What changed in this filing

/stocks — the workspaceLOADING

Item 1. Financial Statements

2026-01-27 compared with 2026-01-26 · 196 added, 170 removed, 3215 unchanged (10% of the section changed)

6 unchanged sentences

in thousands of United States Dollars, except for number of shares)

December 31, 2024

September 30,

Current assets:

31 unchanged sentences

Preferred stock, $0.001 par value, 100,000,000 shares authorized

Series A-1 preferred stock, $0.001 par value, 50,000,000 shares authorized, 11,801,804 and 11,801,804 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

Series B preferred stock, $0.001 par value, 50,000,000 shares authorized,30,851 and 30,851 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

Series A-1 preferred stock, $0.001 par value, 50,000,000 shares authorized, 11,801,804 and 11,801,804 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

Series B preferred stock, $0.001 par value, 50,000,000 shares authorized,30,851 and 30,851 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

Common stock, $0.001 par value;

150,000,000,000 shares authorized, 153,267,991 and 138,143,817 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

150,000,000,000 shares authorized, 153,267,991 and 138,143,817 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

Series A-1 preferred stock to be issued

14 unchanged sentences

Dollars, except for number of shares)

Three months ended

Three months ended September 30,

Loan interest income

7 unchanged sentences

Commission expense

Triller operating expenses

Sales and marketing expense

36 unchanged sentences

Dollars, except for number of shares)

the three months ended March 31, 2025

the three months ended September 30, 2025

Common stock held in escrow

20 unchanged sentences

Net loss for the year

Balance as March 31, 2025

Balance as September 30, 2025

$ (1,203,637 )

Less than $1,000

For the three months ended March 31, 2024

For the three months ended September 30, 2024

Common stock to be issued

7 unchanged sentences

Net loss for the period

Balance as of March 31, 2024

Balance as of September 30, 2024

Giving retroactive effect

9 unchanged sentences

For the three months ended

September 30,

Cash flows from operating activities:

42 unchanged sentences

Remeasurement of operating lease right-of-use assets and lease liabilities

September 30,

Reconciliation to amounts on condensed consolidated balance sheets:

7 unchanged sentences

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL

FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND

(Currency expressed in thousands of United States

43 unchanged sentences

The unaudited condensed consolidated financial

statements as of March 31, 2025 and December 31, 2024 and for the three months ended March 31, 2025 and 2024, 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 months ended March 31, 2025 and 2024 are not

necessarily indicative of the results to be expected for any other interim period or for the entire year.

statements as of September 30, 2025 and December 31, 2024 and for the three months ended September 30, 2025 and 2024, 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 months ended September 30, 2025 and

2024 are not necessarily indicative of the results to be expected for any other interim period or for the entire year.

Principles of Consolidation

41 unchanged sentences

Translation of amounts from HK$ into US$ has been

made at the following exchange rates for the three months ended March 31, 2025 and 2024:

made at the following exchange rates for the three months ended September 30, 2025 and 2024:

September 30,

Period-end HK$:US$ exchange rate

13 unchanged sentences

Based on management’s assessment, the Company determined that it

has three reportable segments, which are Social Media, Sports streaming and Financial Services during the three months ended March 31,

has three reportable segments, which are Social Media, Sports streaming and Financial Services during the three months ended September 30,

Cash and Cash Equivalents

44 unchanged sentences

credit enhancements over its accounts receivable balances.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company evaluated the probable losses on account receivables and recorded a provision for allowance for expected credit losses

19 unchanged sentences

in “Allowance for Expected Credit Losses on Financial Instruments”.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company evaluated the probable losses on loans and notes receivable and recorded a provision for allowance for expected credit

14 unchanged sentences

off are recorded as a reduction of bad debt expense.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the aggregated provision for allowance for expected credit losses on accounts receivable, loans receivable, notes receivable, deposits

5 unchanged sentences

and reviewed periodically to determine whether their carrying value has become impaired.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company evaluated the probable losses on deposits, prepayments and other receivables and recognized a provision for allowance

37 unchanged sentences

at a rate commensurate with the risk associated with the recovery of the assets.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company evaluated the approximately $[x] million and $0.6 million , respectively.

