What changed in this filing

/stocks — the workspaceLOADING

Item 1. Financial Statements

2026-04-14 compared with 2026-02-17 · 870 added, 772 removed, 1375 unchanged (54% of the section changed)

2 unchanged sentences

CONDENSED CONSOLIDATED BALANCE SHEETS

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

Current assets:

and cash equivalents

receivable, net

and notes receivables, net

prepayments, and other receivables, net

held for sale

(Currency expressed

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

September 30,

Current assets:

receivables, net

Property and equipment, net

investments, net

investments, net, related party

Cash and cash equivalents

Restricted cash

Accounts receivable, net

Loans and notes receivables, net

Deposit, prepayments, and other receivables, net

Assets held for sale

Total current assets

Non-current assets:

AND STOCKHOLDERS’ DEFICIT

payable and other current liabilities

current liabilities, related parties

related parties

debts, related party

lease liabilities, current

Loans receivables, net

Property and equipment, net

Long-term investments, net

Long-term investments, net, related

Total non-current assets

LIABILITIES AND STOCKHOLDERS’ DEFICIT

Current liabilities:

lease liabilities, non-current

Accounts payable and other current liabilities

Other current liabilities, related parties

Escrow liabilities

Borrowings, related parties

Convertible debts, net

Convertible debts, related party

Income tax payable

Warrant liabilities

Operating lease liabilities, current

Total current liabilities

Non-current liabilities:

and contingencies (Note 16)

Stockholders’

Operating lease liabilities, non-current

Total non-current liabilities

TOTAL LIABILITIES

Commitments and contingencies (Note 17)

Stockholders’ deficit:

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, 153,265,343 and 138,143,817 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

A-1 preferred stock to be issued

stock to be issued

stock held in escrow

paid-in capital

other comprehensive loss

stockholders’ deficit

LIABILITIES AND STOCKHOLDERS’ DEFICIT

* Less than $1,000

150,000,000,000 shares authorized, 164,330,532 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

Common stock to be issued

Common stock held in escrow

Additional paid-in capital

Accumulated other comprehensive loss

Accumulated deficit

Total stockholders’ deficit

TOTAL LIABILITIES

AND STOCKHOLDERS’ DEFICIT

See accompanying notes to unaudited condensed

consolidated financial statements.

TRILLER GROUP

AND ITS SUBSIDIARIES

1 unchanged sentence

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Currency expressed in thousands of United

States Dollars, except for number of shares)

Three months ended

Loan interest income

(Currency expressed in thousands of United States

Dollars, except for number of shares)

For the three months ended

September 30,

For the nine months ended

September 30,

Loans interest income

Recurring asset management service fees

Recurring asset management service fees, related parties

Recurring asset management service fees,

related parties

Total revenues

3 unchanged sentences

Research and development expense

Personal and benefit expense

Personnel and benefit expense

Legal and professional fee

11 unchanged sentences

Investment loss, net

Change in fair value of warrant liabilities

Sundry income

Total other expenses, net

Loss before income tax expense

Total other expense, net

Loss before income

Income tax expense

Comprehensive loss

Other comprehensive loss

$ ( 112,632 )

Other comprehensive (loss) income:

Foreign currency translation adjustment

COMPREHENSIVE LOSS

Weighted average number of common stock outstanding #

- Basic and diluted

Net loss per share #

- Basic and diluted

retroactive effect to the forward stock split and reverse stock split occurred in 2024.

(see Note 13)

$ ( 112,591 )

Weighted average number of ordinary shares

outstanding – basic and diluted

Net loss per ordinary share – basic

retroactive effect to the forward stock split and reverse stock split occurred in 2024 (see Note 14).

