Triller Group Inc. 10-Q

ITEM 1. FINANCIAL STATEMENTS TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) CONDENSED CONSOLIDATED BALANCE SHEETS (Currency expressed in United States Dollars (“US$”), except for number of shares) As of September 30, 2024 December 31, 2023 ASSETS (Unaudited) (Audited) Current assets: Cash and cash equivalents $ 5,092,776 $ 1,861,223 Restricted cash 13,657,974 16,816,842 Accounts receivable, net 1,688,408 2,970,636 Accounts receivable, net, related parties 898,703 1,094,225 Loans receivable, net 628,160 549,461 Notes receivable, net — 557,003 Promissory notes receivable from Triller LLC 28,344,339 — Deposit, prepayments, and other receivables, net 1,762,855 1,769,582 Total current assets 52,073,215 25,618,972 Non-current assets: Rental deposit, net 975,539 961,253 Loans receivable, net 1,041,958 1,054,841 Property and equipment, net 1,660,660 1,721,284 Right-of-use assets, net 10,171,083 11,508,153 Long-term investments, net 29,973,941 25,201,933 Long-term investments, net, related party 525,097 522,531 Total non-current assets 44,348,278 40,969,995 TOTAL ASSETS $ 96,421,493 $ 66,588,967 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable and accrued liabilities $ 16,077,742 $ 19,754,041 Escrow liabilities 13,657,974 16,816,842 Borrowings 1,066,160 1,804,950 Borrowings, related party 5,000,000 5,000,000 Amount due to the holding company 18,469,331 2,906,261 Convertible promissory notes payable, net 32,511,904 — Income tax payable 201,125 328,720 Operating lease liabilities, current 1,295,842 1,229,329 Warrant liabilities 4,281,454 — Total current liabilities 92,561,532 47,840,143 Non-current liabilities: Operating lease liabilities, non-current 9,718,742 10,646,053 Total non-current liabilities 9,718,742 10,646,053 TOTAL LIABILITIES 102,280,274 58,486,196 Commitments and contingencies Stockholders’ (deficit) equity: Preferred stock, $ 0.001 par value; 100,000,000 shares authorized Series A-1 preferred stock, $ 0.001 par value; 11,803,398 shares designated, nil shares issued and outstanding as of September 30, 2024 and December 31, 2023 — — Series B preferred stock, $ 0.001 par value; 35,000 shares designated, nil shares issued and outstanding as of September 30, 2024 and December 31, 2023 — — Common stock, $ 0.001 par value; 1,400,000,000 shares authorized, 47,317,308 and 33,240,991 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively # 47,317 33,241 Common stock to be issued — 2,350 Subscription receivable ( 2,051,280 ) — Additional paid-in capital 90,997,538 74,141,419 Accumulated other comprehensive loss ( 402,178 ) ( 473,087 ) Accumulated deficit ( 94,450,178 ) ( 65,601,152 ) Total stockholders’ (deficit) equity ( 5,858,781 ) 8,102,771 TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY $ 96,421,493 $ 66,588,967 # Giving retroactive effect to the forward stock split and reverse stock split (see Note 14). See accompanying notes to unaudited condensed consolidated financial statements. 1 TRILLER GROUP INC. (Formerly 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) For the three months ended September 30, For the nine months ended September 30, 2024 2023 2024 2023 Revenues: Loans interest income $ 60,282 $ 41,472 $ 123,468 $ 117,805 Non-interest income: Commissions 4,784,825 12,168,777 15,661,048 38,507,460 Recurring asset management service fees 349,363 751,727 1,502,656 2,300,703 Recurring asset management service fees, related party 245,456 244,525 729,806 725,146 Total non-interest income 5,379,644 13,165,029 17,893,510 41,533,309 Total revenues 5,439,926 13,206,501 18,016,978 41,651,114 Operating expenses: Interest expense ( 1,147,912 ) ( 393,013 ) ( 1,723,179 ) ( 805,789 ) Commission expense ( 1,934,131 ) ( 8,915,811 ) ( 7,696,943 ) ( 28,195,740 ) Sales and marketing expense ( 93,165 ) ( 753,545 ) ( 605,682 ) ( 3,125,432 ) Research and development expense ( 401,167 ) ( 740,847 ) ( 1,354,567 ) ( 2,678,645 ) Personnel and benefit expense ( 6,826,869 ) ( 7,764,353 ) ( 18,364,075 ) ( 22,671,813 ) Legal and professional fee ( 2,593,600 ) ( 3,452,808 ) ( 4,706,696 ) ( 12,422,810 ) Legal and professional fee, related party ( 249,999 ) ( 77,777 ) ( 749,997 ) ( 77,777 ) Office and operating fee, related party ( 1,088,453 ) ( 1,317,065 ) ( 3,280,695 ) ( 5,089,110 ) Provision for allowance for expected credit losses ( 135,092 ) ( 328,012 ) ( 1,877,786 ) ( 661,288 ) Other general and administrative expenses ( 1,152,530 ) ( 805,785 ) ( 3,440,851 ) ( 2,242,167 ) Total operating expenses ( 15,622,918 ) ( 24,549,016 ) ( 43,800,471 ) ( 77,970,571 ) Loss from operations ( 10,182,992 ) ( 11,342,515 ) ( 25,783,493 ) ( 36,319,457 ) Other income (expense): Interest income 302,438 16,875 389,651 384,656 Foreign exchange gain (loss), net 1,104,515 ( 864,383 ) 826,464 41,467 Investment income (loss), net 404 ( 792,907 ) ( 36,900 ) 488,589 Change in fair value of warrant liabilities ( 632,050 ) 1,106 ( 4,281,454 ) 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 12 78,820 14,078 217,091 Sundry income 25,826 38,061 120,719 122,128 Total other income (expense), net 801,145 ( 1,522,428 ) ( 2,967,442 ) 796,335 Loss before income taxes ( 9,381,847 ) ( 12,864,943 ) ( 28,750,935 ) ( 35,523,122 ) Income tax expense ( 37,335 ) ( 55,886 ) ( 98,091 ) ( 55,606 ) NET LOSS $ ( 9,419,182 ) $ ( 12,920,829 ) $ ( 28,849,026 ) $ ( 35,578,728 ) Other comprehensive income (loss): Foreign currency translation adjustment ( 86,739 ) 15,555 70,909 ( 84,414 ) COMPREHENSIVE LOSS $ ( 9,505,921 ) $ ( 12,905,274 ) $ ( 28,778,117 ) $ ( 35,663,142 ) Weighted average number of common stocks outstanding – basic and diluted # 32,478,203 32,681,089 37,892,520 31,178,299 Net loss per share – basic and diluted $ ( 0.29 ) $ ( 0.40 ) $ ( 0.76 ) $ ( 1.14 ) # Giving retroactive effect to the forward stock split and reverse stock split (see Note 14). See accompanying notes to unaudited condensed consolidated financial statements. 2 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ (DEFICIT) EQUITY (Currency expressed in United States Dollars (“US$”), except for number of shares) For the nine months ended September 30, 2024 Common stock Common stock to be issued Additional Accumulated other Total Note No. of share # Amount No. of share # Amount Subscription receivable paid-in capital comprehensive (loss) income Accumulated deficit stockholders’ equity (deficit) Balance as of January 1, 2024 33,240,991 $ 33,241 2,350,081 $ 2,350 $ — $ 74,141,419 $ ( 473,087 ) $ ( 65,601,152 ) $ 8,102,771 Issuance of common stocks to settle finder fee (14) (iv) 484,125 484 — — — 402,516 — — 403,000 Issuance of common stocks for private placement (14) (v) 3,557,932 3,558 ( 2,139,252 ) ( 2,139 ) ( 2,051,280 ) 2,049,861 — — — Issuance of common stocks to independent directors under 2024 Equity Incentive Plan (14) (viii) 58,095 58 — — — 286,982 — — 287,040 Share-based compensation to consultants (14) (iii), (ix) 3,157,068 3,157 — — — 1,646,726 — — 1,649,883 Share-based compensation to directors, officers, and employees (14) (i), (ii), (vii), (x), (xi) 3,259,933 3,260 ( 210,829 ) ( 211 ) — 5,925,493 — — 5,928,542 Shares issued for service rendered and purchase option (14) (vi) 3,558,319 3,558 — — — 6,544,542 — — 6,548,100 Fractional shares from forward and reverse splits (14) (xii) 845 1 — — — ( 1 ) — — — Foreign currency translation adjustment — — — — — — 70,909 — 70,909 Net loss for the period — — — — — — — ( 28,849,026 ) ( 28,849,026 ) Balance as of September 30, 2024 47,317,308 $ 47,317 — $ — $ ( 2,051,280 ) $ 90,997,538 $ ( 402,178 ) $ ( 94,450,178 ) $ ( 5,858,781 ) For the nine months ended September 30, 2023 Common stock Common stock to be issued Additional Accumulated other Total No. of shares # Amount No. of Shares # Amount paid-in capital comprehensive loss Accumulated deficit stockholders’ equity Balance as of January 1, 2023 28,261,757 $ 28,262 806,068 $ 806 $ 43,901,282 $ ( 384,938 ) $ ( 16,395,133 ) $ 27,150,279 Issuance of common stocks to settle finder fee 1,052,446 1,052 — — 3,998,948 — — 4,000,000 Issuance of holdback shares 806,068 806 ( 806,068 ) ( 806 ) — — — — Share-based compensation 2,588,182 2,588 — — 11,976,612 — — 11,979,200 Forgiveness of amount due to the holding company — — — — 12,593,384 — — 12,593,384 Foreign currency translation adjustment — — — — — ( 84,414 ) — ( 84,414 ) Net loss for the period — — — — — — ( 35,578,728 ) ( 35,578,728 ) Balance as of September 30, 2023 32,708,453 $ 32,708 — $ — $ 72,470,226 $ ( 469,352 ) $ ( 51,973,861 ) $ 20,059,721 # Giving retroactive effect to the forward stock split and reverse stock split (see Note 14). See accompanying notes to unaudited condensed consolidated financial statements. 3 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Currency expressed in United States Dollars (“US$”)) For the nine months ended September 30, 2024 2023 Cash flows from operating activities: Net loss $ ( 28,849,026 ) $ ( 35,578,728 ) Adjustments to reconcile net loss to net cash used in operating activities Share-based compensation expense 6,359,906 11,979,200 Non-cash lease expense 1,927,851 854,470 Depreciation on property and equipment, net 68,705 238,315 Interest income on loans receivable, net ( 123,468 ) ( 117,805 ) Interest income on notes receivable, net — ( 23,217 ) Interest income on promissory notes receivable from Triller LLC ( 369,339 ) — Interest expense on convertible promissory notes payable, net 1,123,273 — Interest expense on borrowings 599,906 — Foreign exchange gain, net ( 826,464 ) ( 41,467 ) Investment loss (income), net 36,900 ( 488,589 ) Gain on disposal of property and equipment, net ( 15,345 ) — Provision for allowance for expected credit losses 1,877,786 661,288 Change in fair value of warrant liabilities 4,281,454 ( 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 669,476 ( 575,266 ) Loans receivable 48,615 121,801 Deposits, prepayments, and other receivables ( 553,891 ) ( 2,938,425 ) Accounts payable and accrued liabilities ( 2,256,333 ) 5,546,602 Escrow liabilities ( 3,158,868 ) ( 8,934,670 ) Lease liabilities ( 1,455,929 ) ( 645,303 ) Income tax payable ( 127,595 ) ( 116,617 ) Net cash used in operating activities ( 20,742,386 ) ( 33,364,662 ) Cash flows from investing activities: Proceeds from sale of long-term investments, net 2,152,251 3,976,657 Purchase of notes receivable, net — ( 589,086 ) Dividends received from long-term investments, net — 1,404,303 Proceeds from sale of notes receivable, net 412,360 — Proceeds from disposal of property and equipment, net 15,345 — Purchase of property and equipment — ( 104,778 ) Net cash provided by investing activities 2,579,956 4,687,096 Cash flows from financing activities: Advances from the holding company 15,612,799 6,303,641 Repayment of borrowings ( 772,202 ) — Issue of promissory notes to Triller LLC ( 19,975,000 ) — Proceeds from convertible promissory note payable, net 23,388,631 — Settlement of forward share purchase agreement — ( 13,952,683 ) Proceeds from borrowings — 7,234,391 Net cash provided by (used in) financing activities 18,254,228 ( 414,651 ) Effect on exchange rate change on cash, cash equivalents and restricted cash ( 19,113 ) ( 26,484 ) Net change in cash, cash equivalent and restricted cash 72,685 ( 29,118,701 ) Beginning of period 18,678,065 51,294,072 End of period $ 18,750,750 $ 22,175,371 Supplementary cash flow information: Cash paid for income taxes $ 227,348 $ 172.223 Cash paid for interest $ 152,011 $ 774,249 Cash received for interest $ 57,076 $ 361,439 Supplemental disclosure of non-cash investing and financing activities Issuance of common stock to settle payables $ 2,022,438 $ 4,000,000 Forgiveness of amount due to the holding company $ — $ 12,593,384 Operating lease right-of-use assets obtained in exchange for operating lease liabilities $ — $ 12,512,585 As of September 30, 2024 2023 Reconciliation to amounts on condensed consolidated balance sheets: Cash and cash equivalents $ 5,092,776 $ 1,622,425 Restricted cash 13,657,974 20,552,946 Total cash, cash equivalents and restricted cash $ 18,750,750 $ 22,175,371 See accompanying notes to unaudited condensed consolidated financial statements. 