losses is adequate, and provides allowance when necessary. F- 7 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) The Company does not hold any collateral or other credit enhancements over its accounts receivable balances. ● Loans Receivable, net Loans receivable, net are residential 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 receivable, 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. 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. F- 8 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) ● 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 asset held for sale in the unaudited condensed consolidated balance sheets. ● Property and Equipment, net Property and equipment, net are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational: Expected useful life Land and building Shorter of 50 years or lease term Office improvement 3 years Furniture, fixtures and equipment 5 years Computer equipment 3 years Motor vehicle 3 years 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. No impairment losses were recognized for the three and nine months ended September 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. 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. F- 9 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 unaudited condensed consolidated statements of operations and comprehensive loss. 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. F- 10 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 statements of operations and comprehensive loss. 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 and personal 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. The following table presents the revenue streams by segments, with the presentation revenue categories presented on the unaudited condensed consolidated statements of operation and comprehensive loss for the periods indicated: For the three months ended September 30, 2023 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 41,472 $ — $ 41,472 Non-interest income: Commissions 11,875,830 292,933 — 14 12,168,777 Recurring service fees — 996,252 — — 996,252 $ 11,875,830 $ 1,289,185 $ 41,472 $ 14 $ 13,206,501 For the three months ended September 30, 2022 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 38,260 $ — $ 38,260 Non-interest income: Commissions 11,752,770 368,554 — 47,290 12,168,614 Recurring service fees — 1,037,278 — — 1,037,278 $ 11,752,770 $ 1,405,832 $ 38,260 $ 47,290 $ 13,244,152 F- 11 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) For the nine months ended September 30, 2023 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 117,805 $ — $ 117,805 Non-interest income: Commissions 37,569,257 894,655 — 43,548 38,507,460 Recurring service fees — 3,025,849 — — 3,025,849 $ 37,569,257 $ 3,920,504 $ 117,805 $ 43,548 $ 41,651,114 For the nine months ended September 30, 2022 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 137,454 $ — $ 137,454 Non-interest income: Commissions 14,306,599 1,463,366 — 162,806 15,932,771 Recurring service fees — 3,339,922 — — 3,339,922 $ 14,306,599 $ 4,803,288 $ 137,454 $ 162,806 $ 19,410,147 ● 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. ● 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 loss, as presented in the accompanying statements of shareholders’ (deficit) 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. F- 12 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) ● Employee Benefits Full time employees of the Hong Kong subsidiaries participate in a defined contribution Mandatory Provident Fund retirement benefit scheme under the Hong Kong Mandatory Provident Fund Schemes Ordinance. Contributions are made by both the employer and the employee at the rate of 5 % on the employee’s relevant salary, subject to a salary cap of HK$ 30,000 . ● 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 nine months ended September 30, 2023 and 2022, the Company did not have any interest and penalties associated with tax positions. As of September 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 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. During the three and nine months ended September 30, 2023 and 2022, there were no dilution impact. ● 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. Based on management’s assessment, the Company determined that it has the following operating segments: Segments Scope of Service Business Activities Distribution Business Insurance Brokerage Business - Facilitating the placement of insurance to our customers, through licensed brokers, in exchange for initial and ongoing commissions received from insurance companies. Platform Business - Asset Management 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. - Money Lending Service - Providing the lending services whereby the Company makes secured and/or unsecured loans to creditworthy customers. - Real Estate Agency Service - Solicitation of real estate sales for the developers, in exchange for commissions. Fintech Business Investment Holding - Managing an ensemble of fintech investments. Healthcare Business Investment Holding - Managing an ensemble of healthcare-related investments. 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 unaudited condensed consolidated statements of operations and comprehensive loss and statements 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 . F- 14 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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. The accounting update also requires that for operating leases, a lessee recognize interest expense on the lease liability and the amortization of the right-of-use asset 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. F- 15 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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. ● 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 asset or liability. 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, accounts payable and accrued liabilities, escrow liabilities and amounts due to the holding company 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, notes receivable and borrowings approximate their carrying amounts. They are accounted at amortized cost, subject to impairment testing. The following table presents information about the Company’s assets that were measured at fair value on a recurring basis as of September 30, 2023 and December 31, 2022 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value. September 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 $ 408 $ 408 $ — $ — Non-marketable equity securities $ 32,161,840 $ — $ — $ 32,161,840 Liabilities: Warrant liabilities $ 1,067 $ — $ — $ 1,067 F- 16 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 $ 2,443,593 $ 2,443,593 $ — $ — Non-marketable equity securities $ 34,589,767 $ — $ — $ 34,589,767 Liabilities: Forward share purchase liability $ 13,491,606 $ — $ — $ 13,491,606 Warrant liabilities $ 4,548 $ — $ — $ 4,548 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. ● Recently Issued Accounting Pronouncements Besides, there were no new standards or updates during the nine months ended September 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. They do not include any adjustments that might be necessary should the Company be unable to continue as a going concern. For the nine months ended September 30, 2023, the Company reported $ 35,578,728 net loss and $ 33,364,662 net cash outflows from operating activities. As of September 30, 2023, the Company had an accumulated deficit of $ 74,973,861 and cash and cash equivalents of $ 1,622,425 . The Company has determined that the prevailing conditions and ongoing liquidity risks encountered by the Company raise substantial doubt about the ability to continue as a going concern for at least one year following the date these unaudited condensed consolidated financial statements are issued. The ability to continue as a going concern is dependent on the Company’s ability to successfully implement its current operating plan and fund-raising exercises. The Company believes that it will be able to grow its revenue base and control expenditures. In parallel, the Company will monitor its capital structure and operating plans and search for potential funding alternatives in order to finance the development activities and operating expenses. These alternatives may include borrowings, raising funds through public equity or debt markets. However, the Company cannot predict the exact amount or timing of the alternatives, or guarantee those alternatives will be favorable to its shareholders. Any failure to obtain financing when required will have a material adverse impact on the Company’s business, operation and financial result. Certain potential funding alternatives have been carried by the Company, as follows: 1. On September 7, 2023, the Company entered into an equity purchase agreement with an independent third party to agree to invest up to $ 50 million over a 36-month period (see Note 22). 2. Subsequent to the period end, on November 7, 2023, the Company signed private placement binding term sheets with an institutional investor, the Company’s Chief Executive Officer, Mr. Ng Wing Fai, and the Company’s management team pursuant to which the Company will receive gross proceeds of approximately $ 6,242,850 , in consideration of (i) 8,918,357 ordinary shares of the Company (the “Ordinary Shares”), and (ii) warrants (the “Warrants”) to purchase up to 1,783,671 Ordinary Shares at a purchase price of $ 0.70 per Ordinary Share and associated Warrants. The Warrants have an exercise price of $ 1.00 per AGBA share and shall be exercised with more than $ 500,000 for each exercise (see Note 23). With these funding initiatives, the Company believes that it would be able to strengthen its financial position, improve its liquidity, and enhance its ability to navigate the challenging market conditions. 