See accompanying

1 unchanged sentence

AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN STOCKHOLDERS’

(Currency expressed in thousands of United

States Dollars, except for number of shares)

the three months ended March 31, 2025

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

(Currency expressed in thousands of United States

Dollars, except for number of shares)

the nine months ended September 30, 2025

stock held in escrow

5 unchanged sentences

of payables with common stock held in escrow

( 2,043,962 )

of common stock for repayment of borrowings, related party

compensation to consultants

( 3,227,500 )

compensation to directors, officers, and employees

of Series A-1 preferred stock to be issued in related to merger transaction

(14)(a)(vi), (c)

( 11,801,804 )

currency translation adjustment

of replacement warrants

of common stocks

currency translation on adjustment

loss for the period

as March 31, 2025

as September 30, 2025

$ ( 1,316,269 )

1 unchanged sentence

* Less than $1,000

For the three

months ended March 31, 2024

For the nine months ended September

Common stock to be issued

shareholders’

comprehensive

stockholders’

Balance as of January 1, 2024

Issuance of common stocks to management team

Issuance of common stock to settle finder fee

Stock-based compensation

Issuance of ordinary shares to settle finder fee

Issuance of ordinary shares for private placement

( 2,139,252 )

Issuance of common stocks to independent directors under

2024 Equity Incentive Plan

Stock-based compensation to consultants

Stock-based compensation to director, officers, and employees

Shares issued for service rendered and purchase option

Fractional shares from forward and reverse split

Foreign currency translation adjustment

Net loss for the period

Balance as of March 31, 2024

# Giving retroactive effect to the forward stock split and reverse stock split occurred in 2024 (see Note 13).

Balance as of September 30, 2024

retroactive effect to the forward stock split and reverse stock split occurred in 2024 (see Note 14).

See accompanying

notes to unaudited condensed consolidated financial statements.

TRILLER GROUP

AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

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

For the three months ended

UNAUDITED CONDENSED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Currency expressed

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

For the nine months ended

September 30,

Cash flows from operating activities:

Adjustments to reconcile net loss to net cash used in operating

Stock-based compensation expense

Marketing expenses

$ ( 112,632 )

Adjustments to reconcile net loss to net cash used in operating activities

Stock-based compensation

Marketing expense

Lease expense

2 unchanged sentences

Interest expense on borrowings

Foreign exchange (gain) loss, net

Interest expense on convertible debts

Foreign exchange gain, net

Bad debts written-off

Investment loss, net

Allowance for expected credit losses

Provision for allowance for expected credit losses

Change in fair value of warrant liabilities

Gain on disposal of asset held for sale

Gain on disposal of property and equipment

10 unchanged sentences

Cash flows from investing activities:

Proceeds from sale of long-term investments

Proceeds from disposal of assets held for sale

Proceeds from disposal of property

and equipment

Proceeds from sale of long-term investments

Proceeds from sale of property and equipment

Proceeds from sale of notes receivable

Net cash provided by investing activities

2 unchanged sentences

Advances from the stockholder

Issuance of promissory notes to Triller LLC

Proceeds from convertible debts

Repayments of borrowings

Net cash provided by financing activities

Effect on exchange rate change on cash,

cash equivalents and restricted cash

Net change in cash, cash equivalent and

restricted cash

Effect on exchange rate change on cash, cash equivalents and restricted cash

Net change in cash, cash equivalent and restricted cash

Beginning of period

4 unchanged sentences

Cash paid for interest

Supplemental disclosure of non-cash investing

and financing activities:

Issuance of common stocks to settle payables

Supplemental disclosure of non-cash investing and financing activities:

Issuance of common stocks to settle payables and borrowings

See accompanying

1 unchanged sentence

TRILLER GROUP INC.

ITS SUBSIDIARIES

AND ITS SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL

FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND

(Currency expressed in thousands of United

States Dollars, except for number of shares)

— DESCRIPTION OF BUSINESS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND

(Currency expressed in thousands of United States

Dollars, except for number of shares)

NOTE 1 — DESCRIPTION OF BUSINESS

Triller Group Inc.

8 unchanged sentences

Technology Platform to create and publish content.

“Brands” are companies, products or product lines which are active on

Triller’s Technology Platform and utilize or have utilized one or more of Triller’s products or services offered through

Triller’s Technology Platform, or companies, products or product lines whose associated data Triller tracks, report on and make

available to Triller’s clients as part of one or more of Triller’s product offerings.