9 unchanged sentences

No impairment losses were recognized for the three

months ended March 31, 2025 and 2024.

months ended September 30, 2025 and 2024.

Accounts Payable

117 unchanged sentences

Revenue from streaming subscriptions is recognized ratably over the life of a subscription.

(iii) Pay-per-view

Unlike subscription fees, the Company’s technology platform, via its streaming service provides pay-per-view services

for premium content and events.

Pay-per-view Fees:

Unlike subscription fees, the Company’s technology platform, via its streaming service provides pay-per-view services for premium content and events.

Revenue from streaming pay-per-view events is recognized at the time the event airs.

53 unchanged sentences

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 condensed consolidated statements of operations and comprehensive loss.

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.

(ii) Recurring

30 unchanged sentences

For the three months ended

September 30,

At a point in time

8 unchanged sentences

For the three months ended

September 30,

By geography:

2 unchanged sentences

contract liabilities from the Company’s contracts with customers:

September 30,

Contract liabilities, included in other current liabilities

7 unchanged sentences

are no longer collectible.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, there were no revenues recognized relating to performance obligations satisfied or partially satisfied in prior periods.

25 unchanged sentences

the tax authority assuming full knowledge of the position and relevant facts.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company did not have any interest and penalties associated with tax positions.

As of March 31, 2025 and December 31, 2024, the

As of September 30, 2025 and December 31, 2024, the

Company did not have any significant unrecognized uncertain tax positions.

139 unchanged sentences

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 March 31, 2025 and December

the Company’s financial assets and liabilities that were measured at fair value on a recurring basis as of September 30, 2025 and December

31, 2024 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.

September 30,

Significant other

9 unchanged sentences

The following table presents changes in Level

3 liabilities measured at fair value for the three months ended March 31, 2025:

3 liabilities measured at fair value for the three months ended September 30, 2025:

Balance as of December 31, 2024

2 unchanged sentences

Fair value measurement adjustments

Balance as of March 31, 2025

Balance as of September 30, 2025

of the Company’s convertible debts are accounted for under the fair value option election in ASC 825.

8 unchanged sentences

The estimated

fair value of the convertible debts as of Mrach 31, 2025 was computed using the models and assumptions shown below.

fair value of the convertible debts as of September 30, 2025 was computed using the models and assumptions shown below.

A net gain from

2 unchanged sentences

The significant

inputs in the valuation models as of March 31, 2025, are as follows:

inputs in the valuation models as of September 30, 2025, are as follows:

Valuation method

103 unchanged sentences

should the Company be unable to continue as a going concern.

three months ended March 31, 2025, the Company reported net loss of approximately $XX million and net cash outflows from operating activities

three months ended September 30, 2025, the Company reported net loss of approximately $XX million and net cash outflows from operating activities

of approximately $XX million.

As of March 31, 2025, the Company had a working capital deficit of approximately $271.7 million and a stockholders’

As of September 30, 2025, the Company had a working capital deficit of approximately $271.7 million and a stockholders’

deficit of approximately $246.0 million.

31 unchanged sentences

financial reporting is structured.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company’s reportable segments comprised of the following:

9 unchanged sentences

The following tables present the summary information

by segment for the three months ended March 31, 2025 and 2024:

months ended March 31, 2025

by segment for the three months ended September 30, 2025 and 2024:

months ended September 30, 2025

interest income

19 unchanged sentences

other expense, net

Three months ended March 31, 2024

Three months ended September 30, 2024

Asset management service fees

20 unchanged sentences

The following tables present a summary of the

Company’s assets by reportable segment as of March 31, 2025 and December 31, 2024:

As of March 31, 2025

Company’s assets by reportable segment as of September 30, 2025 and December 31, 2024:

As of September 30, 2025

Long-term investments, net

2 unchanged sentences

The Company had no capital expenditures by reportable

segment for the three months ended March 31, 2025 and 2024.

segment for the three months ended September 30, 2025 and 2024.

The Company’s major customers and operations

2 unchanged sentences

RESTRICTED CASH

As of March 31, 2025 and December 31, 2024, the

As of September 30, 2025 and December 31, 2024, the

Company has approximately $X million and $14.2 million fund held in escrow, respectively.