4 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 1 － DESCRIPTION OF BUSINESS Organization Triller Group Inc. (“ILLR”, “Triller Group”, or the “Company”) (formerly AGBA Group Holding Limited (“AGBA”)) is formed in the State of Delaware, on October 15, 2024, which was established to domicile its legal jurisdiction from British Virgin Islands to the State of Delaware. The Company, through its subsidiaries, currently operates a wealth and health platform, and offers a wide range of financial service and products, covering life insurance, pensions, property-casualty insurance, stock brokerage, mutual funds and lending businesses in Hong Kong. ILLR 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. Merger Transaction On October 15, 2024, the Company consummated the merger transaction with Triller Corp., a Delaware corporation (“Triller”), pursuant to that certain Amended and Restated Agreement and Plan of Merger, dated as of August 30, 2024 (as further amended, the “Merger Agreement”), by and between AGBA, its wholly owned subsidiary AGBA Social Inc. (“Merger Sub”), Triller and Bobby Sarnevesht, as sole representative of the Triller stockholders. Details are described in note 4. The accompanying unaudited condensed consolidated financial statements reflected the operating results of AGBA for the three and nine months ended September 30, 2024 before the completion of the merger transaction. NOTE 2 － 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. ● Basis of Presentation The accompanying unaudited condensed consolidated financial statements of the Company are presented in United State dollars (“US$” or “$”) and have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Regulation S-X of the Securities Exchange Commission. Certain information and footnote disclosures normally included in consolidated financial statemen ts have been omitted pursuant to such rules and regulations. The consolidated balance sheet as of December 31, 2023 derived from the audited consolidated financial statements at that date, but does not include all the information and footnotes required by U.S. GAAP. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, as filed on March 28, 2024. 5 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) The unaudited condensed consolidated financial statements as of September 30, 2024 and December 31, 2023 and for the three and nine months en ded September 30, 2024 and 2023, 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, 2024 and 2023 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. ● Principal of Consolidation The accompanying unaudited condensed consolidated financial statements include the unaudited financial statements of ILLR and its subsidiaries. A subsidiary is an entity (including a structured entity), directly or indirectly, controlled by the Company. The unaudited 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 ILLR 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 expected credit losses, notes receivables, promissory notes receivable, share-based compensation, convertible promissory notes payable, warrant liabilities, provision for contingent liabilities, revenue recognition, income tax provision, deferred taxes and uncertain tax position, and allocation of expenses from the holding company. The inputs into the management’s judgments and estimates consider the geopolitical tension, inflationary and high interest rate environment and other macroeconomic factors 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 unaudited condensed consolidated statements of operations and comprehensive loss. 6 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) The reporting currency of the Company is US$ 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$, in accordance with ASC Topic 830-30, “ Translation of Financial Statement” , using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the year. The gains and losses resulting from translation of unaudited financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive loss within the unaudited condensed consolidated statements of changes in stockholders’ (deficit) equity. Translation of amounts from HK$ into US$ has been made at the following exchange rates for the nine months ended September 30, 2024 and 2023: September 30, 2024 September 30, 2023 Period-end HK$:US$ exchange rate 0.12870 0.12771 Period average HK$:US$ exchange rate 0.12801 0.12766 ● 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 and Hong Kong is not protected by Federal Deposit Insurance Corporation (“FDIC”) insurance. However, management does not believe there is a significant risk of loss. ● Restricted Cash Restricted cash consists of funds held in escrow accounts reflecting the restricted cash and cash equivalents maintained in certain bank accounts that are held for the exclusive interest of the Company’s customers. The Company currently acts as a custodian to manage the assets and investment portfolio on behalf of its customers under the terms of certain contractual agreements, which the Company does not have the right to use for any purposes, other than managing the portfolio. 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, less the allowance for expected credit losses. 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 expected credit losses is adequate, and provides allowance when necessary. The Company does not hold any collateral or other credit enhancements over its accounts receivable balances. 7 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) ● Loans Receivable, net Loans receivable, net are related to residential mortgage loan that are carried at unpaid principal and interest balances, less the allowance for expected 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 Expected Credit Losses on Financial Instruments”. ● Allowance for Expected Credit Losses on Financial Instruments In accordance with ASC Topic 326, “ Credit Losses – Measurement of Credit Losses on Financial Instruments ” (ASC 326), the Company utilizes the current expected credit losses (“CECL”) model to determine an allowance that reflects its best estimate of the expected cr edit losses on accounts receivable, loans receivable, notes receivable, and deposits 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 expected credit losses. Accounts receivable, loans receivable, notes receivable, and deposits and others receivable are written off when deemed uncollectible. Recoveries of receivables previously written off are recorded as a reduction of bad debt expense. For the three months ended September 30, 2024 and 2023, the aggregated provision for allowance for expected credit losses on accounts receivable, loans receivable, notes receivable, and other receivables was $ 135,092 and $ 328,012 , respectively. For the nine months ended September 30, 2024 and 2023, the aggregated provision for allowance for expected credit losses on accounts receivable, loans receivable, notes receivable, and other receivables was $ 1,877,786 and $ 661,288 , respectively. ● Promissory Notes Receivable from Triller LLC Promissory notes receivable from Triller LLC is stated at carrying value and receivable in the next twelve months. Interest income is recognized at a fixed interest rate over the prevailing periods on the unaudited condensed consolidated statements of operations and comprehensive loss (see Note 5). ● Long-Term Investments, net The Company invests in equity securities with readily determinable fair values, equity securities that do not have readily determinable fair values, and warrant with purchase option. 8 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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. Warrant with a purchase option of equity securities was recorded as an investment in non-marketable equity securities and measured at the fair value. At each reporting period, the Company makes a qualitative assessment considering impairment indicators to evaluate whether the investment is impaired. ● 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 and after taking into account their estimated residual values, if any: Expected useful life Land and building Shorter of 50 years or lease term 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 accumulat ed 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, 2024 and 2023. ● Borrowings Borrowings are recognized at fair value and repayable in the next twelve months. Interest expense is recognized on a fixed interest rate on the unaudited condensed consolidated statements of operations and comprehensive loss. ● Convertible Promissory Notes Payable, net The Company accounts for its convertible promissory notes payable, net in accordance with ASC Topic 470-20, “ Debt with Conversion and Other Options” (“ASC 470-20”), whereby the convertible instrument is initially accounted for as a single unit of account, unless it contains a derivative that must be bifurcated from the host contract in accordance with ASC Topic 815-15, “ Derivatives and Hedging – Embedded Derivatives” or the substantial premium model in ASC 470-20 applies. Where the substantial premium model applies, the premium is recorded in additional paid-in capital. The resulting debt discount is amortized over the period during which the convertible promissory notes payable are expected to be outstanding as additional non-cash interest expenses. 9 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) ● Warrant Liabilities The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC Topic 480, “ Distinguishing Liabilities from Equity” (“ASC 480”) and ASC Topic 815, “ Derivatives and Hedging” (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own common stock and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding. For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the fair value are recognized as a non-cash gain or loss on the unaudited condensed consolidated statements of operations and comprehensive loss. The Company accounts for its Public Warrants as equity and the (i) SPAC Private Warrants, (ii) Warrants – Class A, and (iii) Common Warrants as liabilities. Warrants classified as liabilities are recorded at fair value and are remeasured at each reporting date until settlement. Changes in fair value is recognized as a component of change in fair value of warrant liability in the unaudited condensed consolidated statements of operations and comprehensive loss. Transaction costs allocated to warrants that are presented as a liability are immediately expensed in the unaudited condensed consolidated statements of operations and comprehensive loss. Warrants classified as equity instruments are initially recognized at fair value and are not subsequently remeasured. ● 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 606”). ASC 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. 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 reven ue 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). 10 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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 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 a 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. 