Also, the Company remains the operation of a

wealth and health platform which offers a wide range of financial service and products, covering life insurance, pensions, property-casualty

“Brands” are companies, products or product lines which are active on Triller’s

Technology Platform and utilize or have utilized one or more of Triller’s products or services offered through Triller’s Technology

Platform, or companies, products or product lines whose associated data Triller tracks, report on and make available to Triller’s

clients as part of one or more of Triller’s product offerings.

Also, the Company remains the operation of a wealth

and health platform which 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.

18 unchanged sentences

The unaudited condensed consolidated financial

statements as of March 31, 2025 and for the three months ended March 31, 2025, in the opinion of management, include all adjustments,

statements as of September 30, 2025 and for the period ended September 30, 2025, 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 are not necessarily indicative of the

The results of operations for the period ended September 30, 2025 are not necessarily indicative of the

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

4 unchanged sentences

a structured entity), directly or indirectly, controlled by the Company.

The unaudited condensed consolidated 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 the Company and its subsidiaries are eliminated upon consolidation.

The condensed consolidated 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 the Company and its subsidiaries are eliminated upon consolidation.

● Use of Estimates and Assumptions

14 unchanged sentences

● 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.

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

3 unchanged sentences

The reporting currency of the Company is US$

and the accompanying unaudited condensed consolidated financial statements have been expressed in US$.

In addition, some of the Company’s

subsidiaries are operating in Hong Kong, which 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.

general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into

US$, in accordance with Accounting Standards Codification (“ASC”) Topic 830-30, Translation of Financial Statement ,

using the exchange rate on the balance sheet date.

Revenues and expenses are translated at average rates prevailing during the period.

The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component

of accumulated other comprehensive loss within the condensed consolidated statements of changes in stockholders’ (deficit) equity.

and the accompanying condensed consolidated financial statements have been expressed in US$.

In addition, some of the

Company’s subsidiaries are operating in Hong Kong, which 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 Accounting Standards Codification (“ASC”) Topic 830-30, Translation

of Financial Statement , using the exchange rate on the balance sheet date.

Revenues and expenses are translated at average rates

prevailing during the period.

The gains and losses resulting from translation of financial statements of foreign subsidiaries are

recorded as a separate component of accumulated other comprehensive loss within the unaudited condensed consolidated statements of

changes in stockholders’ deficit.

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:

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

September 30,

Period-end HK$:US$ exchange rate

5 unchanged sentences

business segments.

The Company uses the management approach to determine

reportable operating 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

4 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 and nine months ended

September 30, 2025.

● Cash and Cash Equivalents

17 unchanged sentences

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.

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 are recorded at the

invoiced amount less any allowance for expected credit losses to reserve for potentially uncollectible receivables, which do not

bear interest, which are due within contractual payment terms.

Accounts receivable, net are recorded at the invoiced

amount less any allowance for expected credit losses to reserve for potentially uncollectible receivables.

Accounts receivable, net are recorded at the invoiced

amount and do not bear interest, which are due within contractual payment terms.

The Company’s payment terms of accounts

receivable vary by the types of services offered.

The normal settlement terms of accounts receivable from insurance companies in the

provision of brokerage agency services and customers for advertising services, are within 30 days up on the execution of the insurance

policies and advertising campaigns.

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 normal settlement terms of accounts receivable from insurance companies in the provision

of brokerage agency services and customers for advertising services, are within 30 days up on the execution of the insurance policies

and advertising campaigns.

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.

For certain services and customers, the Company

requires payment before services are delivered to the customers.

Changes in the allowance for expected credit losses are recorded in

general and administrative expense in the condensed consolidated statement of operations and comprehensive loss.

To determine the amount

of the allowance, the Company estimates all expected credits losses based on historical experience, current conditions and reasonable

and supportable forecasts.

The Company seeks to maintain strict control

over its outstanding receivables to minimize credit risk.

Changes in the allowance for expected credit losses are recorded in general

and administrative expense in the condensed consolidated statement of operations and comprehensive loss.

To determine the amount of the

allowance, the Company estimates all expected credits losses based on historical experience, current conditions and reasonable and supportable

The Company seeks to maintain strict control over

its outstanding receivables to minimize credit risk.