10 unchanged sentences

net consisted of the following:

September 30,

Accounts receivable

10 unchanged sentences

the allowance for expected credit losses:

September 30,

Balance at beginning of period

11 unchanged sentences

on an ongoing basis and its exposure to bad debts is not significant.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company has assessed the probable loss and made a provision for allowance for expected credit losses of approximately $ XX

4 unchanged sentences

The Company’s loans receivable, net was

September 30,

Residential mortgage loans

7 unchanged sentences

10.00% and 10.50% (2024:

9.00% to 10.50%) per annum for the three months ended March 31, 2025 and 2024.

9.00% to 10.50%) per annum for the three months ended September 30, 2025 and 2024.

Mortgage loans are secured by

collateral in the pledge of the underlying residential properties owned by the borrowers.

As of March 31, 2025, the net carrying amount

As of September 30, 2025, the net carrying amount

of the loans receivable was approximately $1.1 million which included an interest receivable of approximately $0.06 million.

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 Mrach 31, 2025 and December

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, 2025 and December 31, 2024.

The following table presents the activity in

the allowance for expected credit losses:

September 30,

Balance at beginning of period

8 unchanged sentences

adjustments would affect earnings in the period that adjustments are made.

For the three months ended March 31, 2025 and

For the three months ended September 30, 2025 and

2024, the Company has assessed the probable loss and made an allowance for expected credit losses of approximately $36,000 and $1,000

14 unchanged sentences

For the three months ended

March 31, 2025 and 2024, the Company has evaluated the probable losses on the notes receivable and made an allowance for expected credit

September 30, 2025 and 2024, the Company has evaluated the probable losses on the notes receivable and made an allowance for expected credit

losses of approximately $0.16 million and $0.07 million, respectively.

1 unchanged sentence

Long-term investments, net consisted of the following:

September 30,

Marketable equity securities:

57 unchanged sentences

non-marketable equity securities as of Mrach 31, 2025 and December 31, 2024:

September 30,

Balance at beginning of period/year

4 unchanged sentences

in the carrying value of the Company’s non-marketable equity securities:

September 30,

Downward adjustments (including impairment)

3 unchanged sentences

For the three months ended

September 30,

Marketable equity securities:

9 unchanged sentences

and other current liabilities consisted of the followings:

September 30,

Accounts payable

11 unchanged sentences

consisted of the followings:

September 30,

Mortgage borrowings (a)

154 unchanged sentences

and direct issuance costs and accrued interest of convertible promissory notes payable in interest expense in the condensed consolidated

statements of operations and comprehensive loss of approximately $2.2 million and $0.9 million for the three months ended March 31, 2025

statements of operations and comprehensive loss of approximately $2.2 million and $0.9 million for the three months ended September 30,

2025 and 2024, respectively.

68 unchanged sentences

balance sheets without subsequent fair value re-measurement.

As of March 31, 2025 and December 31, 2024, there

were XX and 4,600,000 public warrants of Triller Group Warrants outstanding.

As of September 30, 2025 and December 31, 2024,

there were XX and 4,600,000 public warrants of Triller Group Warrants outstanding.

Replacement Warrants

14 unchanged sentences

the exercise date.

As of March 31, 2025 and December 31, 2024, there

were XX and 49,697,115 replacement warrants of Replacement Warrants outstanding, respectively.

As of September 30, 2025 and December 31, 2024,

there were XX and 49,697,115 replacement warrants of Replacement Warrants outstanding, respectively.

Liability Classified Warrants

10 unchanged sentences

The warrants will be exercisable six months after the issuance date for a period of five years after the exercise

As of March 31, 2025 and December 31, 2024, there

were XXX and 1,469,840 Warrants - Class A of Triller Group Warrants outstanding, respectively, with aggregate value of approximately

$1.0 million and nil, respectively.

As of September 30, 2025 and December 31, 2024, there were XXX and

1,469,840 Warrants - Class A of Triller Group Warrants outstanding, respectively, with aggregate value of approximately $1.0 million and

nil, respectively.

Common Warrants

3 unchanged sentences

1 share of common stock with an exercise price of $5.85 per share.

As of March 31, 2025 and December 31, 2024, there

were XX and 1,431,561 common warrants of Triller Group Warrants outstanding, respectively.