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 (“Meteora”) sell the shares in the market or redeems the shares. Notwithstanding the sale of shares by Meteora, the restricted cash will be used to settle any of the Company’s repurchase obligations. F- 17 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) On June 29, 2023, the Company and Meteora entered into an agreement to early terminate the Meteora Backstop Agreement. Prior to the termination, Meteora sold 1,191,016 shares in the open market at a price ranging from $ 1.51 to $ 1.61 per share. Pursuant to the early termination clauses of Meteora Backstop Agreement, the Company released $ 14.0 million from restricted cash to settle the obligation to Meteora and retained $ 1.7 million which is reflected in the cash and cash equivalents on the unaudited condensed consolidated balance sheets. Pursuant to the termination agreement, the Company is not obligated to purchase the remaining 124,949 shares (the “Shares”) from Meteora and they shall have no obligation to sell the Shares to the Company. In addition, they may dispose the Shares at its discretion in the open market not less than $ 2 per share before September 29, 2023 and no conditions or restrictions thereafter. As a result, the Company released the remaining $ 1.5 million from restricted cash to settle the obligation to Meteora. As of September 29, 2023, Meteora held 124,949 shares unsold. With the early termination and sale of shares by Meteora, the forward share purchase liability (“FSP liability”) was fully settled and a loss on settlement of nil and $ 378,895 was recorded in the unaudited condensed consolidated statements of operations and comprehensive loss for the three and nine months ended September 30, 2023, respectively. NOTE 6 — ACCOUNTS RECEIVABLE, NET Accounts receivable, net consisted of the following: As of September 30, 2023 December 31, 2022 Accounts receivable $ 2,917,588 $ 2,916,609 Accounts receivable – related parties 846,640 272,546 Less: allowance for credit losses ( 305,304 ) ( 94,447 ) Accounts receivable, net $ 3,458,924 $ 3,094,708 The accounts receivable due from related parties represented the management service rendered to the portfolio assets of 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 nine months ended September 30, 2023, the Company has assessed the probable loss and made an allowance for credit losses of $ 143,101 and $ 211,050 on accounts receivable, respectively. For the three and nine months ended September 30, 2022, there was no expected credit losses to accounts receivable. F- 18 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) NOTE 7 — LOANS RECEIVABLE, NET The Company’s loans receivable, net was as follows: - As of September 30, 2023 December 31, 2022 Residential mortgage loans $ 1,585,875 $ 1,589,871 Less: allowance for credit losses ( 1,414 ) — Loans receivable, net $ 1,584,461 $ 1,589,871 Classifying as: Current portion $ 524,504 $ 517,479 Non-current portion 1,059,957 1,072,392 Loans receivable, net $ 1,584,461 $ 1,589,871 The interest rates on loans issued ranged between 9.00 % and 10.50 % per annum for the nine months ended September 30, 2023 and 2022. Mortgage loans are secured by collateral in the pledge of the underlying residential properties owned by the borrowers. Mortgage loans are made to either business or individual customers in Hong Kong for a period of 1 to 25 years, which are fully collateralized and closely monitored for counterparty creditworthiness, with such collateral having a fair value in excess of the carrying amount of the loans as of September 30, 2023 and December 31, 2022. 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 nine months ended September 30, 2023, the Company has evaluated the probable losses and made an allowance for credit losses of $ 1,414 and $ 1,414 on loans receivable, respectively. For the three and nine months ended September 30, 2022, the Company has evaluated the probable losses and no expected credit losses is determined. 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 for a consideration of $ 6.15 million and the carrying amount of the asset held for sale was $ 5.47 million was reclassified from the property and equipment, net on that date. On July 20, 2023, a formal purchase and sale agreement was signed. As of September 30, 2023, the Company received deposits of $ 0.6 million, in total. Subsequently on October 17, 2023, the transaction has been completed and remaining consideration has been settled in cash. NOTE 9 — NOTES RECEIVABLE, NET On February 24, 2023, the Company entered into a subscription agreement and a convertible loan note instrument (collectively the “Agreements”) with Investment A. Pursuant to the Agreements, the Company agrees to subscribe an aggregate amount of $ 1,673,525 notes, in batches, which are payable on or before January 31, 2024 and bears a fixed interest rate of 8 % per annum. The maturity of the notes receivable is on April 30, 2024. F- 19 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) As of September 30, 2023, the carrying amount of the notes receivable was $ 613,533 , which including an interest receivable of $ 23,217 . 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 and comprehensive loss. For the three and nine months ended September 30, 2023, the Company has evaluated the probable losses on the notes receivable and no expected credit losses was determined . NOTE 10 — LONG-TERM INVESTMENTS, NET Long-term investments consisted of the following: As of Ownership interest September 30, 2023 Ownership interest December 31, 2022 Marketable equity securities Investment C 0.00 % * $ 408 0.46 % $ 2,443,593 Non-marketable equity securities: Investment A 8.37 % 5,575,031 8.37 % 5,717,678 Investment B 3.63 % 511,512 3.63 % 513,000 Investment D 4.49 % # 16,179,057 4.92 % 16,030,943 Investment E 4.00 % 521,041 4.00 % 522,557 Investment F 4.00 % 9,375,199 4.00 % 11,805,589 Total 32,161,840 34,589,767 Net carrying value $ 32,162,248 $ 37,033,360 * Less than 0.001 % # Decrease in percentage due to share dilution Investments in Marketable Equity Securities Investments in marketable securities are accounted for at their current market value with the changes in fair value recognized in net loss. Investment C was listed and publicly traded on Nasdaq Stock Exchange. During the nine months ended September 30, 2023, the Company sold 993,108 shares of Investment C at the average market price of $ 4.01 per share, resulting with a realized gain of $ 1,541,736 . As of September 30, 2023 and December 31, 2022, Investment C was recorded at fair value of $ 408 and $ 2,443,593 , which were traded at a closing price of $ 5.57 and $ 2.46 per share, respectively. 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. F- 20 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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. The following table presents the changes in fair value of non-marketable equity securities which are measured using Level 3 inputs as of September 30, 2023 and December 31, 2022: As of September 30, 2023 December 31, 2022 Balance at beginning of period/year $ 34,589,767 $ 25,496,534 Additions — 16,228,690 Adjustments: Downward adjustments ( 2,457,537 ) ( 6,898,549 ) Upward adjustments — 2,137,021 Foreign exchange adjustment 29,610 ( 2,373,929 ) Balance at end of period/year $ 32,161,840 $ 34,589,767 Cumulative unrealized gains and losses, included in the carrying value of the Company’s non-marketable equity securities: As of September 30, 2023 December 31, 2022 Downward adjustments (including impairment) $ ( 29,712,137 ) $ ( 27,254,600 ) Upward adjustments $ 6,209,357 $ 6,209,357 Investment loss (income), net is recorded as other income (expense) and consisted of the following: For the three months September 30, 2023 2022 Marketable equity securities: Unrealized (loss) gain from the changes in fair value – Investment C $ ( 11 ) $ 741,811 Non-marketable equity securities: Unrealized loss – Investment F ( 1,029,766 ) — Dividend income 236,870 — Investment (loss) income, net $ ( 792,907 ) $ 741,811 For the nine months ended September 30, 2023 2022 Marketable equity securities: Unrealized gain (loss) from the changes in fair value – Investment C $ 87 $ ( 2,793,242 ) Realized gain from sale of Investment C 1,541,736 — Non-marketable equity securities: Unrealized losses – Investment F ( 2,457,537 ) — Dividend income 1,404,303 — Investment income (loss), net $ 488,589 $ ( 2,793,242 ) F- 21 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) NOTE 11 — PROPERTY AND EQUIPMENT, NET Property and equipment, net consisted of the following: As of September 30, 2023 December 31, 2022 As cost: Land and building $ 1,880,409 $ 7,881,202 Furniture, fixtures and equipment 39,630 13,412 Computer equipment 242,621 164,536 Motor vehicles 108,678 108,994 2,271,338 8,168,144 Less: accumulated depreciation ( 532,115 ) ( 808,728 ) Property and equipment, net $ 1,739,223 $ 7,359,416 Depreciation expense for the three months ended September 30, 2023 and 2022 were $ 22,821 and $ 95,878 , respectively. Depreciation expense for the nine months ended September 30, 2023 and 2022 were $ 238,315 and $ 288,230 , respectively. On June 28, 2023, the carrying amount of an office premises of $ 5.47 million was reclassified to asset held for sale as the Company entered into a provisional purchase and sale agreement with an independent third party to sell the office premises in October 2023 (see Note 8). NOTE 12 — BORROWINGS As of September 30, 2023 December 31, 2022 Mortgage borrowings $ 6,281,574 $ 4,477,254 Short-term borrowings 5,446,975 — Total $ 11,728,546 $ 4,477,254 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 10.85 % per annum, is repayable in October 2023. The loan was secured with the office premises