Overdue balances are reviewed regularly by senior management.

1 unchanged sentence

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.

The Company does not hold any collateral or other credit enhancements

over its accounts receivable balances.

● Loans and Notes Receivable, net

7 unchanged sentences

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

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,

18 unchanged sentences

off are recorded as a reduction of bad debt expense.

For the three months ended March 31, 2025

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

deposits and other receivables were approximately $ 0.05 million and $ 1.0 million, respectively.

● Asset Held For Sale

The Company classifies long-lived assets as

held for sale in the period in which the criteria are met, in accordance with ASC 360, Property and Equipment.

The Company classifies long-lived assets as held

for sale in the period in which the criteria are met, in accordance with ASC 360, Property and Equipment.

The Company ceases depreciation

1 unchanged sentence

value less cost to sell.

As of March 31, 2025, the carrying value of a

premise was approximately $ 0.5 million and recorded as assets held for sale in the consolidated balance sheets.

This asset was subsequently

sold in August 2025.

As of September 30, 2025, the carrying value of

a premise was approximately $ 0.5 million and recorded as assets held for sale in the condensed consolidated balance sheets.

was subsequently sold in January 2026.

● Long-Term Investments, net

17 unchanged sentences

Building Shorter of 50 years or lease term

Leasehold improvement 3 years

Furniture, fixtures and equipment 3 to 5 years

1 unchanged sentence

Motor vehicles 3 years

Expenditures for repairs and maintenance are

expensed as incurred.

When assets have been retired or sold, the cost and related accumulated depreciation are removed from the accounts

and any resulting gain or loss is recognized in the results of operations.

Expenditures for repairs and maintenance are expensed

When assets have been retired or sold, the cost and related accumulated depreciation are removed from the accounts and any

resulting gain or loss is recognized in the results of operations.

Property and equipment are reviewed for impairment

whenever facts and circumstances indicate that the carrying value may not be recoverable.

When required, impairment losses on assets

to be held and used are recognized based on the fair value of the asset.

The fair value is determined based on estimates of future cash

flows, market value of similar assets, if available, or independent appraisals, if required.

If the carrying amount of the long- lived

asset is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount

and fair value of the asset.

When fair values are not available, the Company estimates fair value using the expected future cash flows

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

When required, impairment losses on assets to

be held and used are recognized based on the fair value of the asset.

The fair value is determined based on estimates of future cash flows,

market value of similar assets, if available, or independent appraisals, if required.

If the carrying amount of the long- lived asset

is not recoverable from its undiscounted cash flows, an impairment loss is recognized for the difference between the carrying amount and

fair value of the asset.

When fair values are not available, the Company estimates fair value using the expected future cash flows discounted

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

● Impairment of Long-Lived Assets

8 unchanged sentences

No impairment losses were recognized for the

three months ended March 31, 2025 and 2024.

three and nine months ended September 30, 2025 and 2024.

● Convertible Debts, net

The Company accounts for certain convertible

debts, 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 ”

The Company accounts for certain convertible debts,

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.

36 unchanged sentences

are recognized as a non-cash gain or loss on the condensed consolidated statements of operations and comprehensive loss.

accounts for its (i) SPAC Private Warrants, (ii) Common Warrants, and (iii) Warrants – Class A of Triller Group warrants as liabilities.

The Company accounts

for its (i) SPAC Private Warrants, (ii) Common Warrants, and (iii) Warrants – Class A of Triller Group warrants as liabilities.

Warrants classified

2 unchanged sentences

as a component of change in fair value of warrant liability in the condensed consolidated statements of operations and comprehensive

Transaction costs allocated to warrants that are presented as a liability are immediately expensed in the condensed consolidated

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.

9 unchanged sentences

Identify the contract(s) with a customer.

Identify the performance obligations

in the contract.

Identify the performance obligations in

the contract.

Determine the transaction price –

7 unchanged sentences

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).

The amount of revenue recognized

is the amount allocated to the satisfied performance obligation.