11 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Recurring Asset Management Service Fees The Company provides asset management services to investment funds or investment product providers in exchange for recurring asset management service fees. Recurring asset management 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 asset management 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 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 operations and comprehensive loss for the periods indicated: For the three months ended September 30, 2024 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 60,282 $ — $ 60,282 Non-interest income: Commissions 4,701,151 83,674 — — 4,784,825 Recurring asset management service fees — 594,819 — — 594,819 Total $ 4,701,151 $ 678,493 $ 60,282 $ — $ 5,439,926 12 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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 asset management service fees — 996,252 — — 996,252 Total $ 11,875,830 $ 1,289,185 $ 41,472 $ 14 $ 13,206,501 For the nine months ended September 30, 2024 Distribution Business Platform Business Insurance brokerage service Asset management service Money lending service Real estate agency service Total Interest income: Loans $ — $ — $ 123,468 $ — $ 123,468 Non-interest income: Commissions 15,211,065 449,983 — — 15,661,048 Recurring asset management service fees — 2,232,462 — — 2,232,462 Total $ 15,211,065 $ 2,682,445 $ 123,468 $ — $ 18,016,978 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 asset management service fees — 3,025,849 — — 3,025,849 Total $ 37,569,257 $ 3,920,504 $ 117,805 $ 43,548 $ 41,651,114 13 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) ● 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 (loss), its components and accumulated balances. Comprehensive income (loss) as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive loss, as presented in the accompanying unaudited condensed consolidated statements of stockholders’ (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. ● 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. ● Income Taxes Income taxes are determined in accordance with the provisions of ASC Topic 740, “ Income Taxes” (“ASC 740”). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the unaudited condensed consolidated 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 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 740, tax positions must initially be recognized in the unaudited condensed consolidated 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, 2024 and 2023, the Company did not have any interest and penalties associated with tax positions. As of September 30, 2024 and December 31, 2023, 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 common stocks 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 common stocks 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. 14 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) ● Net Loss Per Share The Company computes earnings per share (“EPS”) in accordance with ASC Topic 260, “ Earnings per Share” (“ASC 260”). ASC 260 requires companies to present basic and diluted EPS. Basic EPS is measured as net (loss) income divided by the weighted average shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of the potential common stocks (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 common stocks that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. ● Segment Reporting ASC Topic 280, “ Segment Reporting” , establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major customers in the unaudited condensed consolidated financial statements for details on the Company’s business segments. 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 decision s, 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, investment, real estate and other financial products and services to our customers, through licensed brokers, in exchange for initial and ongoing commissions received from product providers, including insurance companies, fund houses and other product specialists. 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. 15 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) All of th e Company’s revenues were generated in Hong Kong for the three and nine months ended September 30, 2024 and 2023 and all of the Company’s long-lived assets were located in Hong Kong as of September 30, 2024 and December 31, 2023. ● Leases Under ASU 2016-02, Leases (Topic 842) (“Topic 842”), leases are categorized as operating or financing lease at inception. Lease assets represent the right to use an underlying asset for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. Lease terms include options to renew or terminate the lease when it is reasonably certain that the Company will exercise such options. The Company has recognized right of use (“ROU”) assets and corresponding lease liabilities on the Company’s condensed consolidated balance sheets for its operating lease agreements with contractual terms greater than 12 months. Lease liabilities are based on the present value of remaining lease payments over the lease term. As the discount rate implied in the Company’s leases is not readily determinable, the present value is calculated using the Company’s incremental borrowing rate, which is estimated to approximate the interest rate on a collateralized basis with similar terms. Leases with a term of twelve months or less upon the commencement date are considered short-term leases, are not included on the condensed consolidated balance sheets and are expensed on a straight-line basis over the lease term. ● Related Parties The Company follows the ASC Topic 850-10, “ Related Party” (“ASC 850”) for the identification of related parties and disclosure of related party transactions. Pursuant to ASC 850, 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 ASC Topic 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 unaudited condensed consolidated 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 unaudited condensed consolidated 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 unaudited condensed consolidated 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. 16 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) ● Commitments and Contingencies The Company follows the ASC Topic 450, “ Contingencies” to report accounting for contingencies. Certain conditions may exist as of the date the unaudited condensed consolidated 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 unaudited condensed consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed. Management does not believe, based upon information available at this time that these matters will have a material adverse effect on the Company’s financial position, results of operations or cash flows. However, there is no assurance that such matters will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows. ● Fair Value Measurement The Company follows the guidance of the ASC Topic 820-10, “ Fair Value Measurements and Disclosures” ("ASC 820-10"), with respect to financial assets and liabilities that are measured at fair value. ASC 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, loans receivable, notes receivable, deposits, prepayments and other receivables, amount due to the holding company, accounts payable, escrow liabilities, borrowings and accrued liabilities 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 approximates the carrying amount. The Company accounts for loans receivable at cost, subject to expected credit losses assessment. 17 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) The following table presents information about the Company’s financial assets and liabilities that were measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value. As of September 30, Quoted Prices In Active Markets Significant Other Observable Inputs Significant Other Unobservable Inputs Description 2024 (Level 1) (Level 2) (Level 3) Assets: Marketable equity securities $ 1,380 $ 1,380 $ — $ — Investments under purchase option 6,028,100 — — 6,028,100 $ 6,029,480 $ 1,380 $ — $ 6,028,100 Liabilities: Warrant liabilities $ 4,281,454 $ — $ — $ 4,281,454 As of December 31, 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 $ 595 $ 595 $ — $ — Fair value estim ates 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 As of September 30, 2024, the Company has implemented all applicable new accounting standards and updates issued by the Financial Accounting Standards Board (“FASB”) that were in effect. There were no new standards or updates during the nine months ended September 30, 2024 that had a material impact on the unaudited condensed consolidated financial statements. Recently Accounting Pronouncements Not Yet Adopted In November 2023, the FASB amended guidance in ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The revised guidance requires that a public entity disclose significant segment expenses regularly reviewed by the chief operating decision maker (CODM), including public entities with a single reportable segment. The amended guidance is effective for fiscal years beginning in January 2024 and interim periods beginning January 2025 on a retrospective basis. Early adoption is permitted. The Company is currently evaluating the impact on its unaudited condensed consolidated financial statements. In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The ASU requires the annual financial statements to include consistent categories and greater disaggregation of information in the rate reconciliation, and income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for the Company’s annual reporting periods beginning in January 2025. Adoption is either with a prospective method or a fully retrospective method of transition. Early adoption is permitted. The Company is currently evaluating the impact on its unaudited condensed consolidated financial statements. 18 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 3 — 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, 2024, the Company reported net loss of $ 28,849,026 and net cash outflows from operating activities of $ 20,742,386 . As of September 30, 2024, the Company had a working capital deficit of $ 40,488,317 and a stockholders’ deficit of $ 5,858,781 . 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. The Company is continuing its plan to further grow and expand operations and seek sources of capital to pay the contractual obligations as they come due. To access capital to fund operations or provide growth capital, the Company will need to raise capital in one or more debt and/or equity offerings. However, the Company cannot predict the exact amount or timing of the alternatives or guarantee those alternatives will be favorable to its stockholders. Any failure to obtain financing when required will have a material adverse impact on the Company’s business, operation and financial result. Please refer to the Company's Annual Report on Form 10-K for the year ended December 31, 2023, as filed on March 28, 2024, for further information about the liquidity and going concern. NOTE 4 — COMPLETION OF MERGER TRANSACTION The Merger Transactions In April 2024, the Company entered into a certain Agreement and Plan of Merger (the “Original Merger Agreement”). On August 30, 2024, the Company entered into an Amended and Restated Agreement and Plan of Merger (as further amended, the “Merger Agreement”) by and between the Merger Sub, Triller, and Bobby Sarnevesht. The Merger Agreement has amended, restated and superseded the Original Merger Agreement accordingly (the “Merger Transactions”). Pursuant to the Merger Agreement, (a) Triller will complete its reorganization (the “Triller Reorganization”) with Triller Hold Co LLC (“Triller LLC”), (b) the Company will domesticate to the United States as a Delaware corporation (the “AGBA Domestication”), pursuant to which, among other things, all AGBA ordinary shares, par value $ 0.001 per share will automatically convert into the same number of shares Delaware Parent Common Stock, as defined below (AGBA, when domesticated as a Delaware corporation, is sometimes referred to as “Delaware Parent”) and (c) after giving effect to the Triller Reorganization and the AGBA Domestication, Merger Sub will merge into Triller, with Triller as the surviving corporation and a wholly owned subsidiary of Delaware Parent. Stockholders’ Approval On September 19, 2024, the Merger Transaction and other related proposals were approved by the stockholders of the Company at the extraordinary general meeting of stockholders (the “EGM”). Merger Closing On October 15, 2024, the Company consummated the Merger Agreement and completed the AGBA Domestication by changing its jurisdiction of incorporation from the British Virgin Islands to the State of Delaware and changed its company name to “Triller Group Inc.” (“Triller Group” or “ILLR”). Pursuant to the Certificate of Incorporation of the Company, the par value of the common stock and preferred stock of the Company is $ 0.001 per share. 