which classified as asset held for sale. Subsequent to the completion of the sales in October 2023, the loan was settled (see Note 8). In February 2023, the Company obtained another mortgage loan from another finance company in Hong Kong, which bears an average interest rate at 13.75 % per annum, is repayable in February 2024. The loan was secured with an office premises held by the Company, located in Hong Kong. F- 22 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) Short-term Borrowings In September 2023, the Company obtained a short-term borrowing of $ 5.0 million from the Company’s major shareholder of ultimate holding company, which bears interest at a fixed rate of 12.00 % per annum, repayable in October 2023. The borrowing is secured by a lien on the partial equity interest in Investment D owned by the Company. Subsequently in October 2023, the Company entered into an agreement to extend the maturity date to November 30, 2023. In September 2023, the Company obtained another short-term borrowing of $ 0.4 million from an independent third party, which is unsecured, bears interest at a fixed rate of 6.00 % per annum and repayable in October 2023. The borrowing was subsequently settled in October 2023. NOTE 13 — FORWARD SHARE PURCHASE LIABILITY During the nine months ended September 30, 2023, subject to the sale of shares by investors and early termination of the Meteora Backshop Agreement (see Note 5), FSP liability was fully settled with a loss of $ 378,895 recorded in the unaudited condensed consolidated statements of operations and comprehensive loss. The FSP liability as of December 31, 2022 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. The following table present the quantitative information regarding Level 3 fair value measurement of the FSP liability: Input December 31, 2022 Share price $ 1.54 Risk-free interest rate 4.16 % Volatility 52.19 % Exercise price $ 12.34 Term 0.61 years For the three and nine months ended September 30, 2023, the change in fair value of FSP liability was nil and $ 82,182 , respectively, which were charged to unaudited condensed consolidated statements of operations and comprehensive loss. NOTE 14 — LEASE 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 nine months ended September 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. At lease inception, after consideration, the Company was certain that the renewal option would be exercised, after the original term. The operating lease is included in “Right-of-use asset, net” on the unaudited condensed consolidated balance sheets 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 sheets. F- 23 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) Supplemental balance sheet information related to the operating lease was as follows: As of September 30, 2023 Operating lease: Right-of-use asset, net $ 11,926,714 Lease liabilities: Current lease liabilities 1,206,449 Non-current lease liabilities 10,929,511 Total lease liabilities $ 12,135,960 Operating lease expense for the three and nine months ended September 30, 2023 was $ 640,920 and $ 854,470 , respectively. There was no operating lease expense for the three and nine months ended September 30, 2022. Other supplemental information about the Company’s operating lease as of September 30, 2023 are as follow: Weighted average discount rate 6.58 % Weighted average remaining lease term (years) 5.67 Maturities of operating lease liabilities as of September 30, 2023 were as follows: For the year ending September 30, Operating lease 2024 $ 1,936,642 2025 1,936,642 2026 2,355,135 2027 3,192,121 2028 3,192,121 Thereafter 2,128,081 Total minimum lease payments 14,740,742 Less: imputed interest ( 2,604,782 ) Total operating lease liabilities $ 12,135,960 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 September 30, 2023 and December 31, 2022, there were 225,000 private warrants outstanding. The fair value of the private warrants is valued by an independent valuer using a Binominal pricing model. The warrants were classified as Level 3 due to the use of unobservable inputs. The key inputs in the Binominal pricing model were as follows at their measurement dates: Input September 30, 2023 December 31, 2022 Share price $ 0.60 $ 1.54 Risk-free interest rate 4.67 % 4.16 % Volatility 58.00 % 52.19 % Exercise price $ 11.50 $ 11.50 Term 4.37 years 5.0 years As of September 30, 2023 and December 31, 2022, the aggregate value of the private warrants was $ 1,067 and $ 4,548 , respectively. The changes in fair value for the three and nine months ended September 30, 2023 was $ 1,106 and $ 3,481 , respectively. F- 24 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) NOTE 16 — SHAREHOLDERS’ (DEFICIT) EQUITY Ordinary shares As of September 30, 2023 and December 31, 2022, the Company has authorized share of 200,000,000 ordinary shares with a par value $ 0.001 . On March 21, 2023, the Company issued 2,173,913 ordinary shares to Apex Twinkle Limited to partially settle the finder fee payable. On May 22, 2023, the Company issued 946,100 ordinary shares to the directors and officers of the Company under the Share Award Scheme (the “Scheme”) for compensating the contributions of prior services and performance, which was approved and granted previously in December 2022. On June 6, 2023, the holdback shares of 1,665,000 ordinary shares were fully released and issued. During the nine months ended September 30, 2023, pursuant to the Scheme, the Company issued in aggregate of 4,400,000 ordinary shares to certain consultants to compensate the services rendered. As of September 30, 2023 and December 31, 2022, there were 67,561,998 and 58,376,985 ordinary shares issued and outstanding, respectively. Public Warrants Each public warrant entitles the holder thereof to purchase one-half (1/2) of one ordinary share at a price of $ 11.50 per full share, subject to adjustment as discussed herein. The warrants became exercisable 90 days after the Closing of the Business Combination and will expire five years after the Closing of the Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation. Pursuant to the warrant agreement, a warrant holder may exercise its warrants only for a whole number of shares. This means that only an even number of warrants may be exercised at any given time by a warrant holder. 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 $ 0.01 per warrant; ● upon a minimum of 30 days’ prior written notice of redemption, ● if, and only if, the last sales price of the ordinary shares equals or exceeds $ 16.50 per share for any 20 trading days within a 30 trading day period ending three business days before the Company send the notice of redemption, and ● 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 30 -day trading period referred to above and continuing each day thereafter until the date of redemption. 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. F- 25 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 and comprehensive loss (see Note 15). As of September 30, 2023 and December 31, 2022, there were 4,600,000 public warrants and 225,000 private warrants outstanding. Share Award Scheme On February 24, 2023, pursuant to the Scheme, the Company registered 11,675,397 ordinary shares to be issued. As of September 30, 2023, the Company issued 5,346,100 ordinary shares under the Scheme. 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 ordinary shares vested immediately on the date of grant, the fair value is recognized as share-based compensation expense in the unaudited condensed consolidated statements of operations and comprehensive loss. 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 10 % forfeitures. During the three and nine months ended September 30, 2023, the Company recorded $ 3,468,280 and $ 11,979,200 share-based compensation expense, respectively, which is included in the operating cost and expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. As of September 30, 2023, total unrecognized compensation remaining to be recognized in future periods for RSUs totaled $ 7.1 million. They are expected to be recognized over the weighted average period of 2.0 years. A summary of the activities for the Company’s RSUs as of September 30, 2023 and December 31, 2022 is as follow: As of September 30, 2023 December 31, 2022 Number of RSUs Weighted Average Grant Price Number of RSUs Weighted Average Grant Price Outstanding, beginning of period/year 5,000,000 $ 2.47 — $ — Granted — $ — 5,000,000 $ 2.47 Outstanding, end of period/year 5,000,000 $ 2.47 5,000,000 $ 2.47 Forgiveness of Amounts Due to the Holding Company During the three and nine months ended September 30, 2023, TAG agreed to forgive the Company $ 4.0 million and $ 12.6 million, in aggregate, respectively representing certain amounts due to it and treat as additional paid-in capital. F- 26 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 September 30, 2023 and 2022, the Company recorded $ 8,915,811 and $ 8,037,869 commission expenses, respectively. During the nine months ended September 30, 2023 and 2022, the Company recorded $ 28,195,740 and $ 11,219,182 commission expenses, respectively. 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 nine months ended September 30, 2023, the Company reversed the annual bonus of $ 3.8 million that was already accrued for the year ended December 31, 2022. During the three months ended September 30, 2023 and 2022, the Company recorded $ 7,764,353 and $ 3,325,369 personnel and benefit expense, respectively. During the nine months ended September 30, 2023 and 2022, the Company recorded $ 22,671,813 and $ 8,734,387 personnel and benefit expense, respectively. 