As of September 30, 2025 and December 31, 2024,

there were XX and 1,431,561 common warrants of Triller Group Warrants outstanding, respectively.

The Company has accounted for and presented Warrant

5 unchanged sentences

were as follows at their measurement dates:

As of March 31, 2025

As of September 30, 2025

Warrants –

15 unchanged sentences

to the operating lease was as follows:

September 30,

December 31, 2024

7 unchanged sentences

Total lease liabilities

Operating lease expense for the three months

ended March 31, 2025 and 2024 was approximately $2.6 million and $1.5 million, respectively.

Operating lease expense for the three months ended

September 30, 2025 and 2024 was approximately $2.6 million and $1.5 million, respectively.

In December 2024, the Company assessed that due

to change of operation strategy in its financing service business, the Company believes that the right-of-use asset may not generate

economic benefits in the foreseeable future.

to change of operation strategy in its financing service business, the Company believes that the right-of-use asset may not generate economic

benefits in the foreseeable future.

The Company considered it is reasonably certain not to exercise the renewal option and remeasured

1 unchanged sentence

The Company recorded a reduction

in operating right-of-use assets and lease liabilities of approximately $8 million for the three months ended March 31, 2025 and 2024.

Consequently, the Company recorded impairment of right-of-use asset of approximately $1.7 million during the three months ended March

in operating right-of-use assets and lease liabilities of approximately $8 million for the three months ended September 30, 2025 and 2024.

Consequently, the Company recorded impairment of right-of-use asset of approximately $1.7 million during the three months ended September

30, 2025 and 2024.

Other supplemental information about the Company’s

operating lease as of March 31, 2025 and December 31, 2024 are as follow:

operating lease as of September 30, 2025 and December 31, 2024 are as follow:

September 30,

December 31, 2024

1 unchanged sentence

Weighted average remaining lease term (years)

Maturities of operating lease liabilities as

of March 31, 2025 were as follows:

For the year ending March 31,

Maturities of operating lease liabilities as of

September 30, 2025 were as follows:

For the year ending September 30,

Operating lease

6 unchanged sentences

of common stock, with a par value of $0.001 per share.

During the three months ended March 31, 2025,

During the three months ended September 30, 2025,

the Company issued XX shares of common stock as follows:

37 unchanged sentences

There were XX and 138,143,817 shares of common

stock issued and outstanding, as of March 31, 2025 and December 31, 2024, respectively.

stock issued and outstanding, as of September 30, 2025 and December 31, 2024, respectively.

To the date of the accompanying condensed consolidated

2 unchanged sentences

stocks is listed from (i) to (vii) in Note 26.

For the three months ended March 31, 2025 and

2024, the Company recorded approximately $77.8 million and $11.2 million stock-based compensation expense, respectively which is included

For the three months ended September 30, 2025

and 2024, the Company recorded approximately $77.8 million and $11.2 million stock-based compensation expense, respectively which is included

in the personal and benefit expense and legal and professional fee in the condensed consolidated statements of operations and comprehensive

16 unchanged sentences

There were XX and 11,801,804 shares of Series

A-1 Preferred Stock issued and outstanding as of March 31, 2025 and December 31, 2024, respectively.

A-1 Preferred Stock issued and outstanding as of September 30, 2025 and December 31, 2024, respectively.

Series B Preferred Stock

6 unchanged sentences

There were XX and 30,851 shares of Series B Preferred

Stock issued and outstanding as of March 31, 2025 and December 31, 2024, respectively.

Stock issued and outstanding as of September 30, 2025 and December 31, 2024, respectively.

Preferred Stock To Be Issued

10 unchanged sentences

There were 15,022,711 and 2,350,081 shares of

common stock to be issued, as of March 31, 2025 and 2024, respectively.

common stock to be issued, as of September 30, 2025 and 2024, respectively.

Common Stock Held In Escrow

2 unchanged sentences

Transaction (see Note 4).

During the three months ended March 31, 2025

During the three months ended September 30, 2025

and 2024, 183,815 and nil shares common stock held in escrow are transferred out to settle claims that relate to the affairs of Triller

1 unchanged sentence

There were XX and 24,022,431 shares of common

stock held in escrow issued and outstanding as of March 31, 2025 and 2024, respectively.

stock held in escrow issued and outstanding as of September 30, 2025 and 2024, respectively.