A performance obligation may be satisfied at a point in time (typically

for promises to transfer goods to a customer) or over time (typically for promises to transfer service to a customer).

Certain portion of the Company’s income

6 unchanged sentences

(i) Advertising

The Company’s technology platform provides brands a variety of advertising

services including AI-powered conversations and the augmentation and execution of advertising

Advertising revenue is generated from advertisements, either displayed on a device-specific

application, browser or as part of an event.

Brand sponsorship revenue is generally recognized

as advertisements are viewed, if on a device-specific application or browser or when events

occur with participation of the sponsor.

Revenue from brand sponsorship agreements for which

consideration is a fixed fee is allocated evenly to each event in a series of events over

the applicable contractual service period as the advertisements are displayed, which is typically

over a period of less than one year.

The Company’s technology platform provides brands a variety of advertising services including AI-powered conversations

and the augmentation and execution of advertising campaigns.

Advertising revenue is generated from advertisements, either displayed on

a device-specific application, browser or as part of an event.

Brand sponsorship revenue is generally recognized as advertisements are

viewed, if on a device-specific application or browser or when events occur with participation of the sponsor.

Revenue from brand sponsorship

agreements for which consideration is a fixed fee is allocated evenly to each event in a series of events over the applicable contractual

service period as the advertisements are displayed, which is typically over a period of less than one year.

(ii) Subscription

The Company’s technology platform provides streaming services that acquires

content licensing from various sport and entertainment franchises to provide a content rich

environment for both subscription based and pay-per-view consumption both across a variety

of platforms including mobile phones, tablets, PCs, streaming devices, set-top-boxes and

connected TVs.

Subscriptions for streaming services are through third party streaming service

providers, examples include All Elite Wrestling (“AEW”) in the case of Triller

The Company’s technology platform provides streaming services that acquires content licensing from various sport and

entertainment franchises to provide a content rich environment for both subscription based and pay-per-view consumption both across a

variety of platforms including mobile phones, tablets, PCs, streaming devices, set-top-boxes and connected TVs.

Subscriptions for streaming

services are through third party streaming service providers, examples include All Elite Wrestling (“AEW”) in the case of

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.

Revenue from streaming

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

The Company’s technology platform provides data, analytics and other marketing

services to brands and advertising agencies with access to a data base of profiled Brands

and Creators and their associated audiences, giving them the ability to enlist Creators to

develop and share captivating stories to market their products and services.

SaaS platform

provides customers a detailed dashboard to measure all creator driven marketing campaigns

as well as a marketplace allowing e-commerce brands to automate the process of on-boarding

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.

The Company’s technology platform provides data, analytics and other marketing services to brands and advertising agencies

with access to a data base of profiled Brands and Creators and their associated audiences, giving them the ability to enlist Creators

to develop and share captivating stories to market their products and services.

SaaS platform provides customers a detailed dashboard

to measure all creator driven marketing campaigns as well as a marketplace allowing e-commerce brands to automate the process of on-boarding

creators with per-transaction incentives for enabling e-commerce transactions.

SaaS platform subscriptions is recognized ratably over the life of a subscription.

Revenue from SaaS platform subscriptions is recognized

ratably over the life of a subscription.

In arrangements where another party is involved

1 unchanged sentence

programming, the Company evaluates whether the Company is the principal or agent in the arrangement.

In this evaluation, the Company

considers if the Company obtains control of the specified goods or services before they are transferred to the customer, as well as other

indicators such as the party primarily responsible for fulfillment and discretion in establishing price.

For revenue arrangements where

the Company is not the principal, the Company recognizes revenue on a net basis.

The Company has revenue-share arrangements where the

Company is the principal, such as serving as the provider of content for subscription and pay-per-view programming.

Costs associated

with revenue-share arrangements are recognized as part of expenses.

The Company determined that it was the principal for all subscription

and pay-per-view arrangements and no revenue was recognized on an agent net basis for the period presented.

In this evaluation, the Company considers

if the Company obtains control of the specified goods or services before they are transferred to the customer, as well as other indicators

such as the party primarily responsible for fulfillment and discretion in establishing price.