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 September 30, 2023 and 2022, the Company recorded $ 5,981,447 and $ 1,093,733 other general and administrative expenses, respectively. During the nine months ended September 30, 2023 and 2022, the Company recorded $ 20,493,152 and $ 3,175,351 other general and administrative expenses, respectively. NOTE 18 — INCOME TAXES The provision for income taxes consisted of the following: Three months ended September 30, Nine months ended September 30, 2023 2022 2023 2022 Current tax $ 55,886 $ 127,186 $ 55,606 $ 232,540 F- 27 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) The Company’s subsidiaries 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 8.25 % to 16.5 % on the assessable income arising in Hong Kong during its tax year. The following table sets forth the significant components of the deferred tax liabilities and assets of the Company as of September 30, 2023 and December 31, 2022: September 30, 2023 December 31, 2022 Deferred tax liabilities: Accelerated depreciation $ 45,725 $ 45,858 Deferred tax assets, net: Net operating loss carryforwards 8,818,813 5,461,370 Less: valuation allowance ( 8,818,813 ) ( 5,461,370 ) — — As of September 30, 2023 and December 31, 2022, the operations incurred $ 53.4 million and $ 33.1 million, respectively of cumulative net operating losses which can be carried forward to offset future taxable income. Net operating loss can be carried forward indefinitely but cannot be carried back to prior years. There are no group relief provisions for losses or transfers of assets under Hong Kong tax regime. Each company within a corporate group is taxed as a separate entity. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating loss carryforwards as the management believes that it is more likely that these assets will not be realized in the future. The valuation allowance is reviewed annually. 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 September 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 nine months ended September 30, 2023 and 2022 and also did not anticipate any significant increases or decreases in unrecognized tax benefits in the next 12 months from September 30, 2023. F- 28 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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. Currently, the Company has four business segments comprised of the following products and services: Segments Scope of Business Activities Distribution Business - Facilitating the placement of insurance to our customers, through licensed brokers, in exchange for initial and ongoing commissions received from insurance companies. 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. - Providing the lending services whereby the Company makes secured and/or unsecured loans to creditworthy customers. - Solicitation of real estate sales for the developers, in exchange for commissions. Fintech Business Managing an ensemble of fintech investments. Healthcare Business Managing an ensemble of healthcare-related investments. 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. The following tables present the summary information by segment for the three and nine months ended September 30, 2023 and 2022: For the three months ended September 30, 2023 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 41,472 $ — $ — $ 41,472 - Non-interest income 11,875,830 1,289,199 — — 13,165,029 11,875,830 1,330,671 — — 13,206,501 Commission expense 8,592,596 323,215 — — 8,915,811 Depreciation on property and equipment 261 15,439 7,121 — 22,821 Income (loss) from operations 2,084,397 ( 5,487,680 ) ( 7,546,219 ) — ( 10,949,502 ) Investment loss, net — — ( 792,907 ) — ( 792,907 ) Total assets as of September 30, 2023 $ 16,283,632 $ 33,054,207 $ 32,722,269 $ 521,041 $ 82,581,149 F- 29 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) For the three months ended September 30, 2022 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 38,260 $ — $ — $ 38,260 - Non-interest income 11,752,770 1,453,122 1,563 — 13,207,455 Less: inter-segment — — ( 1,563 ) — ( 1,563 ) 11,752,770 1,491,382 — — 13,244,152 Commission expense 7,655,418 382,451 — — 8,037,869 Depreciation on property and equipment 251 95,532 95 — 95,878 Income (loss) from operations 1,087,410 ( 1,548,819 ) ( 543,553 ) — ( 1,004,962 ) Investment income, net — — 741,811 — 741,811 Total assets as of September 30, 2022 $ 5,656,231 $ 53,250,392 $ 36,127,334 $ 519,767 $ 95,553,724 For the nine months ended September 30, 2023 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 117,805 $ — $ — $ 117,805 - Non-interest income 37,569,257 3,964,052 — — 41,533,309 37,569,257 4,081,857 — — 41,651,114 Commission expense 27,133,073 1,062,667 — — 28,195,740 Depreciation on property and equipment 783 216,953 20,579 — 238,315 Income (loss) from operations 5,337,353 ( 9,542,528 ) ( 31,308,493 ) — ( 35,513,668 ) Investment income, net — — 488,589 — 488,589 Total assets as of September 30, 2023 $ 16,283,632 $ 33,054,207 $ 32,722,269 $ 521,041 $ 82,581,149 For the nine months ended September 30, 2022 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 137,454 $ — $ — $ 137,454 - Non-interest income 14,306,599 4,966,094 4,330 — 19,277,023 Less: inter-segment — — ( 4,330 ) — ( 4,330 ) 14,306,599 5,103,548 — — 19,410,147 Commission expense 9,630,556 1,588,626 — — 11,219,182 Depreciation on property and equipment 623 286,817 790 — 288,230 Loss from operations ( 1,680,985 ) ( 3,594,692 ) ( 1,149,988 ) — ( 6,425,665 ) Investment loss, net — — ( 2,793,242 ) — ( 2,793,242 ) Total assets as of September 30, 2022 $ 5,656,231 $ 53,250,392 $ 36,127,334 $ 519,767 $ 95,553,724 All of the Company’s customers, operations and assets 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. F- 30 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) Related party balances consisted of the following: As of September 30, 2023 December 31, 2022 Accounts receivable (a) $ 846,640 $ 272,546 Borrowing (b) $ 5,000,000 — Amounts due to the holding company (c) $ — $ 6,289,743 (a) Accounts receivable due from related parties represented the management service rendered to two individual close-ended investment private funds registered in the Cayman Islands, which is controlled by the holding company. (b) Borrowing is obtained from the Company’s major shareholder of ultimate holding company. The amount was secured, interest-bearing and repayable in October 2023 (see Note 12). (c) Amounts due to the holding company are those nontrade payables arising from transactions between the Company and the holding company, such as advances made by the holding company on behalf of the Company, advances made by the Company on behalf of the holding company, and allocated shared expenses paid by the holding company. During the three and nine months ended September 30, 2023, amounts due to the holding company of $ 4.0 million and $ 12.6 million, respectively, were forgiven (see Note 16). In the ordinary course of business, during the three and nine months ended September 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. The following table provides the transactions with these parties for the periods as presented (for the portion of such period that they were considered related): Three months ended September 30, Nine months ended September 30, 2023 2022 2023 2022 Asset management service income (d) $ 244,525 $ 243,925 $ 725,146 $ 725,193 Commission expenses (e) — 75,165 — 131,182 Office rental and operating fees (f) 1,123,804 559,366 4,895,849 1,563,673 General and administrative expense allocated (g) — 272,132 1,722 817,968 Purchase of investment from the holding company (h) — — — 6,560,122 Purchase of office building from the holding company (i) — — — 5,896,301 Declaration of special dividends to the holding company (j) $ — $ — $ — $ 47,000,000 (d) Under the management agreement, the Company shall provide management service to the portfolio assets held by two individual close-ended investment private funds in the Cayman Islands, which is 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. (e) Commission fee on insurance brokerage and asset management referral at the predetermined rate based on the service fee. (f) Pursuant to the service agreement, the Company agreed to pay the office and administrative expenses to the holding company for the use of office premises, including, among other things, building management fees, government rates and rent, office rent, and lease-related interest and depreciation that were actually incurred by the holding company. Also, the holding company charged back the reimbursement of legal fee and debt collection fee in the ordinary course of business. F- 31 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) (g) Certain amounts of general and administrative expenses were allocated by the holding company. (h) The Company purchased 4,158,963 shares of Investment A from the holding company and the transaction was completed on April 20, 2022 based on the historical cost to the holding company. (i) The Company purchased an office building from the holding company in January 2022, based on its historical carrying amount. (j) On January 18, 2022, TAG Asia Capital Holdings Limited approved to declare and distribute a special dividend of $ 47 million to TAG Holdings Limited, the shareholder who represented 1 ordinary share of TAG Asia Capital Holdings Limited. The dividends were paid by offsetting the receivable due from the holding company and the remaining balance was paid by cash. The special dividend distribution was made due to the investment income from the sale of Nutmeg in September 2021. 