19 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) In connection with the consummation of the Merger Transaction, on the closing date, the Company acquired 100 % of the outstanding capital stock and exercised the conversion of all restricted stock units of Triller, in exchange for the following: (i) issued 83,468,631 shares of common stock of ILLR to the Triller stockholders; (ii) 24,206,246 shares of common stock of ILLR to escrow agent; (iii) issued 11,801,804 shares of Series A-1 preferred stock of ILLR to the holders of Triller preferred stock, that are affiliated with the Company’s majority stockholder, (iv) issued 30,851 shares of Series B preferred stock of ILLR to Green Nature Limited, a British Virgin Islands company that is affiliated with the Company’s majority stockholder; (v) converted all existing Triller restricted stock units into 16,908,829 shares of restricted stock units of ILLR (the “Triller Group RSUs”), and reserved an aggregate of 16,908,829 shares of common stock of ILLR for future issuance upon the vesting of the Triller Group RSUs, and (vi) adjusted an aggregate of 53,147,335 Triller warrants which are to be reissued as Triller Group warrants in replacement thereof pursuant to an independent valuation. Following the closing, the Company issued an aggregate of 107,674,877 shares of its common stock, 11,801,804 shares of its Series A-1 preferred stock, and 30,851 shares of its Series B preferred stock. At the closing date and following the completion of the Merger Transaction and after giving effect to the Forward Split effected on October 1, 2024 and Reverse Split effected on October 15, 2024, the Company had approximately 155,159,817 shares of common stock issued and outstanding. To date, the common stocks of ILLR were listed and traded on the Nasdaq Stock Market under the symbol “ILLR”. NOTE 5 — PROMISSORY NOTES RECEIVABLE AND PAYABLE Financing Arrangements with Triller and Yorkville On April 25, 2024, the Company entered into the A&R SEPA with YA II PN, LTD, a Cayman Islands exempt limited partnership (“Yorkville”), and Triller. Pursuant to the A&R SEPA, Triller, or the Company after the transactions contemplated by the Merger Agreement are closed, has the right to sell to Yorkville up to $ 500 million shares of common stock, par value $ 0.001 per share, of the Company (“Common Stock”), subject to certain limitations and conditions set forth in the A&R SEPA, from time to time during the term of the SEPA. Sales of the shares of Common Stock to Yorkville under the A&R SEPA, and the timing of any such sales, are at the Company’s option, and the Company is under no obligation to sell any shares of Common Stock to Yorkville under the A&R SEPA except in connection with notices that may be submitted by Yorkville. In connection with the A&R SEPA, Yorkville agreed to an advance to the Triller in the form of convertible promissory notes in a principal amount up to $ 8.51 million (the “First Pre-Paid Advance”). The First Pre-Paid Advance is amounted to 94.0 % of the principal amount to be drawn down. Interest shall accrue on the outstanding balance of First Pre-Paid Advance at an annual rate of 5 %, subject to an increase to 18 % upon an event of default as described in the definitive agreement. The maturity date of the First Pre-Paid Advance will be 12 months after its issuance date. Yorkville may convert the First Pre-Paid Advance into shares of the Common Shares at any time after the Merger at a fixed conversion price equal to (i) the principal mount and interests, divided by (ii) the determination of the lower of (a) 100 % of the VWAP during the ten trading days preceding the closing date of the Merger (the “Fixed Price”), or (b) 92.5 % of the lowest daily VWAP during the 10 consecutive trading days immediately preceding the conversion date or other date of determination (the “Variable Price”), provided that the Variable Price shall not be lower than the Floor Price. The “Floor Price”, solely with respect to the Variable Price, shall be equal to (i) a price equal to 20 % of the average of the daily VWAPs during the ten (10) trading days immediately preceding the closing date of the Merger, and (ii) from and after the date of effectiveness of the initial registration statement, 20 % of the VWAP of the trading day immediately prior to the date of effectiveness of the initial registration statement, if such price is lower than the price in part (i) of this sentence. 20 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Second Pre-Paid Advance On June 28, 2024, the Company, Triller and Yorkville entered into the Second A&R SEPA to modify the A&R SEPA dated April 25, 2024. Pursuant to the Second A&R SEPA, Yorkville will (i) provide for the assignment by Triller and assumption by the Company of the rights and obligations of Triller under the A&R SEPA and the promissory note of the First Pre-Paid Advance of $ 8.51 million from Triller dated April 25, 2024 and (ii) provide to the Company financing in the principal amount of $ 25 million (the “Second Pre-Paid Advance”) in the form of an additional convertible promissory note, subject to the same terms in interest charge and maturity under the First Pre-Paid Advance. In connection with the Second A&R SEPA, the Company issued convertible promissory notes in an aggregate of $ 33.51 million to Yorkville. On July 2, 2024, the Company received $ 23.35 million, net of $ 150,000 direct legal fee incurred in arranging the Second A&R SEPA, from Yorkville. Common Warrants to Yorkville Also, pursuant to the Second A&R SEPA, the Company issued a warrant (the “Common Warrant”) to Yorkville to purchase up to a number of shares of common stock of the Company equal to 25 % of the principal amount of the aggregated pre-paid advances divided by a price equal to the Fixed Price, each such Common Warrant with an exercise price equal to the Fixed Price. On June 28, 2024, the Company issued 1,431,561 shares of common warrants to Yorkville (representing $ 8,377,500 or 25 % of the $ 33,510,000 the aggregated principal amount of the First Pre-Paid Advance and the Second Pre-Paid Advance) at a fixed price of $ 5.67 per share. Promissory Notes Receivable from Triller In connection with the First and Second Pre-Paid Advances issued by Yorkville under A&R SEPA and the Second A&R SEPA, Yorkville advanced $ 8.0 million and $ 20.3 million, respectively to Triller and Triller issued promissory note to the Company in April and August 2024. The promissory notes receivable from Triller included interest receivables from Triller. As of September 30, 2024, the promissory note receivable from Triller was $ 28,344,339 , including an interest receivable of $ 369,339 , with the maturity date on June 28, 2025 . Convertible Promissory Notes Payable, net As of September 30, 2024, the aggregate principal amount of the First and Second Pre-Paid Advances are $ 33.51 million and the convertible promissory notes payable to Yorkville are recorded at $ 32.51 million, net of discount, as current liabilities on the condensed consolidated balance sheets. The convertible promissory notes payable will be repayable within 12 months after the issuance date. Also, Yorkville has the right to convert the convertible promissory notes payable into the Company’s common stock at any time after the Merger Transaction at a fixed conversion price. The Company analyzed the conversion feature of the agreement for derivative accounting consideration under ASC 815 and determined that the embedded conversion features should be classified as a derivative because the exercise price of these convertible notes are subject to a variable conversion rate. The Company has determined that the conversion feature is not considered to be solely indexed to the Company’s own shares and is therefore not afforded equity treatment. The Company recorded amortization of debt discount of convertible promissory notes payable as interest expense in the unaudited condensed consolidated statements of operations and comprehensive loss of $ 518,959 and $ 612,575 for the three and nine months ended September 30, 2024, respectively. The Company recorded accrued interest of convertible promissory notes payable in interest expense in the unaudited condensed consolidated statements of operations and comprehensive loss of $ 432,592 and $ 510,698 for the three and nine months ended September 30, 2024, respectively. 21 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 6 — RESTRICTED CASH As of September 30, 2024 and December 31, 2023, the Company has $ 13,657,974 and $ 16,816,842 fund held in escrow, respectively. Fund held in escrow primarily comprised of escrow funds held in bank accounts on behalf of the Company’s customers. The Company is currently acted as a custodian to manage the assets and investment portfolio on behalf of its customers under the terms of certain contractual agreements, which the Company does not have the right to use for any purposes, other than managing the portfolio. Upon receiving escrow funds, the Company records a corresponding escrow liability. NOTE 7 － ACCOUNTS RECEIVABLE, NET Accounts receivable, net consisted of the following: As of September 30, 2024 December 31, 2023 Accounts receivable $ 1,880,421 $ 3,283,118 Accounts receivable – related parties 1,833,343 1,094,225 Less: allowance for expected credit losses ( 1,126,653 ) ( 312,482 ) Accounts receivable, net $ 2,587,111 $ 4,064,861 The accounts receivable due from related parties represented the management service rendered to the portfolio assets of a related companies, which are controlled by the holding company, for a compensation of asset management service fee income at the predetermined rate based on the respective portfolio of asset values invested by the final customers. The amount is unsecured, interest-free and with a credit term mutually agreed. The following table presents the activity in the allowance for expected credit losses: As of September 30, 2024 December 31, 2023 Balance at beginning of period/year $ 312,482 $ 94,447 Additions 808,274 217,475 Foreign translation adjustment 5,897 560 Balance at end of period/year $ 1,126,653 $ 312,482 The Company generally conducts its business with creditworthy third parties. The Company determines, on a quarterly basis, the probable losses and an allowance for expected 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, 2024, the Company has evaluated the probable losses on the accounts receivable and made a provision for allowance for expected credit losses of $ 214,416 and $ 808,274 , respectively. For the three and nine months ended September 30, 2023, the Company has evaluated the probable losses on the accounts receivable and made a provision for allowance for expected credit losses of $ 143,101 and $ 211,050 , respectively. 