Forgiveness of Amount Due

to the Holding Company

During the three months ended March 31, 2025

During the three months ended September 30, 2025

and 2024, the holding company of the Company agreed to forgive a debt of nil and approximately $12.6 million , in aggregate, respectively

19 unchanged sentences

The Company has assumed 10% forfeitures.

As of March 31, 2025 and December 31, XX and

As of September 30, 2025 and December 31, XX and

2024, 388,683 shares of common stock are available to issue under this plan.

During the three months ended March 31, 2025

During the three months ended September 30, 2025

and 2024, the Company recorded approximately $0.8 million and $1.9 million stock-based compensation expense, respectively which is included

in the personnel and benefit expenses in the condensed consolidated statements of operations and comprehensive loss.

As of March 31, 2025 and December 31, 2024, total

unrecognized compensation remaining to be recognized in future periods for RSUs totaled approximately $0.7 million.

As of September 30, 2025 and December 31, 2024,

total unrecognized compensation remaining to be recognized in future periods for RSUs totaled approximately $0.7 million.

They are expected

1 unchanged sentence

A summary of the activities for the Company’s

RSUs as of March 31, 2025 and December 31, 2024 is as follow:

RSUs as of September 30, 2025 and December 31, 2024 is as follow:

of December 31,

September 30, 2025

Outstanding, beginning of year

7 unchanged sentences

consolidated statements of operations and comprehensive loss.

As of March 31, 2025 and December 31, 2024, XX

and 36,016 shares of common stock are available to issue under this plan.

As of September 30, 2025 and December 31, 2024,

XX and 36,016 shares of common stock are available to issue under this plan.

NOTE 15 —

3 unchanged sentences

For the three months ended

September 30,

Other than U.S.

1 unchanged sentence

For the three months ended

September 30,

Income tax expense

13 unchanged sentences

in Hong Kong during its tax year.

For the three months ended March 31, 2025 and

2024, Hong Kong profits tax is calculated in accordance with the two-tiered profits tax rates regime.

The applicable tax rate for the

first HK$ 2 million of assessable profits is 8.25% and assessable profits above HK$ 2 million will continue to be subject to the rate

For the three months ended September 30, 2025

and 2024, Hong Kong profits tax is calculated in accordance with the two-tiered profits tax rates regime.

The applicable tax rate for

the first HK$ 2 million of assessable profits is 8.25% and assessable profits above HK$ 2 million will continue to be subject to the rate

of 16.5% for corporations in Hong Kong, effective from the year of assessment 2018/2019.

The reconciliation of income tax rate to the

effective income tax rate based on loss before income tax expense for the three months ended March 31, 2025 and 2024 are as follows:

The reconciliation of income tax rate to the effective

income tax rate based on loss before income tax expense for the three months ended September 30, 2025 and 2024 are as follows:

For the three months ended

September 30,

Loss before income taxes

13 unchanged sentences

The following

table sets forth the significant components of the deferred tax assets of the Company as of March 31, 2025 and December 31, 2024:

table sets forth the significant components of the deferred tax assets of the Company as of September 30, 2025 and December 31, 2024:

September 30,

Deferred tax assets, net:

4 unchanged sentences

For the three months ended

September 30,

Balance as of beginning of the period

Balance as of end of the period

As of Mrach 31, 2025 and December 31, 2024, the

operations incurred approximately $61.5 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 that not all of these

assets will be realized in the future.

As of September

30 , 2025 and December 31, 2024, the operations incurred approximately $61.5 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

Each company within a corporate group is taxed as a separate entity.

The Company has provided for a full valuation allowance against

the deferred tax assets on the expected future tax benefits from the net operating loss carryforwards as the management believes that

it is more likely that not all of these assets will be realized in the future.

The valuation allowance is reviewed annually.

3 unchanged sentences

associated with the tax positions.

As of March 31, 2025 and December 31, 2024, the Company did not have any significant unrecognized

As of September 30, 2025 and December 31, 2024, the Company did not have any significant unrecognized

uncertain tax positions.