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. NOTE 21 — CONCENTRATIONS OF RISK The Company is exposed to the following concentrations of risk: (a) Major customers For the three and nine months ended September 30, 2023, the customers who accounted for 10 % or more of the Company’s revenues and its outstanding receivable balances at period-end dates, are presented as follows: Three months ended September 30, 2023 Nine months ended September 30, 2023 September 30, 2023 Customer Revenues Percentage of revenues Revenues Percentage of revenues Accounts receivable Customer A $ 4,286,883 32 % $ 10,852,942 26 % $ 902,895 Customer B * * $ 5,561,429 13 % $ — Customer C $ 1,503,454 11 % $ 4,609,083 11 % $ 25,027 Customer D $ 1,581,322 12 % $ 4,633,225 11 % $ 58,443 * Less than 10% For the three and nine months ended September 30, 2022, there was no single customer who accounted for 10 % or more of the Company’s revenues. 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 and 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$ 500,000 (approximately $ 63,855 ) if the bank with which an individual/a company hold its eligible deposit fails. As of September 30, 2023, cash balance of $ 1.6 million and fund held in escrow of $ 20.6 million were maintained at financial institutions in Hong Kong, of which approximately $ 21.8 million was subject to credit risk. While management believes that these financial institutions are of high credit quality, it also continually monitors their credit worthiness. F- 32 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) For accounts receivable, loans receivable and notes receivable, the Company determines, on a continuing basis, the probable losses and sets up an allowance for credit losses and loan losses 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. The Company’s third-party customers that represent more than 10 % of total combined loans receivable, and their related net loans receivable balance as a percentage of total combined loans receivable, as of September 30, 2023 and December 31, 2022 were as follows: As of September 30, 2023 December 31, 2022 Customer E 37.3 % 37.4 % Customer F 31.6 % 31.6 % Customer G 31.1 % 31.0 % (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 September 30, 2023 and 2022, the Company recorded the foreign exchange loss of $ 864,383 and $ 2,083,020 , respectively, mainly attributable from the long-term investments which are mostly denominated in Sterling. For the nine months ended September 30, 2023 and 2022, the Company recorded the foreign exchange gain of $ 41,467 and exchange loss of $ 4,690,476 , respectively, mainly attributable from the long-term investments which are mostly denominated in Sterling. (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. F- 33 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) 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 September 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. On February 23, 2023, the Court granted leave for this action be set down for trial of 13 days, and the trial will commence on November 25, 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). The case is on-going and parties have yet to attempt mediation. 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. 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. Parties participated in a mediation held on March 25, 2022 and negotiated for settlement through without prejudice correspondence, no settlement was reached. The case is on-going and 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. 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 $ 1,673,525 , in batches, which are payable on or before January 31, 2024. As of September 30, 2023, the remaining committed subscription amount was $ 1,084,439 . Capital Contribution in Investment F — Pursuant to the subscription agreement, being a limited partner of Investment F, subject to demand, the Company was committed to contribute an aggregate capital amount of $ 10 million. As of September 30, 2023, the remaining committed capital amount in Investment F was $ 304,489 . Sale and Purchase Agreement — Pursuant to the agreement dated April 5, 2023, entered with Sony Life Singapore Pte. Ltd. (“SLS”), an independent third party, the Company is committed to purchase 100 % equity interest in Sony Life Financial Advisers Pte. Ltd. for a cash consideration of SGD 2,500,000 (equivalent to $ 1,882,000 ). On September 26, 2023, the Company and SLS entered into a supplementary agreement to extend the closing date of the transaction from September 30, 2023 to December 31, 2023. F- 34 AGBA GROUP HOLDING LIMITED NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Currency expressed in United States Dollars (“US$”)) Equity Purchase Agreement — Pursuant to the equity purchase agreement dated September 7, 2023, entered into with Williamsburg Venture Holdings, LLC (“Williamsburg”), an independent third party, it agreed to invest up to $ 50 million over a 36-month period. During the term, the Company shall be entitled to put, and Williamsburg shall be obligated to purchase, such number of ordinary shares of the Company at price determined. In consideration, the Company is committed to issue 600,000 ordinary shares to Williamsburg. Pursuant to the registration rights agreement, the issuance of shares was subject to the registration process with SEC. Nasdaq Compliance — On September 20, 2023, the Company received a written notice (the “Notice”) from Nasdaq, notifying that the Company had publicly traded under $1.00 per share for a period of 30 consecutive trading days or more, which failed to comply with Nasdaq Listing Rule 5550(a)(2) and Nasdaq Listing Rule 5810(c)(3)(A). The Notice had no immediate effect but, before March 18, 2024, the Company was required to regain compliance by trading at least $ 1.00 per share for a minimum of 10 consecutive trading days. Otherwise, after the date, subject to other requirements and conditions, the Company may proceed to delisting procedures. As of the date of the unaudited condensed consolidated financial statements, the Company is still consecutively trading under $ 1.00 , directors of the Company are investigating actions, where appropriate, to regain the compliance, by March 18, 2024. NOTE 23 — SUBSEQUENT EVENTS On October 17, 2023, the Company completed to sell the office premises, which classified as asset held for sale as of September 30, 2023, for a consideration of $ 6.15 million (See Note 8). On November 7, 2023, the Company signed private placement binding term sheets with an institutional investor, the Company’s Chief Executive Officer, Mr. Ng Wing Fai, and the Company’s management team pursuant to which the Company will receive gross proceeds of approximately $ 6,242,850 , in consideration of (i) 8,918,357 ordinary shares of the Company, and (ii) warrants to purchase up to 1,783,671 ordinary shares at a purchase price of $ 0.70 per ordinary share and associated warrants. The warrants have an exercise price of $ 1.00 per AGBA share and shall be exercised with more than $ 500,000 for each exercise. 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 September 30, 2023, up to November 14, 2023 that the unaudited condensed consolidated financial statements were available to be issued. F- 35 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 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. 1 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. 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 September 30, 2023, there were around 1,261 financial advisors at “Focus”, organized into 28 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. 2 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 nine months ended September 30, 2023, the Company made $11.9 million and $37.6 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. 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 74 insurance providers selling over 1,200 products, and 45 asset management fund houses with over 970 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 September 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. 3 Carrying amount in US$ thousands (1) September 30, 2023 December 31, 2022 Tandem Money Limited 16,179 16,031 CurrencyFair Limited 5,575 5,718 Oscar Health Inc. (2) — 2,443 Goxip Inc. 512 513 LC Healthcare Fund I, L.P. 9,375 11,805 Notes: (1) Carrying amount represents Fintech’s attributable interest in the investment portfolio asset. (2) During the nine months ended September 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. 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. 4 Results of Operations Three months ended September 30, 2023 vs. Three months ended September 30, 2022 Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Revenues: Interest income: Loans $ 41 $ 38 3 7.89 Total interest income 41 38 3 7.89 Non-interest income: Commissions 12,169 12,169 — — Recurring service fees 752 793 (41 ) (5.17 ) Total non-interest income 12,921 12,962 (41 ) (0.32 ) Total revenues from others 12,962 13,000 (38 ) (0.29 ) Non-interest income: Recurring service fees 245 244 1 0.41 Total revenues from related parties 245 244 1 0.41 Total revenues 13,207 13,244 (37 ) (0.28 ) Operating cost and expenses: Commission expense (8,916 ) (8,038 ) 878 10.92 Sales and marketing expense (754 ) (1,457 ) (703 ) (48.25 ) Technology expense (741 ) (335 ) 406 121.19 Personnel and benefit expense (7,764 ) (3,325 ) 4,439 133.50 Other general and administrative expenses (5,982 ) (1,094 ) 4,888 446.80 Total operating cost and expenses (24,157 ) (14,249 ) 9,908 69.53 Loss from operations (10,950 ) (1,005 ) 9,945 989.55 Other income (expense): Interest income 17 7 10 142.86 Interest expense (393 ) (20 ) 373 1,865.00 Foreign exchange loss, net (864 ) (2,083 ) (1,219 ) (58.52 ) Investment (loss) income, net (793 ) 742 (1,535 ) (206.87 ) Change in fair value of warrant liabilities 1 — 1 N/A Rental income 79 79 — — Sundry income 38 14 24 171.43 Total other expense, net (1,915 ) (1,261 ) 654 51.86 Loss before income taxes (12,865 ) (2,266 ) 10,599 467.74 Income tax expense (56 ) (127 ) (71 ) (55.91 ) NET LOSS $ (12,921 ) $ (2,393 ) 10,528 439.95 Revenue The following table summarizes the major operating revenues for the three months ended September 30, 2023 and 2022: Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Business segment Distribution Business $ 11,876 $ 11,753 123 1.05 Platform Business 1,331 1,491 (160 ) (10.73 ) Fintech Business — — — — Healthcare Business — — — — TOTAL $ 13,207 $ 13,244 (37 ) (0.28 ) 5 Distribution Business The Distribution Business contributed 89.92% and 88.74% of the total revenue for the three months ended September 30, 2023 and 2022, respectively. Income from the Distribution Business mainly related to commissions earned from insurance policies, which slightly increased by US$0.1 million, or 1.05%, from US$11.8 million in 2022 to US$11.9 million in 2023. The largest segment of the Distribution Business is our FA Business, operated under the “Focus” brand name. Summarized revenue breakdown by product and type of contracts: Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % By product: Life insurance $ 11,147 $ 11,516 (369 ) (3.20 ) Property-casualty insurance 467 88 379 430.68 Mandatory provident fund and related revenues 262 149 113 75.84 11,876 11,753 123 1.05 By the type of contracts: - New and or current year 11,496 11,418 78 0.68 - Recurring 380 335 45 13.43 TOTAL $ 11,876 $ 11,753 123 1.05 Platform Business The Platform Business contributed 10.08% and 11.26% of the total revenue for the three months ended September 30, 2023 and 2022, respectively. Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Commission $ 293 $ 416 (123 ) (29.57 ) Recurring service fees 996 1,037 (41 ) (3.95 ) Loans 42 38 4 10.53 TOTAL $ 1,331 $ 1,491 (160 ) (10.73 ) Operating Expenses Commission Expense Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Business segment Distribution Business $ 8,593 $ 7,655 938 12.25 Platform Business 323 383 (60 ) (15.67 ) Fintech Business — — — — Healthcare Business — — — — TOTAL $ 8,916 $ 8,038 878 10.92 The Distribution Business contributed 96.38% and 95.24% of the total commission expense for the three months ended September 30, 2023 and 2022, respectively. Commission expense for the Distribution Business increased by US$0.9 million, or 12.25%, from US$7.7 million in 2022 to US$8.6 million in 2023. The increase mainly attributed to the bonus payment during the three months ended September 30, 2023 to retain the financial advisors. 6 Sales and Marketing Expense Sales and Marketing expense decreased by US$0.7 million for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. The decrease in sales and marketing expense is mainly attributed to lower spending associated with “AGBA” corporate branding and associated product campaigns for celebrating the successful listing in last year. Technology Expense Technology expense increased by US$0.4 million for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. The increase was primarily due to increased headcount to support the continuing growth in the business expansion. Personnel and Benefit Expense Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Personnel and benefit $ 6,446 $ 3,325 3,121 93.86 Share-based compensation to employees 1,318 — 1,318 N/A TOTAL $ 7,764 $ 3,325 4,439 133.50 Personnel and benefit cost increased by US$3.1 million for the three months ended September 30, 2023, as compared to the three months ended September 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 September 30, 2023, the Company recorded US$1.3 million in share-based compensation expense on the restricted share units. There was no such expense during the three months ended September 30, 2022. The fair value of the restricted share units is recognized over the period based on the derived service period (usually the vesting period), on a straight-line basis. Other General and Administrative Expenses Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Depreciation $ 23 $ 96 (73 ) (76.04 ) Financial data subscription expense 154 132 22 16.67 Legal and professional fees 1,379 245 1,134 462.86 Office rental and operating fees 1,221 560 661 118.04 Share-based compensation (service related) 2,151 — 2,151 N/A Other operating expenses 1,054 61 993 1,627.87 TOTAL $ 5,982 $ 1,094 4,888 446.80 Total other general and administrative expenses increased by US$4.9 million, or 446.80%, for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. The net increase was mainly due to the increase in legal and professional fees of US$1.1 million, office rental and operating fees of US$0.7 million, and share-based compensation of $2.2 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 office rental and operating fees 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 September 30, 2023 was mainly related to marketing consultancy service rendered by certain third party consultants. 7 Loss from Operations Loss from operations increased by US$9.9 million, or 989.55%, for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. The increase was mainly attributable to the increase in operating expenses of US$9.9 million. Other Income (Expense), Net Interest Income Interest income increased by US$0.01 million for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. Interest Expense Interest expense increased by US$0.4 million for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022. The increase was mainly attributed to the increase in short-term borrowings during the period. Foreign Exchange Loss, Net Foreign exchange 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 loss decreased by US$1.2 million or 58.52% for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022, due to the stronger Sterling exchange rate. Investment (Loss) Income, Net Three months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Unrealized gain in marketable equity securities $ — $ 742 (742 ) (100.00 ) Unrealized loss in non-marketable equity securities (1,030 ) — 1,030 N/A Dividend income 237 — 237 N/A TOTAL $ (793 ) $ 742 (1,535 ) (206.87 ) Investment loss decreased by US$1.5 million, or 206.87%, for the three months ended September 30, 2023, as compared to the three months ended September 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$0.2 million for the three months ended September 30, 2023 as compared to $0.7 million unrealized gain in marketable equity securities for the same period ended in 2022. Income Tax Expense Income tax expense decreased by US$0.07 million, or 55.91% for the three months ended September 30, 2023, as compared to the three months ended September 30, 2022, primarily attributable to the over provision of income tax for prior years. Net Loss Net loss increased by US$10.5 million, or 439.95% for the three months ended September 30, 2023, as compared to September 30, 2022, primarily due to the increase in operating cost and expenses of US$9.9 million and increase in other expense, net of US$0.7 million. 8 Nine months ended September 30, 2023 vs Nine months ended September 30, 2022 Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Revenues: Interest income: Loans $ 118 $ 137 (19 ) (13.87 ) Total interest income 118 137 (19 ) (13.87 ) Non-interest income: Commissions 38,507 15,933 22,574 141.68 Recurring service fees 2,301 2,615 (314 ) (12.01 ) Total non-interest income 40,808 18,548 22,260 120.01 Total revenues from others 40,926 18,685 22,241 119.03 Non-interest income: Recurring service fees 725 725 — — Total revenues from related parties 725 725 — — Total revenues 41,651 19,410 22,241 114.59 Operating cost and expenses: Commission expense (28,196 ) (11,219 ) 16,977 151.32 Sales and marketing expense (3,125 ) (2,088 ) 1,037 49.66 Technology expense (2,678 ) (619 ) 2,059 332.63 Personnel and benefit expense (22,672 ) (8,734 ) 13,938 159.58 Other general and administrative expenses (20,493 ) (3,176 ) 17,317 545.25 Total operating cost and expenses (77,164 ) (25,836 ) 51,328 198.67 Loss from operations (35,513 ) (6,426 ) 29,087 452.65 Other income (expense): Interest income 385 24 361 1,504.17 Interest expense (806 ) (20 ) 786 3,930.00 Foreign exchange gain (loss), net 41 (4,690 ) 4,731 100.87 Investment income (loss), net 489 (2,793 ) 3,282 117.51 Change in fair value of warrant liabilities 3 — 3 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 217 236 (19 ) (8.05 ) Sundry income 122 169 (47 ) (27.81 ) Total other expense, net (10 ) (7,074 ) (7,064 ) (99.86 ) Loss before income taxes (35,523 ) (13,500 ) 22,023 163.13 Income tax expense (56 ) (232 ) (176 ) (75.86 ) NET LOSS $ (35,579 ) $ (13,732 ) 21,847 159.10 Revenue The following table summarizes the major operating revenues for the nine months ended September 30, 2023 and 2022: Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Business segment Distribution Business $ 37,569 $ 14,307 23,262 162.59 Platform Business 4,082 5,103 (1,021 ) (20.01 ) Fintech Business — — — — Healthcare Business — — — — TOTAL $ 41,651 $ 19,410 22,241 114.59 9 Distribution Business The Distribution Business contributed 90.20% and 73.71% of the total revenue for the nine months ended September 30, 2023 and 2022, respectively. Income from the Distribution Business mainly related to commissions earned, which significantly increased by US$23.3 million, or 162.59%, from US$14.3 million in 2022 to US$37.6 million in 2023. The largest segment of the Distribution Business is our FA Business, operated under the “Focus” brand name. Commissions generated by the financial advisors currently associated with Focus, along with associated potential platform commissions and fees, were attributable to the Legacy Group and as such not reflected in the results for the Distribution Business for 2022. Summarized revenue breakdown by product and type of contracts: Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % By product: Life insurance $ 35,286 $ 14,014 21,272 151.79 Property-casualty insurance 1,523 136 1,387 1,019.85 Mandatory provident fund and related revenues 760 157 603 384.08 37,569 14,307 23,262 162.59 By the type of contracts: - New and or current year 36,944 13,718 23,226 169.31 - Recurring 625 589 36 6.11 TOTAL $ 37,569 $ 14,307 23,262 162.59 Platform Business The Platform Business contributed 9.80% and 26.29% of the total revenue for the nine months ended September 30, 2023 and 2022, respectively. Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Commission $ 938 $ 1,626 (688 ) (42.31 ) Recurring service fees 3,026 3,340 (314 ) (9.40 ) Loans 118 137 (19 ) (13.87 ) TOTAL $ 4,082 $ 5,103 (1,021 ) (20.01 ) Operating Expenses Commission Expense Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Business segment Distribution Business $ 27,133 $ 9,630 17,503 181.75 Platform Business 1,063 1,589 (526 ) (33.10 ) Fintech Business — -— — — Healthcare Business — — — — TOTAL $ 28,196 $ 11,219 16,977 151.32 The Distribution Business contributed 96.23% and 85.84% of the total commission expense for the nine months ended September 30, 2023 and 2022, respectively. Commission expense for the Distribution Business increased by US$17.5 million, or 181.75%, from US$9.6 million in 2022 to US$27.1 million in 2023. As a result of the increase in revenue associated with the Distribution Business, commission expense relatively increased. 10 Sales and Marketing Expense Sales and Marketing expense increased by US$1.0 million for the nine months ended September 30, 2023, as compared to the nine months ended September 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$2.1 million for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022. The increase was primarily due to increased headcount to support the continuing growth in the business expansion. Personnel and Benefit Expense Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Personnel and benefit $ 18,719 $ 8,734 9,985 114.32 Share-based compensation to employees 3,953 — 3,953 N/A TOTAL $ 22,672 $ 8,734 13,938 159.58 Personnel and benefit cost increased by US$10.0 million for the nine months ended September 30, 2023, as compared to the nine months ended September 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 nine months ended September 30, 2023, the Company recorded US$4.0 million in share-based compensation expense on the restricted share units. There was no such expense during the nine months ended September 30, 2022. The fair value of the restricted share units is recognized over the period based on the derived service period (usually the vesting period), on a straight-line basis. Other General and Administrative Expenses Nine months ended September 30, 2023 2022 Variance (US$ in thousands) $ % Depreciation on property and equipment $ 238 $ 288 (50 ) (17.36 ) Financial data subscription expense 293 401 (108 ) (26.93 ) Legal and professional fees 4,474 711 3,763 529.25 Office rental and operating fees 5,089 1,564 3,525 225.38 Share-based compensation (service related) 8,026 — 8,026 N/A Other operating expenses 2,373 212 2,161 1,019.34 TOTAL $ 20,493 $ 3,176 17,317 545.25 Total other general and administrative expenses increased by US$17.3 million, or 545.25%, for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022. The net increase was mainly due to the increase in legal and professional fees of US$3.8 million, office rental and operating fees of US$3.5 million, share-based compensation of US$8.0 million, other operating expenses of US$2.2 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 office rental and operating fees 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 nine months ended September 30, 2023 was mainly related to marketing consultancy services rendered by certain third party consultants, payable by aggregated 4,400,000 ordinary shares at the market price ranging from $0.860 to $2.124 per share. 11 Loss from Operations Loss from operations increased by US$29.1 million, or 452.65%, for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022. The increase was mainly attributable to the increase in operating expenses of US$51.3 million and offset by the increase in revenues of US$22.2 million. Other Income (Expense), Net Interest Income Interest income increased by US$0.4 million for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022. Interest Expense Interest expense increased by US$0.8 million for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022. The increase was mainly attributed to the increase in borrowings during the period. 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$4.7 million or 100.87% for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, due to the stronger Sterling exchange rate. Investment Income (Loss), Net Nine month ended September 30, 2023 2022 Variance (US$ in thousands) $ % Unrealized loss in marketable equity securities $ — $ (2,793 ) (2,793 ) (100.00 ) Realized gain in marketable equity securities 1,543 — 1,543 N/A Unrealized loss in non-marketable equity securities (2,458 ) — 2,458 N/A Dividend income 1,404 — 1,404 N/A TOTAL $ 489 $ (2,793 ) 3,282 117.51 Investment income increased by US$3.3 million, or 117.51%, for the nine months ended September 30, 2023, as compared to the nine months ended September 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$1.4 million, offset by unrealized loss in non-marketable equity securities of US$2.5 million, which was fewer than the unrealized loss in marketable securities of US$2.8 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 nine months ended September 30, 2023, the loss on settlement of forward share purchase agreement was $0.4 million recognized in the unaudited condensed consolidated statements of operations and comprehensive loss. Income Tax Expense Income tax expense decreased by US$0.2 million, or 75.86% for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, primarily attributable to the over provision of income tax for prior years. Net Loss Net loss increased by US$21.8 million, or 159.10% for the nine months ended September 30, 2023, as compared to nine months ended September 30, 2022, primarily due to the increase in operating cost and expenses of US$51.3 million, offset by the increase in revenues of US$22.2 million and increase in other expense, net of US$7.1 million. 12 Liquidity and Capital Resources Sources of Liquidity We have a history of operating losses and negative cash flow. During the nine months ended September 30, 2023, we reported a net loss of US$35.6 million and reported a negative operating cash flow of US$33.4 million. As of September 30, 2023, our cash balance was US$1.6 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 September 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 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. 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 September 30, 2023, we had cash and cash equivalents totalling US$1.6 million, and US$20.6 million in restricted cash. As of December 31, 2022, we had cash and cash equivalents totalling US$6.4 million, and US$44.8 million in restricted cash. The following table summarizes our cash flows for the periods presented: Nine months ended September 31, 2023 2022 (US$ in thousands) Net cash used in operating activities $ (33,365 ) $ (2,132 ) Net cash provided by (used in) investing activities 4,687 (6,870 ) Net cash used in financing activities (415 ) (12,776 ) Effect on exchange rate change on cash and cash equivalents (26 ) (364 ) Net change in cash, cash equivalents and restricted cash (29,119 ) (22,142 ) Cash, cash equivalents and restricted cash, at the beginning 51,294 73,081 Cash, cash equivalents and restricted cash, at the end 22,175 50,939 Representing as: Cash and cash equivalents 1,622 16,261 Restricted cash – fund held in escrow 20,553 34,678 $ 22,175 $ 50,939 The following table sets forth a summary of our working capital: September 30, 2023 December 31, 2022 Variance (US$ in thousands) $ % Total Current Assets $ 34,734 $ 55,756 (21,022 ) (37.70 ) Total Current Liabilities 74,545 97,021 (22,476 ) (23.17 ) Working Deficit (39,811 ) (41,265 ) (1,454 ) (3.52 ) Working Deficit The working deficit as of September 30, 2023 and December 31, 2022 was amounted to approximately US$39.8 million and US$41.3 million, respectively, a decrease of US$1.5 million or 3.52%. Cash Flows from Operating Activities Net cash used in operating activities was US$33.4 million and US$2.1 million for the nine months ended September 30, 2023 and 2022, respectively. Net cash used in operating activities for the nine months ended September 30, 2023 was primarily the result of the net loss of US$35.6 million, an increase in accounts receivable of US$0.6 million, increase in deposits, prepayments, and others receivable of US$2.9 million, decrease in escrow liabilities of US$8.9 million, decrease in lease liabilities of US$0.6 million and decrease in income tax payable of US$0.1 million. These amounts were partially offset by the increase in accounts payable and accrued liabilities of US$5.5 million, and non-cash adjustments consisting of share-based compensation expense of US$12.0 million, non-cash lease expense of US$0.9 million, depreciation of property and equipment of US$0.2 million, interest income on notes receivable of US$0.02 million, net foreign exchange gain of US$0.04 million, net investment income of US$0.5 million, allowance for credit losses on financial instruments of US$0.7 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. 