22 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 8 － LOANS RECEIVABLE, NET The Company’s loans receivable, net was as follows: As of September 30, 2024 December 31, 2023 Residential mortgage loans $ 1,680,436 $ 1,605,531 Less: allowance for expected credit losses ( 10,318 ) ( 1,229 ) Loans receivable, net $ 1,670,118 $ 1,604,302 Classifying as: Current portion $ 628,160 $ 549,461 Non-current portion 1,041,958 1,054,841 Loans receivable, net $ 1,670,118 $ 1,604,302 The interest rates on loans issued ranged between 9.00 % and 10.50 % (for the nine months ended September 30, 2023: 9.00 % to 10.50 %) per annum for the nine months ended September 30, 2024. Mortgage loans are secured by collateral in the pledge of the underlying real estate properties owned by the borrowers. As of September 30, 2024, the net carrying amount of the loans receivable was $ 1,670,118 , which included an interest receivable of $ 114,616 . 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, 2024 and December 31, 2023. Estimated allowance for expected 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 expected 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, 2024, the Company has evaluated the probable losses on loans receivable and made a provision for allowance for expected credit losses of $ 5,482 and $ 9,037 , respectively. For the three and nine months ended September 30, 2023, the Company has evaluated the probable losses on loans receivable and made a provision for allowance for expected credit losses of $ 1,414 and $ 1,414 , respectively. 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. On April 30, 2024, the Company entered into a purchase and sale agreement with an independent third party to sell all its convertible loan notes on Investment A for a purchase price of $ 412,360 . The transaction was completed on April 30, 2024. For the three and nine months ended September 30, 2024, the Company has evaluated the probable losses on notes receivable and made a provision for allowance for expected credit losses of nil and $ 155,187 , respectively. 23 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 10 － LONG-TERM INVESTMENTS, NET Long-term investments, net consisted of the following: As of Ownership interest September 30, 2024 Ownership interest December 31, 2023 Marketable equity securities: Investment C 0.00 %* $ 1,380 0.00 %* $ 595 Non-marketable equity securities: Investment A 8.37 % 5,887,322 8.37 % 5,826,703 Investment B 3.63 % 306,123 3.63 % 342,000 Investment D 4.47 % 17,751,016 4.47 % 16,880,384 Investment E, related party 4.00 % 525,097 4.00 % 522,531 Investment F — — 4.00 % 2,152,251 24,469,558 25,723,869 Investment G under purchase option 6,028,100 — Net carrying value $ 30,499,038 $ 25,724,464 * Less than 0.001% Investments in Marketable Equity Securities Investments in equity securities, such as, marketable securities, are accounted for at its current market value with the changes in fair value recognized in net gain (loss). Investment C was listed and publicly traded on Nasdaq Stock Exchange. As of September 30, 2024 and December 31, 2023, Investment C was recorded at fair value of $ 1,380 and $ 595 , which were traded at a closing price of $ 21.21 and $ 9.15 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 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. 24 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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. On February 5, 2024, the Company entered into a purchase and sale agreement with an independent third party to sell all its equity interest in Investment F for a purchase price of $ 2.15 million and the transaction was completed on February 19, 2024. Investments Under Purchase Option On September 6, 2024, the Company received the warrant containing a purchase option to acquire 285,353 units of Class C of the consultant, equal to 4.11 % of its equity interest, at an exercise price of $ 0.001 per unit, over a period of 5 years (see Note 14). This warrant containing a purchase option of equity securities was recorded as an investment in non-marketable equity securities and measured at the fair value of $ 6,028,100 under ASC Topic 321, as of September 30, 2024. Under ASC Topic 820-10, the warrant was classified as Level 3 due to the use of unobservable inputs. The fair value of the warrant is valued by an independent valuer using a Binominal pricing model with the following key inputs at the measurement date: As of September 30, 2024 Input Share price $ 52.57 Risk-free interest rate 2.54 % Volatility 43.00 % Exercise price $ 0.001 Warrant remaining life 5 years 25 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) The following table presents the movement of non-marketable equity securities as of September 30, 2024 and December 31, 2023: As of September 30, 2024 December 31, 2023 Balance at beginning of period/year $ 25,723,869 $ 34,589,767 Additions — 288,581 Disposal ( 2,152,251 ) — Adjustments: Downward adjustments ( 37,678 ) ( 10,092,729 ) Foreign exchange adjustment 935,618 938,250 Balance at end of period/year $ 24,469,558 $ 25,723,869 Cumulative unrealized gains and losses, included in the carrying value of the Company’s non-marketable equity securities: As of September 30, 2024 December 31, 2023 Downward adjustments (including impairment) $ ( 37,385,007 ) $ ( 37,347,329 ) Upward adjustments 6,209,357 6,209,357 $ ( 31,175,650 ) $ ( 31,137,972 ) Investment income (loss), net is recorded as other income (expense) in the Company’s unaudited condensed consolidated statements of operations and comprehensive loss, and consisted of the following: For the three months ended September 30, 2024 2023 Marketable equity securities: Unrealized gain (loss) from the changes in fair value – Investment C $ 404 $ ( 11 ) Non-marketable equity securities: Unrealized loss (including impairment) – Investment F — ( 1,029,766 ) Dividend income — 236,870 Investment income (loss), net $ 404 $ ( 792,907 ) For the nine months ended September 30, 2024 2023 Marketable equity securities: Unrealized gain from the changes in fair value – Investment C $ 778 $ 87 Realized gain from sale of Investment C — 1,541,736 Non-marketable equity securities: Unrealized loss (including impairment) – Investment B ( 37,678 ) — Unrealized loss (including impairment) – Investment F — ( 2,457,537 ) Dividend income — 1,404,303 Investment (loss) income, net $ ( 36,900 ) $ 488,589 26 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 11 － BORROWINGS As of September 30, 2024 December 31, 2023 Mortgage borrowings $ 1,066,160 $ 1,804,950 Short-term borrowings, related party 5,000,000 5,000,000 Total $ 6,066,160 $ 6,804,950 Mortgage Borrowings In February 2023, the Company obtained a mortgage loan of $ 1,793,001 (equivalent to HK$ 14,000,000 ) from a finance company in Hong Kong, which bears an average interest rate at 13.75 % per annum and becomes repayable in February 2024. The loan was pledged by a fixed charge on an office premises owned by the Company. As of September 30, 2024, the carrying value of the loan is $ 1,066,160 . On October 31, 2024, the Company entered into a preliminary sales and purchase agreement with an independent third party to sell the office premises with a cash consideration of approximately $ 1.6 million. The transaction will be completed in February 2025. In July 2024, the Company partially settled $ 787,157 , including $ 18,678 interest expense (equivalent to principal and interest of HK$ 6,000,000 and HK$ 145,833 , respectively). The remaining principal and accrued interest is expected to settle in November 2024. Short-term Borrowings In September 2023, the Company obtained a short-term borrowing of $ 5,000,000 from the Company’s major stockholder’s 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. The Company entered into certain supplementary agreements to renew and extend the maturity to the end of November 2024. NOTE 12 － OPERATING LEASES The Company has entered into commercial operating lease with an independent third party for the use of an office in Hong Kong. The lease has original terms exceeding 1 year, but not more than 3 years with an option to renew for a further term of 3 years. The operating lease is included in “Right-of-use assets, net” on the condensed consolidated balance sheets and represented the Company’s right to use the underlying assets during the lease term. The Company’s obligation to make lease payments are included in “Operating lease liabilities” on the condensed consolidated balance sheets. Supplemental balance sheet information related to operating leases was as follows: As of September 30, 2024 December 31, 2023 Operating lease: Right-of-use asset $ 12,618,789 $ 12,512,585 Less: accumulated amortization ( 2,447,706 ) ( 1,004,432 ) Right-of-use asset, net $ 10,171,083 $ 11,508,153 Lease liabilities: Current lease liabilities $ 1,295,842 $ 1,229,329 Non-current lease liabilities 9,718,742 10,646,053 Total lease liabilities: $ 11,014,584 $ 11,875,382 27 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Operating lease expense for the three months ended September 30, 2024 and 2023 was $ 643,708 and $ 640,920 , respectively, is included in other general and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Operating lease expense for the nine months ended September 30, 2024 and 2023 was $ 1,927,851 and $ 854,470 , respectively, is included in other general and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Other supplemental information about the Company’s operating lease as of September 30, 2024 and December 31, 2023 are as follow: As of September 30, 2024 December 31, 2023 Weighted average discount rate 6.58 % 6.58 % Weighted average remaining lease term (years) 4.67 5.42 Maturities of operating lease liabilities as of September 30, 2024 were as follows: For the year ending September 30, Operating lease 2025 $ 1,951,717 2026 2,373,467 2027 3,216,968 2028 3,216,968 2029 2,144,645 Total minimum lease payments 12,903,765 Less: imputed interest ( 1,889,181 ) Future minimum lease payments $ 11,014,584 NOTE 13 － WARRANTS In connection with the Merger Transaction aforementioned in note 4, the exercise prices for, and the shares underlying, all previously outstanding public warrants (“AGBA Public Warrants”), private warrants issued in AGBA’s SPAC IPO (“AGBA SPAC Private Warrants”), Class A warrants (“AGBA Class A Warrants”), and common warrants (“AGBA Common Warrants,” together with AGBA Class A Warrants and AGBA SPAC Private Warrants, “AGBA Private Warrants,” together with AGBA Public Warrants, “AGBA Warrants”) issued by AGBA were adjusted in accordance with the terms of such warrant instruments to reflect the previously announced and implemented 1.9365-to-1 Forward Split and 1-for-4 Reverse Split. An equitable adjustment with a combined ratio of 0.5:1 applied to the number of AGBA Ordinary Shares issuable on the exercise of each AGBA Warrants and the warrant price. Upon the Closing, all warrants issued by AGBA and Triller were assigned to and assumed by Triller Group (“Triller Group Warrants”). Accordingly, as of the close of business on October 15, 2024, each AGBA Public Warrant and each AGBA SPAC Private Warrant became one Triller Group Warrant which entitles the holder thereof to purchase 0.25 shares of Triller Group Common Stock at an adjusted exercise price of $ 23.00 per whole share (provided, however, warrants are not exercisable for fractional shares, only whole shares; thereby a warrant holder would need to hold four warrants to yield one share). Each AGBA Class A Warrant and each AGBA Common Warrant became one Triller Group Warrant which entitles the holder thereof to purchase 0.5 shares of Triller Group Common Stock at an adjusted exercise price of two times of the original exercise price per whole share (provided, however, warrants are not exercisable for fractional shares, only whole shares; thereby a warrant holder would need to hold two warrants to yield one share). AGBA Public Warrants started trading on a post-adjustment basis as Triller Group Warrants on October 16, 2024 under the new ticker symbol “ILLRW”. All the warrants and their exercise prices are retroactively restated in effect to the forward stock split and reverse stock split (see Note 14). The Company has issued the different classes of warrants, as follows: Public Warrants Each public warrant entitles the holder thereof to purchase one-quarter (1/4) of one share of common stock at a price of $ 23.00 per full share, subject to adjustment as discussed herein. 