The Company did not incur any interest and penalties related to potential underpaid income tax expenses for

the three months ended March 31, 2025 and 2024 and also did not anticipate any significant increases or decreases in unrecognized tax

benefits in the next 12 months from March 31, 2025.

The Company did not incur any interest and penalties related to potential underpaid income tax expenses for the

three months ended September 30, 2025 and 2024 and also did not anticipate any significant increases or decreases in unrecognized tax

benefits in the next 12 months from September 30, 2025.

RELATED PARTY BALANCES AND TRANSACTIONS

37 unchanged sentences

Related party balances consisted of the following:

September 30,

Balance with related parties:

13 unchanged sentences

The amounts were secured, interest-bearing and repayable on demand (see Note 15(c)).

Amount due to the holding

company are those nontrade payables arising from transactions between the Company and the holding company, such as advances made

by the holding company on behalf of the Company, advances made by the Company on behalf of the holding company, and allocated shared

expenses paid by the holding company.

During the three months ended March 31, 2025 and 2024, amounts due to the holding company of

nil and $12.6 million, respectively, were forgiven (see Note 19).

Amount due to the holding company are those nontrade payables arising

from transactions between the Company and the holding company, such as advances made by the holding company on behalf of the Company,

advances made by the Company on behalf of the holding company, and allocated shared expenses paid by the holding company.

During the three

months ended September 30, 2025 and 2024, amounts due to the holding company of nil and $12.6 million, respectively, were forgiven (see

The Company purchased 4%

8 unchanged sentences

In the ordinary course of business, during the

three months ended March 31, 2025 and 2024, the Company involved with transactions, either at cost or current market prices and on the

normal commercial terms among related parties.

The following table provides the transactions with these parties for the periods as presented

(for the portion of such period that they were considered related):

three months ended September 30, 2025 and 2024, 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,

Asset management service income

22 unchanged sentences

Major customers

For the three months ended March 31, 2025 and

2024, the customers who accounted for 10% or more of the Company’s revenues and its outstanding receivable balances at period-end

For the three months ended September 30, 2025

and 2024, the customers who accounted for 10% or more of the Company’s revenues and its outstanding receivable balances at period-end

dates, are presented as follows:

For the three months ended

March 31, 2025

September 30, 2025

Percentage of

For the three months ended

March 31, 2024

September 30, 2025

Percentage of

3 unchanged sentences

by management.

As of Mrach 31, 2025, the Company maintained a total of approximately $17.26 million at financial institutions, consisting

As of September 30, 2025, the Company maintained a total of approximately $17.26 million at financial institutions, consisting

of approximately $15.86 million held in Hong Kong, including a cash balance of approximately $1.66 million and escrow funds of approximately

43 unchanged sentences

The exchange rate could fluctuate depending on changes in political and economic environments without

For the three months ended March 31, 2025 and

2024, the Company recorded the foreign exchange loss of approximately $0.70 million and foreign exchange gain of approximately $0.91

For the three months ended September 30, 2025

and 2024, the Company recorded the foreign exchange loss of approximately $0.70 million and foreign exchange gain of approximately $0.91

million, respectively, mainly attributable from the long-term investments which are mostly denominated in Sterling.

16 unchanged sentences

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.

from December 31, 2023 to September 30, 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

SGD0.25 million (equivalent to approximately $0.19 million) to SLS as the partial payment to cash consideration on April 12, 2024.

May 9, 2024, the Company and SLS entered into a fourth supplementary agreement to extend the closing date of the transaction from May

the closing date of the transaction from September 30, 2024 to May 9, 2024.

Pursuant to the third supplementary agreement, the Company

paid SGD0.25 million (equivalent to approximately $0.19 million) 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.

4 unchanged sentences

On October 3, 2024

2024 and January 30, 2025, the Company and SLS entered into the sixth and seventh supplementary agreements, respectively to extend the

closing date of the transaction to February 28, 2025.

and January 30, 2025, the Company and SLS entered into the sixth and seventh supplementary agreements, respectively to extend the closing

date of the transaction to February 28, 2025.

Subsequently on March 14, 2025, SLS issued a

58 unchanged sentences

The following describes material legal proceedings

in which the Company is involved as of March 31, 2025:

in which the Company is involved as of September 30, 2025:

CACV 1116/2025

41 unchanged sentences

legal counsel of the Company will continue to handle this matter.