For revenue arrangements where the Company

is not the principal, the Company recognizes revenue on a net basis.

The Company has revenue-share arrangements where the Company is the

principal, such as serving as the provider of content for subscription and pay-per-view programming.

Costs associated with revenue-share

arrangements are recognized as part of expenses.

The Company determined that it was the principal for all subscription and pay-per-view

arrangements and no revenue was recognized on an agent net basis for the period presented.

The Company generally expenses sales commissions

4 unchanged sentences

(i) Commissions:

The Company earns commissions from the sale of investment products to customers, who are

insurance companies and fund houses.

The Company enters into commission agreements with customers

which specify the key terms and conditions of the arrangement.

The Company earns commissions from the sale of investment products to customers, who are insurance companies and fund houses.

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.

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 by

customer, 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.

contract is established, there are no significant judgments made when determining the commission

Therefore, commissions are recorded at point in time when the investment product is

The Company also facilitates

the arrangement between insurance providers and individuals or businesses by providing insurance placement services to the insured

and is compensated in the form of commission from the respective insurance providers.

The Company primarily facilitates the placement

of life, general and MPF insurance products.

customer, the Company earns a commission from customers, calculated as a fixed percentage of the investment products acquired by its

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 commission price.

Therefore, commissions

are recorded at point in time when the investment product is purchased.

The Company also facilitates the arrangement between insurance providers and individuals or businesses by providing insurance placement services to the insured and is compensated in the form of commission 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 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.

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 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

Commission income is recognized at a point of time upon the sale contracts of

real estate property is signed and executed.

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 condensed consolidated statements of operations and comprehensive loss.

(ii) 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

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

asset management 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).

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 asset management 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

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 condensed consolidated statement

of operations.

The Company offers money lending services from loan origination in form of mortgage and personal loans.

income is recognized monthly in accordance with their contractual terms and recorded as interest income in the condensed consolidated

statement of operations.

The Company does not charge prepayment penalties from its customers.

income on mortgage and personal loans is recognized as it accrued using the effective interest

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.

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

4 unchanged sentences

For the three months

September 30,

At a point in time

6 unchanged sentences

Total revenue

For the nine months

September 30,

At a point in time

Total revenue from the transfer of goods and services at a point in time

Advertising revenue

Subscription fees

Recurring asset management service fees

Loans interest income

Total revenue from the transfer of goods and services over time

Total revenue

For the three months ended

September 30,

By geography:

United States

For the nine months ended

September 30,

By geography:

United States

● Comprehensive Loss

1 unchanged sentence

standards for reporting and display of comprehensive income, its components and accumulated balances.

Comprehensive (loss) income as

defined includes all changes in equity during a period from non-owner sources.

Accumulated other comprehensive (loss) income, as presented

in the accompanying condensed consolidated statements of changes in stockholders’ (deficit) equity, consists of changes in unrealized

Comprehensive (loss) income as defined

includes all changes in equity during a period from non-owner sources.

Accumulated other comprehensive (loss) income, as presented in

the accompanying condensed consolidated statements of changes in stockholders’ (deficit) equity, consists of changes in unrealized

gains and losses on foreign currency translation.

8 unchanged sentences

expected to apply to taxable income in the periods in which those temporary differences are expected to be recovered or settled.

effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment

on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

ASC Topic 740 prescribes a comprehensive model

6 unchanged sentences

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

For the three months ended March 31, 2025

For the three and nine 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, the Company did not

have any significant unrecognized uncertain tax positions.

As of September 30, 2025, the Company

did not have any significant unrecognized uncertain tax positions.

The Company is subject to tax in local and foreign

8 unchanged sentences

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 stock on the date of grant.

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 stock on the date of grant.

compensation expense is recognized over the requisite service period for time-vesting awards and, for awards with a performance condition,

6 unchanged sentences

number of unrestricted common stock outstanding during the period using the two-class method.

Under the two-class method, net income

(loss) is allocated between common stock and other participating securities based on dividends declared (or accumulated) and participating

rights in undistributed earnings as if all the earnings for the reporting period had been distributed.