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. 28 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Once the public 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 common stock equals or exceeds $ 33.00 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 common stock 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 common stocks equal to the quotient obtained by dividing (x) the product of the number of common stock 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 common stock 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 the common stock at the time the warrants are called for redemption, the Company’s cash needs at such time and concerns regarding dilutive share issuances. The public warrants qualify for the derivative scope exception under ASC 815 and are therefore presented as a component of Stockholders’ Equity Section on the condensed consolidated balance sheets without subsequent fair value re-measurement. As of September 30, 2024 and December 31, 2023, there were 4,600,000 public warrants outstanding. Other than the public warrants, the Company has accounted for and presented certain warrants as liabilities on the condensed consolidated balance sheets, in accordance with ASC 480. The fair value of the warrant liabilities is valued by an independent valuer using a Binominal pricing model. The warrant liabilities were classified as Level 3 due to the use of unobservable inputs. SPAC Private Warrants The SPAC private warrants are identical to the public warrants, except that the SPAC private warrants and the common stocks issuable upon the exercise of the SPAC private warrants were not transferable, assignable or salable until after the completion of the business combination on November 14, 2022, subject to certain limited exceptions. Additionally, the SPAC 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 SPAC private warrants are held by someone other than the initial purchasers or their permitted transferees, the SPAC private warrants will be redeemable by the Company and exercisable by such holders on the same basis as the public warrants at a price of $ 23.00 per full share. As of September 30, 2024 and December 31, 2023, there were 225,000 SPAC private warrants outstanding, with aggregate value of $ 8,102 and nil , respectively. The changes in fair value for the three and nine months ended September 30, 2024 were $( 981 ) and $ 8,102 , respectively. The changes in fair value for the three and nine months ended September 30, 2023 were $ 1,106 and $ 3,481 , respectively. 29 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Warrants – Class A On May 2, 2024, the Company issued 3,557,932 shares of common stock and the associated warrants to purchase up to 734,920 shares of common stock at a purchase price of $ 1.40 per share under the private placement, to an institutional investor, a director and officers of the Company. The subscribers in private placement will receive one warrant – class A for every five shares of common stock subscribed. Each warrant – class A entitles the holder to purchase 0.5 share of common stock at an exercise price of $ 2.00 per share and shall be exercised with more than $ 500,000 per tranche. The warrants will be exercisable six months after the issuance date for a period of five years after the exercise date. As of September 30, 2024 and December 31, 2023, there were 1,469,840 and nil warrants - class A outstanding, respectively, with aggregate value of $ 1,896,657 and nil , respectively. The changes in fair value for the three and nine months ended September 30, 2024 were $ 156,864 and $ 1,896,657 respectively. Common Warrants One June 28, 2024, the Company issued 2,957,008 common warrants to Yorkville, in connection with the Second A&R SEPA, representing $ 8,377,500 or 25 % of the $ 33,510,000 the aggregate principal amount of the First Pre-Paid Advance and the Second Pre-Paid Advance (see Note 5). Each common warrant entitles the holder to purchase 0.5 share of common stock with an exercise price of $ 5.67 per share. As of September 30, 2024 and December 31, 2023, there were 2,957,008 and nil common warrants outstanding, respectively, with aggregate value of $ 2,376,695 and nil , respectively. The changes in fair value for the three and nine months ended September 30, 2024 were $ 476,167 and $ 2,376,695 , respectively. The key inputs into the Binominal pricing model were as follows at their measurement dates: As of As of September 30, 2024 December 31, 2023 Common Warrants Warrants – Class A SPAC Private Warrants SPAC Private Warrants Input Share price $ 3.32 $ 3.32 $ 3.32 $ 0.49 Risk-free interest rate 3.56 % 3.56 % 3.56 % 4.04 % Volatility 51.68 % 51.72 % 50.80 % 48.66 % Exercise price $ 5.67 $ 2.00 $ 23.00 $ 23.00 Warrant remaining life 4.74 years 5.09 years 1.88 years 2.63 years 30 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 14 － STOCKHOLDERS’ (DEFICIT) EQUITY To date, the Company’s common stock is currently traded on the Nasdaq Capital Market under the symbol “ILLR”, which was previously traded under the symbol “AGBA.” On October 15, 2024, the Company changed its domicile from British Virgin Islands to the State of Delaware. Preferred Stock On October 15, 2024, the Company filed its articles of incorporation with the Secretary of State of Delaware, to authorize shares of preferred stock and provide that shares of preferred stock may be issued from time to time in one or more series. The Company’s board of directors will be authorized to fix the voting rights, if any, designations, powers, preferences, the relative, participating, optional or other special rights and any qualifications, limitations and restrictions thereof, applicable to the shares of each series. To date, the Company has authorized a total of 100,000,000 shares of preferred stock. Of this amount the Company has designated 11,803,398 shares and 35,000 shares to two classes of preferred stock, Series A-1 Preferred Stock and Series B Preferred Stock, respectively. A description of each class of preferred stock is listed below: Series A-1 Preferred Stock The Company designated up to 11,803,398 shares as Series A-1 Preferred Stock, with a par value of $ 0.001 per share. Each share of Series A-1 Preferred Stock shall be convertible, at the option of the holder thereof, at any time and from time to time, and without the payment of additional consideration by the holder thereof, into such number of fully paid and non-assessable shares of common stock. There were nil shares of Series A-1 Preferred Stock issued and outstanding as of September 30, 2024 and December 31, 2023. Series B Preferred Stock The Company designated up to 35,000 shares of Series B Preferred Stock, with a par value of $ 0.001 per share. Each share of Series B Preferred Stock shall be entitled to 10,000 votes for each share of Series B Preferred Stock held by such holder. There were nil shares of Series B Preferred Stock issued and outstanding as of September 30, 2024 and December 31, 2023. 31 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Common Stock (or equivalent to ordinary shares) Forward and Reverse Stock Splits On October 1, 2024, the Company effected a 1.9365-to-1 forward stock split (the “Forward Split”), resulting increase in the total number of authorized ordinary shares from 1,500,000,000 to 2,904,753,145 , increase in the outstanding ordinary shares from 97,736,035 shares to 189,265,804 shares and reduction of par value from $ 0.001 to $ 0.000516395 per share. Further, on October 15, 2024, immediately prior to the completion of the redomiciliation and merger transaction, the Company effected a 1-for-4 reverse stock split (the “Reverse Split”), resulting in the proportional adjustments to the par value of the ordinary shares, the authorized number of ordinary shares, and the number of outstanding ordinary shares. Proportional adjustments were also made to all outstanding stock options, warrants, and common warrants in accordance with their respective terms. The Reverse Split did not change the par value of the Company’s common stock or the authorized number of shares. All fractional shares were rounded up to the nearest whole share with respect to outstanding shares of common stock. All share and warrant numbers and per share amounts are retroactively presented in this Form 10-Q to reflect the impact of the Forward Split and the Reverse Split as if they had taken effect on January 1, 2023. To date, the Company has 1,400,000,000 authorized shares of common stock, with a par value of $ 0.001 per share. During the nine months ended September 30, 2024, the Company issued 14,076,317 shares of common stock as follows: (i) 167,586 shares of common stock to the directors and officers of the Company under the Share Award Scheme (the “Scheme”), whose shares were vested in 2023. (ii) 1,325,458 shares of common stock to the employees of the Company to compensate for the contributions of their services and performance. (iii) 2,520,169 shares of common stock to certain consultants to compensate their services rendered. As of September 30, 2024, the unrecognized deferred equity compensation amounting to $ 7,994,977 was recorded in the additional paid-in capital and will be amortized over the remaining service period. (iv) 484,125 shares of common stock to Apex Twinkle Limited to partially settle the finder fee payable. (v) 3,557,932 shares of common stock and the associated warrants to purchase 711,586 shares of common stock at a purchase price of $ 1.45 per share under the private placement, to an institutional investor, a director and officers of the Company, on May 2, 2024. Among 3,557,932 shares of common stock, in December 2023, the Company received gross proceeds of $ 1,850,314 from an institutional investor in exchange of 1,279,688 shares of common stock and settled the accrued salaries of $ 1,242,850 with an aggregate of 859,564 shares of common stock to a director and officers of the Company. The remaining 1,418,680 shares of common stock were issued to a director of the Company. (vi) 3,558,319 shares of common stock to a consultant to compensate services for a period of two years commenced in September 2024 and to receive the warrant containing a purchase option to acquire the equity interest of the consultant, with the aggregate fair value of $ 18,456,585 , at the current market value of $ 2.51 per share. Under the consulting agreement, the Company received