As of March 31, 2025, the Company accrued a legal provision of approximately

As of September 30, 2025, the Company accrued a legal provision of approximately

$0.8 million as a liability in the condensed consolidated balance sheets.

8 unchanged sentences

against Triller Corp on August 27, 2024 for the full amount due.

As of March 31, 2025, approximately $3.6 million is included as a liability

As of September 30, 2025, approximately $3.6 million is included as a liability

in the condensed consolidated balance sheets.

6 unchanged sentences

County of Los Angeles for recognition of this foreign country money judgment in the amount of approximately $4.4 million.

31, 2025, this amount is included as a liability in the condensed consolidated balance sheets.

As of September 30, 2025, this amount is included as a liability in the condensed consolidated balance sheets.

Music Licensing

3 unchanged sentences

aspects of the Company’s business.

As of March 31, 2025, the Company has recorded liabilities in the amount of approximately $30.0

As of September 30, 2025, the Company has recorded liabilities in the amount of approximately $30.0

million for unpaid amounts owed under its music licenses.

27 unchanged sentences

While the Company intends to defend the claim vigorously, management believes the recorded

amount represents the probable loss as of March 31, 2025.

amount represents the probable loss as of September 30, 2025.

Epic Sports & Entertainment

4 unchanged sentences

and recent settlement discussions indicate a potential settlement range of approximately $0.6 to $2.0 million.

As of March 31, 2025,

As of September 30, 2025,

the Company accrued a legal provision of approximately $1.9 million as a liability in the condensed consolidated balance sheets.

9 unchanged sentences

The Company provided financial records in December 2024 in response to a subpoena.

of March 31, 2025, the Company accrued approximately $3.0 million as a liability in the condensed consolidated balance sheets.

of September 30, 2025, the Company accrued approximately $3.0 million as a liability in the condensed consolidated balance sheets.

Prem Parameswaren

4 unchanged sentences

of $500,000 in cash and 625,000 stock units, subject to approval by AGBA Group Holding Limited.

As of March 31, 2025, the Company has

As of September 30, 2025, the Company has

accrued approximately $2.4 million as a liability pertaining to this matter, representing the probable settlement amount.

5 unchanged sentences

The Company agreed to issue 3.89 million shares of Series A common stock

Legacy intends to sell 1.75 million shares for a minimum return of approximately $7.0 million by the end of March 31, 2025.

Legacy intends to sell 1.75 million shares for a minimum return of approximately $7.0 million by the end of September 30, 2025.

The Company must compensate Legacy for any shortfall of share sales below $7.0 million.

The Company has the option to purchase up to

1.75 million shares from Legacy at $4.00 per share through December 31, 2024 and $4.75 per share through March 31, 2025.

1.75 million shares from Legacy at $4.00 per share through December 31, 2024 and $4.75 per share through September 30, 2025.

can also opt to pay Legacy $7.0 million.

5 unchanged sentences

The Company disputes the claims and the matter remains

As of March 31, 2025, the Company has accrued approximately $3.0 million as a liability pertaining to this dispute, which

As of September 30, 2025, the Company has accrued approximately $3.0 million as a liability pertaining to this dispute, which

represents management’s best estimate of the probable loss.

64 unchanged sentences

loss, if any.

Subsequent to March 31, 2025, the Company is

Subsequent to September 30, 2025, the Company is

involved in the following material legal proceedings:

22 unchanged sentences

date but before the condensed consolidated financial statements are issued, the Company has evaluated all events or transactions that

occurred after March 31, 2025, up to the date that the unaudited condensed consolidated financial statements were available to be issued.

occurred after September 30, 2025, up to the date that the unaudited condensed consolidated financial statements were available to be issued.

In April 2025, the Company

34 unchanged sentences

received a written notice (the “Notice”) from Nasdaq, notifying that the Company failed to comply with Nasdaq Listing

Rule 5250(c)(1) as the Company failed to timely file its quarterly report on Form 10-Q for the period ended March 31, 2025.