The Company’s holdback shares

are participating securities because they are entitled to non-forfeitable dividends.

Under the two-class method, net income (loss)

is allocated between common stock and other participating securities based on dividends declared (or accumulated) and participating rights

in undistributed earnings as if all the earnings for the reporting period had been distributed.

The Company’s holdback shares are

participating securities because they are entitled to non-forfeitable dividends.

Basic loss per common stock is computed by dividing

3 unchanged sentences

securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later.

Potential common stock 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 loss per share.

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.

Some of the Company’s lease agreements

contain lease and non-lease components.

Potential common stock 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 loss per share.

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.

Some of the Company’s lease agreements contain

lease and non-lease components.

Non-lease components primarily include payments for maintenance and utilities.

The Company has

elected the practical expedient to combine fixed payments for non-lease components with lease payments and account for them together

as a single lease component which increases the amount of ROU assets and lease liabilities.

The Company has elected

the practical expedient to combine fixed payments for non-lease components with lease payments and account for them together as a single

lease component which increases the amount of ROU assets and lease liabilities.

Leases with a term of twelve months or less upon

31 unchanged sentences

financial statements;

c) the dollar amounts of transactions for each of the periods for which statements of operations 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.

c) the dollar amounts of transactions for each of the periods for which statements of operations are presented and

the effects of any change in the method of establishing the terms from that used in the preceding period;

and d) amount due from or to

related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.

● Commitments and Contingencies

3 unchanged sentences

in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur.

The Company assesses

such contingent liabilities, and such assessment inherently involves an exercise of judgment.

In assessing loss contingencies related

to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates

the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or

expected to be sought therein.

If the assessment of a contingency indicates

that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability

would be accrued in the Company’s financial statements.

If the assessment indicates that a potentially material loss contingency

is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and

an estimate of the range of possible losses, if determinable and material, would be disclosed.

The Company assesses such

contingent liabilities, and such assessment inherently involves an exercise of judgment.

In assessing loss contingencies related to legal

proceedings that are pending against the Company or un-asserted claims that may result in such proceedings, the Company evaluates the

perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount of relief sought or expected

to be sought therein.

If the assessment of a contingency indicates that

it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would

be accrued in the Company’s financial statements.

If the assessment indicates that a potentially material loss contingency is not

probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate

of the range of possible losses, if determinable and material, would be disclosed.

Loss contingencies considered remote are generally

1 unchanged sentence

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.

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

6 unchanged sentences

fair value as follows:

Inputs are based upon unadjusted quoted prices for identical instruments traded in

active markets;

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.

Inputs are based upon unadjusted quoted prices for identical instruments traded in active markets;

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

inputs are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or

Where applicable, these models project future cash flows and discount the future amounts to a present value using market-based

observable inputs;

Inputs are generally unobservable and typically reflect management’s estimates

of assumptions that market participants would use in pricing the asset or liability.

fair values are therefore determined using model-based techniques, including option pricing

models and discounted cash flow models.

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

8 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

4 unchanged sentences

the fair value option has been elected (a)

Marketable equity

Significant other

Marketable equity securities

Warrant liabilities

Convertible debts for which the

fair value option has been elected (a)

of the Company’s convertible debts are accounted for under the fair value option election

Under the fair value option election, the financial instrument is initially measured

at its issue-date estimated fair value and subsequently remeasured at estimated fair value

on a recurring basis at each reporting period date.

The estimated fair value adjustment is

presented within other income (expense) in the condensed consolidated statements of operations

and comprehensive loss.

The Company classifies its convertible debts that are being valued

under the fair value option election as Level 3 due to the lack of relevant observable market

data over fair value inputs, such as the probability weighting of the various scenarios that

can impact settlement of the arrangement.

The estimated fair

value of the convertible debts as of March 31, 2025 was computed using the models and assumptions

There was no change in fair value of convertible debts for the three months

ended March 31, 2025.

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

Convertible debts for which the fair value option has been elected (a)

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

Under the fair value option

election, the financial instrument is initially measured at its issue-date estimated fair value and subsequently remeasured at estimated

fair value on a recurring basis at each reporting period date.