the warrant to purchase 285,353 units of Class C of the consultant, equal to 4.11 % of its equity interest, at an exercise price of $ 0.001 per unit, over a period of 5 years. During the three and nine months ended September 30, 2024, the Company recorded $ 520,000 and $ 520,000 of consultancy service fee, respectively in the unaudited condensed consolidated statements of operations and comprehensive loss. As of September 30, 2024, the unrecognized deferred equity compensation amounting to $ 11,908,485 was recorded in the additional paid-in capital and will be amortized over the remaining service period and $ 6,028,100 of long-term investments, net in the condensed consolidated balance sheets. (vii) 702,726 shares of common stock for the settlement of the accrued salaries to the directors and officers. (viii) 58,095 shares of common stock to the independent directors of the Company under the 2024 Equity Incentive Plan. (ix) 636,899 shares of common stock to a related company which owned by the Chairman of the Company to compensate for the advisory services rendered. (x) 604,244 shares of common stock for the settlement of the accrued director’s fee to the Chairman of the Company. (xi) 459,919 shares of common stock to the employees and officers of the Company to compensate for their services and performance. (xii) 845 fractional shares of common stock resulting from rounding up to whole shares upon the effectiveness of Reverse Split. There were 47,317,308 and 33,240,991 shares of common stock issued and outstanding, as of September 30, 2024 and December 31, 2023, respectively. During the three months ended September 30, 2024 and 2023, the Company recorded $ 2,564 and $ 2,150,680 share-based compensation expense, respectively which is included in the legal and professional fee in the unaudited condensed consolidated statements of operations and comprehensive loss. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 218,012 and $ 8,026,400 share-based compensation expense, respectively which is included in the legal and professional fee in the unaudited condensed consolidated statements of operations and comprehensive loss. 32 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Common Stock To Be Issued There were nil and 2,350,081 shares of common stock to be issued, as of September 30, 2024 and December 31, 2023, respectively. Subscription Receivable Subscription receivable is related to the private placement commenced in November 2023, whose common stocks were issued to a director of the Company on May 2, 2024. The gross proceed of $ 2,051,280 in relation to the corresponding 1,418,680 shares of common stock is expected to be settled by the director of the Company on or before December 31, 2024. Forgiveness of Amount Due to the Holding Company During the nine months ended September 30, 2024 and 2023, the holding company of the Company agreed to forgive a debt of nil and $ 12,593,384 , in aggregate, respectively, representing certain amount due to it and treat as additional paid-in capital. 2023 Share Award Scheme Pursuant to the Share Award Scheme, the Company filed S-8 registration statement to register up to 5,652,352 shares of common stock on February 24, 2023. The fair value of the common stock granted during the period is measured based on the closing price of the Company’s common stocks as reported by Nasdaq Exchange on the date of grant. For those vested immediately on the date of grant, the fair value is recognized as share-based compensation expense in the unaudited condensed consolidated statements of operations and comprehensive loss. As of September 30, 2024, 491,797 shares of common stock are available to issue under this plan. During the three months ended September 30, 2024 and 2023, the Company recorded nil and nil share-based compensation expense, respectively which is included in the personnel and benefit expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 1,565,880 and nil share-based compensation expense, respectively which is included in the personnel and benefit expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. 33 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Restricted Share Units (“RSUs”) In December 2022, the Company approved and granted 2,420,625 shares of common stock as RSUs to employees and consultants as additional compensation under the Scheme. These RSUs typically will be vested over one to four years period from 2023 to 2026. For the 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. On January 22, 2024 and June 18, 2024, the Company issued 161,775 and 5,811 shares of common stock, respectively, to the directors and officers of the Company under the Scheme, whose shares were vested in 2023. During the three months ended September 30, 2024 and 2023, the Company recorded $ 250,567 and $ 1,317,600 share-based compensation expense, respectively which is included in the personal and benefit expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 751,701 and $ 3,952,800 share-based compensation expense, respectively which is included in the personal and benefit expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. As of September 30, 2024 and December 31, 2023, total unrecognized compensation remaining to be recognized in future periods for RSUs totaled $ 1.2 million and $ 1.9 million, respectively. They are expected to be recognized over the weighted average period of 1.08 years. A summary of the activities for the Company’s RSUs as of September 30, 2024 and December 31, 2023 is as follow: As of September 30, 2024 December 31, 2023 Number of RSUs Weighted Average Grant Price Number of RSUs Weighted Average Grant Price Outstanding, beginning of period/year 634,072 $ 2.47 2,420,625 $ 2.47 Vested — $ — ( 167,770 ) $ 2.47 Forfeited ( 142,275 ) $ ( 2.47 ) ( 1,618,783 ) $ ( 2.47 ) Outstanding, end of period/year 491,797 $ 2.47 634,072 $ 2.47 2024 Equity Incentive Plan Pursuant to the 2024 Equity Incentive Plan (the “2024 Plan”), the Company filed S-8 registration statement to register 7,746,000 shares of common stock on August 29, 2024. The fair value of the common stock granted during the period is measured based on the closing price of the Company’s common stock as reported by Nasdaq Exchange on the date of grant. For those vested immediately on the date of grant, the fair value is recognized as share-based compensation expense in the unaudited condensed consolidated statements of operations and comprehensive loss. As of September 30, 2024, 36,016 shares of common stock are available to issue under this plan. During the three months ended September 30, 2024, the Company recorded $ 3,059,390 and $ 764,923 share-based compensation expense, respectively which is included in the personal and benefit expenses and legal and professional fee, respectively in the unaudited condensed consolidated statements of operations and comprehensive loss. During the nine months ended September 30, 2024, the Company recorded $ 3,059,390 and $ 764,923 share-based compensation expense, respectively which is included in the personal and benefit expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. 34 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 15 － OPERATING 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, 2024 and 2023, the Company recorded $ 1,934,131 and $ 8,915,811 commission expenses, respectively. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 7,696,943 and $ 28,195,740 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 three months ended September 30, 2024 and 2023, the Company recorded $ 6,826,869 and $ 7,764,353 personnel and benefit expense, respectively. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 18,364,075 and $ 22,671,813 personnel and benefit expense, respectively. Legal and Professional Fees Legal and professional fees mainly consisted of certain professional consulting services in legal, audit, accounting and taxation, and others. During the three months ended September 30, 2024 and 2023, the Company recorded $ 2,843,599 and $ 3,530,585 legal and professional fees, respectively. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 5,456,693 and $ 12,500,587 legal and professional fees, 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 and management fee expenses which are allocated for certain corporate office expenses. During the three months ended September 30, 2024 and 2023, the Company recorded $ 1,152,530 and $ 805,785 other general and administrative expenses, respectively. During the nine months ended September 30, 2024 and 2023, the Company recorded $ 3,440,851 and $ 2,242,167 other general and administrative expenses, respectively. 35 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 16 － INCOME TAXES The provision for income taxes consisted of the following: For the three months ended September 30, For the nine months ended September 30, 2024 2023 2024 2023 Income tax expense $ 37,335 $ 55,886 $ 98,091 $ 55,606 The Company’s subsidiaries mainly operate in Hong Kong that are subject to taxes in the jurisdictions in which they operate, as follows: United States of America Upon the redomiciliation from the British Virgin Islands to the State of Delaware, the Company is subjected to the federal income tax rate of 21 %. British Virgin Islands The Company’s subsidiaries incorporated in the British Virgin Islands are not subject to taxation. In addition, upon payments of dividends by these entities to their stockholder, 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 assets of the Company as of September 30, 2024 and December 31, 2023: As of September 30, 2024 December 31, 2023 Deferred tax assets, net: Net operating loss carryforwards $ 12,861,058 $ 8,909,692 Less: valuation allowance ( 12,861,058 ) ( 8,909,692 ) Deferred tax assets, net $ — $ — The movement of valuation allowance is as follows: As of September 30, 2024 December 31, 2023 Balance as of beginning of the period/year $ ( 8,909,692 ) $ ( 5,461,370 ) Addition ( 3,951,366 ) ( 3,448,322 ) Balance as of end of the period/year $ ( 12,861,058 ) $ ( 8,909,692 ) 36 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) As of September 30, 2024 and December 31, 2023, the operations incurred $ 78.0 million and $ 54.0 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 than not 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, 2024 and December 31, 2023, the Company did not have any significant unrecognized uncertain tax positions. The Company incurred and settled minimal interest related to potential underpaid income tax expenses for the nine months ended September 30, 2024 and did not anticipate any significant increases or decreases in unrecognized tax benefits in the next 12 months from September 30, 2024. NOTE 17 － SEGMENT INFORMATION The following tables present the summary information by segment for the three and nine months ended September 30, 2024 and 2023: For the three months ended September 30, 2024 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 60,282 $ — $ — $ 60,282 - Non-interest income 4,701,151 678,493 — — 5,379,644 4,701,151 738,775 — — 5,439,926 Commission expense 1,843,490 90,641 — — 1,934,131 Depreciation 266 15,444 7,231 — 22,941 Income (loss) from operations 1,528,282 ( 7,275,168 ) ( 4,436,106 ) — ( 10,182,992 ) Investment income, net — — 404 — 404 Total assets $ 13,923,909 $ 54,396,750 $ 27,575,737 $ 525,097 $ 96,421,493 37 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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 261 15,439 7,121 — 22,821 Income (loss) from operations 1,890,079 ( 5,666,668 ) ( 7,565,926 ) — ( 11,342,515 ) Investment loss, net — — ( 792,907 ) — ( 792,907 ) Total assets $ 16,283,632 $ 33,054,207 $ 32,722,269 $ 521,041 $ 82,581,149 For the nine months ended September 30, 2024 Distribution Business Platform Business Fintech Business Healthcare Business Total Revenue, net - Interest income $ — $ 123,468 $ — $ — $ 123,468 - Non-interest income 15,211,065 2,682,445 — — 17,893,510 15,211,065 2,805,913 — — 18,016,978 Commission expense 7,124,313 572,630 — — 7,696,943 Depreciation 789 46,254 21,662 — 68,705 Income (loss) from operations 3,330,885 ( 12,375,689 ) ( 16,738,689 ) — ( 25,783,493 ) Investment loss, net — — ( 36,900 ) — ( 36,900 ) Total assets $ 13,923,909 $ 54,396,750 $ 27,575,737 $ 525,097 $ 96,421,493 38 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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 783 216,953 20,579 — 238,315 Income (loss) from operations 5,077,269 ( 10,068,524 ) ( 31,328,202 ) — ( 36,319,457 ) Investment income, net — — 488,589 — 488,589 Total assets $ 16,283,632 $ 33,054,207 $ 32,722,269 $ 521,041 $ 82,581,149 All of the Company’s customers and operations are based in Hong Kong. NOTE 18－ 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. Related party balances consisted of the following: As of September 30, 2024 December 31, 2023 Balance with related parties: Accounts receivable (a) $ 898,703 $ 1,094,225 Borrowings (b) $ 5,000,000 $ 5,000,000 Amount due to the holding company (c) $ 18,469,331 $ 2,906,261 Long-term investment – Investment E (d) $ 525,097 $ 522,531 Subscription receivable (e) $ 2,051,280 $ — (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 stockholder of ultimate holding company. The amount was secured, interest-bearing and repayable by the end of November 2024, as extended (see Note 11). (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 nine months ended September 30, 2024 and 2023, amounts due to the holding company of nil and $ 12,593,384 , respectively, were forgiven (see Note 14). (d) The Company purchased 4 % equity interest in Investment E from a related party in May 2021, based on historical cost. The Company has a common director with Investment E. (e) Subscription receivable is related to the private placement commenced in November 2023, whose common stocks were issued to a director of the Company on May 2, 2024. The gross proceed of $ 2,051,280 in relation to the corresponding 1,418,680 shares of common stock is expected to be settled by the director of the Company on or before December 31, 2024. 39 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) In the ordinary course of business, during the three and nine months ended September 30, 2024 and 2023, 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): For the three months ended September 30, For the nine months ended September 30, 2024 2023 2024 2023 Nature of transactions Asset management service income (f) $ 245,456 $ 244,525 $ 729,806 $ 725,146 Office and operating fee charge (g) $ 1,088,453 $ 1,317,065 $ 3,280,695 $ 5,089,110 General and administrative expense allocated (h) $ — $ — $ — $ 1,722 Legal and professional fees (i) $ 249,999 $ 77,777 $ 749,997 $ 77,777 (f) 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. (g) 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. (h) Certain amounts of general and administrative expenses were allocated by the holding company. (i) On September 19, 2023, the Company entered into an advisory services agreement with a related company, which owned by the Chairman of the Company, for a monthly fee of $ 83,333 . The service will be terminated by either party upon 90 days prior written notice. 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 19 － RISK AND UNCERTAINTIES The Company is exposed to the following risk and uncertainties: (a) Concentration risk For the three and nine months ended September 30, 2024 and 2023, the customers who accounted for 10% or more of the Company’s revenues are presented as follows: For the three months ended September 30, 2024 2023 Customer Revenues Percentage of revenues Revenues Percentage of revenues Customer A $ 982,137 18 % $ 4,286,883 32 % Customer B $ * * % $ * * % Customer C $ * * % $ 1,503,454 11 % Customer D $ 1,063,350 20 % $ 1,581,322 12 % 40 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) For the nine months ended September 30, 2024 2023 Customer Revenues Percentage of revenues Revenues Percentage of revenues Customer A $ 4,714,969 26 % $ 10,852,942 26 % Customer B $ * * % $ 5,561,429 13 % Customer C $ * * % $ 4,609,083 11 % Customer D $ 3,426,311 19 % $ 4,633,225 11 % Customer E $ 1,920,088 11 % $ * * % * Customer who accounted for less than 10% of the total revenue during the periods. As of September 30, 2024 and December 31, 2023, the customers who accounted for 10% or more of the Company’s outstanding receivable balances are presented as follows: As of Customer September 30, 2024 December 31, 2023 Customer A $ * $ 1,092,414 Customer C $ * 61,455 Customer D $ * $ 1,634 * Customer who accounted for less than 10% of the total accounts receivable as of period end. (b) Credit risk Financial instruments that potentially subject the Company to credit risk consist of cash equivalents, restricted cash, accounts receivable, loans receivable, and notes receivables. Cash equivalents are maintained with high credit quality institutions, the composition and maturities of which are regularly monitored by management. Effective from October 1, 2024, the Hong Kong Deposit Protection Board pays compensation up to a limit of HK$ 800,000 (approximately $ 102,564 ) if the bank with which an individual/a company hold its eligible deposit fails. As of September 30, 2024, cash balance of $ 5,092,776 and fund held in escrow of $ 13,657,974 were maintained at financial institutions in Hong Kong, of which approximately $ 18,265,597 was subject to credit risk. While management believes that these financial institutions are of high credit quality, it also continually monitors their credit worthiness. For accounts receivable, loans receivable, and notes receivables, the Company determines, on a continuing basis, the probable losses and sets up an allowance for expected credit 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. 41 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) The Company’s third-party customers that represent more than 10% of total loans receivable, and their related net loans receivable balance as a percentage of total loans receivable, as of September 30, 2024 and December 31, 2023 were as follows: As of September 30, 2024 December 31, 2023 Customer F 37.3 % 37.3 % Customer G 29.7 % 30.9 % Customer H 33.0 % 31.8 % (c) Economic and political risk The Company’s major operations are conducted in Hong Kong. Accordingly, the political, economic, and legal environments in Hong Kong, as well as the general state of Hong Kong’s economy may influence the Company’s business, financial condition, and results of operations. (d) Exchange rate risk The Company cannot guarantee that the current exchange rate will remain steady; therefore there is a possibility that the Company could post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of HKD converted to US$ and Sterling on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice. (e) Liquidity risk Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s policy is to ensure that it has sufficient cash to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company’s reputation. A key risk in managing liquidity is the degree of uncertainty in the cash flow projections. If future cash flows are fairly uncertain, the liquidity risk increases. NOTE 20 － 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 of September 30, 2024, 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 stockholder 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. 42 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) 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, stockholders 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. On April 18, 2024, the court made an order that the plaintiff shall set the case down for trial on or before July 6, 2024 for a 7 days trial before a judge and there shall be a pre-trial review before the trial judge on a date 12 weeks before the trial. The plaintiff and the defendants agreed on a time extension until August 8, 2024 to set the case down for trial. On August 9, 2024, the Court made an order that the case be adjourned to January 14, 2025 for another case management conference. 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 misrepresentation and conspiracy causing the loss from the investment in corporate bond and claimed for compensatory damage of approximately $ 1.67 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. 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 SGD2,500,000 (equivalent to $ 1,882,000 ). On December 28, 2023, the Company and SLS entered into a second supplementary agreement to extend the closing date of the transaction from December 31, 2023 to March 31, 2024. On March 29, 2024, the Company and SLS entered into a third supplementary agreement to extend the closing date of the transaction from March 31, 2024 to May 9, 2024. Pursuant to the third supplementary agreement, the Company paid SGD250, 000 (equivalent to $ 188,200 ) to SLS as the partial payment to cash consideration on April 12, 2024. On May 9, 2024, the Company and SLS entered into a fourth supplementary agreement to extend the closing date of the transaction from May 9, 2024 to May 20, 2024. On June 18, 2024, the Company and SLS entered into a fifth supplementary agreement to extend the closing date of the transaction from May 20, 2024 to July 31, 2024. Pursuant to the fifth supplementary agreement, the Company paid an aggregate of SGD150,000 (equivalent to $ 112,920 ) as the extension fee and indemnification fee in July 2024. On September 25, 2024, the Company and SLS entered into a sixth supplementary agreement to extend the closing date of the transaction from July 31, 2024 to October 31, 2024. Up to the date of the unaudited condensed consolidated financial statements available to be issued, further extension on the closing date of the transaction is under negotiation between SLS and the Company. Nasdaq Compliance — On March 20, 2024, Nasdaq granted an additional 180 calendar days period or until September 16, 2024, to the Company to regain the compliance. On May 3, 2024, the closing bid price of the common stocks of the Company has been over $ 1.00 per share for a minimum of 10 consecutive trading days. Accordingly, Nasdaq confirmed that the Company regained compliance with Rule 5550(a)(2) and that this matter is now closed. 43 TRILLER GROUP INC. (Formerly AGBA Group Holding Limited) NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) NOTE 21 － SUBSEQUENT EVENTS 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 the unaudited condensed consolidated financial statements are issued, the Company has evaluated all events or transactions that occurred after September 30, 2024, up to November 14, 2024 that the unaudited condensed consolidated financial statements were available to be issued. On October 1, 2024 and October 14, 2024, the Company effected a Forward Split and a Reverse Split, respectively. Details are described in Note 1. On October 15, 2024, the Company consummated the Merger Transaction and the details are described in Note 4. On October 31, 2024, the Company entered into a preliminary sales and purchase agreement with an independent third party to sell an office premises with a cash consideration of approximately $ 1.6 million. The transaction will be completed in February 2025. As of September 30, 2024, the carrying value of the office premises was approximately $ 1.5 million. 44