Rule 5250(c)(1) as the Company failed to timely file its quarterly report on Form 10-Q for the period ended September 30, 2025.

had no immediate effect but, before June 16, 2025, the Company was required to submit a plan to Nasdaq to regain compliance with

58 unchanged sentences

non-compliance with Nasdaq’s filing requirements set forth in Listing Rule 5250(c)(1) (the “Listing Rule”) for

its failure to timely file its Form 10-K for the year ended December 31, 2024, and its Forms 10-Q for the periods ended March 31,

its failure to timely file its Form 10-K for the year ended December 31, 2024, and its Forms 10-Q for the periods ended September 30,

2025 and June 30, 2025, respectively.

7 unchanged sentences

File 2024 Form 10-K and

delinquent Forms 10-Q for the quarters ended March 31, June 30, and September 30, 2025 on or before December 24, 2025;

delinquent Forms 10-Q for the quarters ended September 30, June 30, and September 30, 2025 on or before December 24, 2025;

Regain compliance with

1 unchanged sentence

File its 2025 Form 10-K

on or before March 31, 2026.

on or before September 30, 2026.

On December 26, 2025, the

8 unchanged sentences

The Company did not have significant capital

and other commitments, long-term obligations, or guarantees as of March 31, 2025 and December 31, 2024.

and other commitments, long-term obligations, or guarantees as of September 30, 2025 and December 31, 2024.

Certain information and footnote

4 unchanged sentences

Condensed balance sheets

September 30,

Current assets:

18 unchanged sentences

Preferred stock, $0.001 par value, 100,000,000 shares authorized

Series A-1 preferred stock, $0.001 par value, 50,000,000 and nil shares authorized, XX and 11,801,804 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

Series B preferred stock, $0.001 par value, 50,000,000 and nil shares authorized, XX and 30,851 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

Series A-1 preferred stock, $0.001 par value, 50,000,000 and nil shares authorized, XX and 11,801,804 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

Series B preferred stock, $0.001 par value, 50,000,000 and nil shares authorized, XX and 30,851 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

Common stock, $0.001 par value;

150,000,000,000 and 484,125,000 shares authorized, XX and 138,143,817 shares issued and outstanding as of Mrach 31, 2025 and December 31, 2024, respectively

150,000,000,000 and 484,125,000 shares authorized, XX and 138,143,817 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

Common stock to be issued

10 unchanged sentences

Three Months ended

September 30,

Operating cost and expenses:

16 unchanged sentences

Three Months ended

September 30,

Cash flows from operating activities:

73 unchanged sentences

requirements set forth in Listing Rule 5250(c)(1) (the “Listing Rule”) for its failure to timely file the Form 10-K for the

year ended December 31, 2024, and the Forms 10-Q for the periods ended March 31, 2025, June 30, 2025 and September 30, 2025, respectively.

year ended December 31, 2024, and the Forms 10-Q for the periods ended September 30, 2025, June 30, 2025 and September 30, 2025, respectively.

We requested a hearing before the Nasdaq Hearings

7 unchanged sentences

per share minimum bid price requirement;

and (3) on or before March 31, 2026, we shall file the Form 10-K for the year ended December

and (3) on or before September 30, 2026, we shall file the Form 10-K for the year ended December

It is a requirement during the exception period that the we provide prompt notification of any significant events that occur

561 unchanged sentences

Sources of Liquidity

We have a history of operating losses and negative

For the nine months ended September 30, 2024, we reported a net loss of US$28.8 million and reported a negative operating cash

flow of US$20.7 million.

We have a history of operating losses and

negative cash flow.

For the nine months ended September 30, 2025, we reported a net loss of US$28.8 million and reported a negative

operating cash flow of US$20.7 million.

As of September 30, 2025, our cash balance was US$5.1 million for working capital use.

Our management estimates

that currently available cash will not be able to provide sufficient funds to meet the planned obligations for the next 12 months.

management estimates that currently available cash will not be able to provide sufficient funds to meet the planned obligations for

the next 12 months.

Our ability to continue as a going concern is

161 unchanged sentences

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.

date of the transaction from December 31, 2023 to September 30, 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.

agreement to extend the closing date of the transaction from September 30, 2024 to May 9, 2024.

Pursuant to the third supplementary agreement,

32 unchanged sentences

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 1. Financial Statements