14 Net cash used in operating activities for the nine months ended September 30, 2022 was primarily the result of the net loss of US$13.7 million, decrease in loans receivable of US$2.3 million, an increase in accounts payable and accrued liabilities of US$2.8 million, an increase in escrow liabilities of US$0.2 million, an increase in income tax payable of US$0.3 million, and non-cash adjustments consisting of unrealized investment loss of US$2.8 million, net foreign exchange loss of US$4.7 million, and depreciation on property and equipment of US$0.3 million. These amounts were partially offset by the increase in accounts receivable of US$1.5 million, increase in deposits, prepayments, and others receivable of US$0.3 million. Cash Flows from Investing Activities Net cash provided by investing activities for the nine months ended September 30, 2023 of US$4.7 million was primarily due to proceeds from sale of investments of US$4.0 million, dividend received from long-term investments of US$1.4 million, offset by the purchase of notes receivable of US$0.6 million and purchase of property and equipment of US$0.1 million. Net cash used in investing activities for the nine months ended September 30, 2022 of US$6.9 million was primarily due to the proceeds from sale of investments of US$1.8 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 long-term investments. Cash Flows from Financing Activities Net cash used in financing activities for the nine months ended September 30, 2023 of US$0.4 million was primarily due to advances from holding company of US$6.3 million, proceeds from borrowings of US$7.2 million, offset by the settlement of forward share purchase agreement of US$14.0 million. Net cash used in financing activities for the nine months ended September 30, 2022 of US$12.8 million was primarily due to advances from the holding company of US$0.2 million, proceeds from borrowings of US$4.5 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 nine months ended September 30, 2023, we reported a net loss of approximately US$35.6 million. With a significant increase in our operating costs, described in the paragraph below, we had an accumulated deficit of approximately US$75.0 million as of September 30, 2023. However, coupled with its business expansion, we reported significant sales growth with total revenue of approximately US$41.7 million for the nine months ended September 30, 2023 (2022: US$19.4 million), and resulted with an operating loss of approximately US$35.5 million (2022: US$6.4 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 and fund-raising exercises. 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 search for potential funding alternatives in order to finance our business development activities and operating expenses. These alternatives may include borrowings, raising funds through public equity or debt markets. However, we cannot predict the exact amount or timing of the alternatives, or guarantee those alternatives will be favorable to our shareholders. Any failure to obtain financing when required will have a material adverse impact on our business, operation and financial result. Certain potential funding alternatives have been carried by us, as follows: 1. On September 7, 2023, we entered into an equity purchase agreement with an independent third party to agree to invest up to $50 million over a 36-month period. 2. On November 7, 2023, we signed private placement binding term sheets with an institutional investor, our Chief Executive Officer, Mr. Ng Wing Fai, and our management team pursuant to which we will receive gross proceeds of approximately $6,242,850, in consideration of (i) 8,918,357 ordinary shares of our ordinary shares, and (ii) warrants to purchase up to 1,783,671 ordinary shares at a purchase price of $0.70 per ordinary share and associated warrants. The warrants have an exercise price of $1.00 per our ordinary share and shall be exercised with more than $500,000 for each exercise. With these funding initiatives, our management believes that we would be able to strengthen our financial position, improve our liquidity, and enhance our ability to navigate the challenging market conditions. 15 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 September 30, 2023, the remaining committed subscription amount was $1,084,439. Capital Contribution in L.C. Healthcare Fund I, L.P. — As of September 30, 2023, the remaining committed capital amount in Investment F was $304,489. Sale and Purchase Agreement — Pursuant to the Agreement entered with Sony Life Singapore Pte. Ltd. (“SLS”), the Company is committed to purchase 100% equity interest in Sony Life Financial Advisers Pte. Ltd. for a cash consideration of SGD2,500,000 (equivalent to $1,882,000). On September 26, 2023, the Company and SLS entered a supplementary agreement to extend the closing date of the transaction from September 30, 2023 to December 31, 2023. Equity Purchase Agreement — Pursuant to the Agreement entered with Williamsburg Venture Holdings, LLC (the “Investor”), pursuant to which the Investor agreed to invest up to Fifty Million Dollars ($50,000,000) over a 36-month period (unless otherwise determined therein) in accordance with the terms and conditions of an Equity Purchase Agreement, dated as of September 7, 2023, by and between the Company and the Investor (the “Equity Purchase Agreement”). During the term, the Company shall be entitled to put to the Investor, and the Investor shall be obligated to purchase, such number of ordinary shares of the Company (such shares, the “Put Shares”) and at such price as are determined in accordance with the Equity Purchase Agreement. The per share purchase price for the Put Shares shall be the average of the highest and lowest traded price of the ordinary shares on the principal market for five (5) consecutive trading days immediately preceding the relevant Closing Date (defined therein), as reported by Bloomberg Finance L.P. or other reputable source. Further, in consideration of the Company’s Put rights, the Investor shall be entitled to 600,000 ordinary shares of the Company within no later than 5 trading days from the date of the Equity Purchase Agreement and pursuant to the Equity Purchase Agreement, the Investor may not acquire at any point, more than 5% of the outstanding ordinary shares of the Company. In connection with the Equity Purchase Agreement, the parties also entered into a Registration Rights Agreement (the “Registration Rights Agreement”) pursuant to which the Company agreed to register with the SEC the ordinary shares issuable under the Equity Purchase Agreement, among other securities. Nasdaq Compliance — On September 20, 2023, the Company received written notice (the “Notice”) from the Listing Qualifications Department of The Nasdaq Stock Market (“Nasdaq”) notifying the Company that, based on the closing bid price of the Company’s ordinary shares, par value $0.001 per share (the “Ordinary Shares”), for the last 30 consecutive trading days, the Company no longer complies with the minimum bid price requirement for continued listing on The Nasdaq Capital Market. Nasdaq Listing Rule 5550(a)(2) requires listed securities to maintain a minimum bid price of $1.00 per share (the “Minimum Bid Price Requirement”), and Nasdaq Listing Rule 5810(c)(3)(A) provides that a failure to meet the Minimum Bid Price Requirement exists if the deficiency continues for a period of 30 consecutive trading days. 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. 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 on Form 10-K. 16 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. 17 PART II - OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS. As at September 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. On February 23, 2023, the Court granted leave for this action be set down for trial of 13 days, and the trial will commence on November 25, 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). The case is on-going and parties have yet to attempt mediation. 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. Parties participated in a mediation held on March 25, 2022 and negotiated for settlement through without prejudice correspondence, no settlement was reached. The case is on-going and 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, USE OF PROCEEDS, AND ISSUER PURCHASES OF EQUITY SECURITIES. Purchases of Equity Securities by the Issuer and Affiliated Purchasers 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 Company did not repurchase ordinary shares or entered into 10b5-1 plan during the three months period ended September 30, 2023. The Company adopted its share repurchase plan with the goal of returning excess capital to shareholders in accordance with our capital allocation policy. The share repurchase plan permits the exercise of the plan through open-market repurchases, private transactions and other similar transactions. Company Rule 10b5-1 Trading Arrangements The Company did not repurchase ordinary shares or entered into 10b5-1 plan during the three months period ended September 30, 2023. Other Information During the quarter ended September 30, 2023, none of the Company’s directors or officers who are subject to the filing requirements of Section 16 of the Securities Exchange Act adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as those terms are defined in Regulation S-K, Item 408. 18 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. No. Description of Exhibit 26* Purchases of Equity Securities by the Issuer and Affiliated Purchasers 31.1* Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 31.2* Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 32** Certification of Principal Executive Officer and Principal Financial and Accounting Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 101.INS* Inline XBRL Instance Document 101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document 101.SCH* Inline XBRL Taxonomy Extension Schema Document 101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document 101.LAB* Inline XBRL Taxonomy Extension Labels Linkbase Document 101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document 104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). * Filed herewith. ** Furnished. 19 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) 20