The estimated fair value adjustment is presented within other income (expense)

in the condensed consolidated statements of operations and comprehensive loss.

The Company classifies its convertible debts that are

being valued under the fair value option election as Level 3 due to the lack of relevant observable market data over fair value inputs,

such as the probability weighting of the various scenarios that can impact settlement of the arrangement.

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

There was no change in fair value of convertible debts for the three and nine months ended September 30, 2025.

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

Valuation method

12 unchanged sentences

Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40):

Disaggregation

of Income Statement Expenses, which requires incremental disclosures about specific expense categories, including but not limited to,

purchases of inventory, employee compensation, depreciation, amortization and selling expenses.

The amendments are effective for fiscal

years beginning after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027.

Early adoption

is permitted and the amendments may be applied either prospectively or retrospectively.

Management is currently evaluating this ASU to

determine its impact on the Company’s disclosures.

In January 2025, the FASB issued ASU 2025-01

Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40).

The FASB issued

ASU 2024-03 on November 4, 2024.

ASU 2024-03 states that the amendments are effective for public business entities for annual reporting

periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027.

Following the issuance of

ASU 2024-03, the FASB was asked to clarify the initial effective date for entities that do not have an annual reporting period that ends

on December 31 (referred to as non-calendar year-end entities).

Because of how the effective date guidance was written, a non-calendar

year-end entity may have concluded that it would be required to initially adopt the disclosure requirements in ASU 2024-03 in an interim

reporting period, rather than in an annual reporting period.

The FASB’s intent in the basis for conclusions of ASU 2024-03 is clear

that all public business entities should initially adopt the disclosure requirements in the first annual reporting period beginning after

December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027.

Management is currently

evaluating this ASU to determine its impact on the Company’s disclosures.

Disaggregation of

Income Statement Expenses, which requires incremental disclosures about specific expense categories, including but not limited to, purchases

of inventory, employee compensation, depreciation, amortization and selling expenses.

The amendments are effective for fiscal years beginning

after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027.

Early adoption is permitted and

the amendments may be applied either prospectively or retrospectively.

Management is currently evaluating this ASU to determine its impact

on the Company’s disclosures.

In January 2025, the FASB issued ASU 2025-01 Income

Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40).

The FASB issued ASU 2024-03

on November 4, 2024.

ASU 2024-03 states that the amendments are effective for public business entities for annual reporting periods beginning

after December 15, 2026, and interim reporting periods beginning after December 15, 2027.

Following the issuance of ASU 2024-03, the FASB

was asked to clarify the initial effective date for entities that do not have an annual reporting period that ends on December 31 (referred

to as non-calendar year-end entities).

Because of how the effective date guidance was written, a non-calendar year-end entity may have

concluded that it would be required to initially adopt the disclosure requirements in ASU 2024-03 in an interim reporting period, rather

than in an annual reporting period.

The FASB’s intent in the basis for conclusions of ASU 2024-03 is clear that all public business

entities should initially adopt the disclosure requirements in the first annual reporting period beginning after December 15, 2026, and

interim reporting periods within annual reporting periods beginning after December 15, 2027.

Management is currently evaluating this ASU

to determine its impact on the Company’s disclosures.

In July 2025, the FASB issued 2025-05 to improve

9 unchanged sentences

2025-06, Intangibles—Goodwill and Other— Internal-Use Software (Subtopic 350-40):

Targeted Improvements to the Accounting for Internal-Use

This update provides amendments to clarify and modernize the accounting for costs incurred to develop or acquire internal-use

The amendments address the capitalization of implementation costs by utilizing a principles-based approach and consolidates

website development guidance under Subtopic 350-40.

The amendments can be applied prospectively, modified prospectively, or retrospectively

and are effective for annual and interim periods beginning after December 15, 2027.

Targeted Improvements to the Accounting

for Internal-Use Software .

This update provides amendments to clarify and modernize the accounting for costs incurred to develop

or acquire internal-use software.

The amendments address the capitalization of implementation costs by utilizing a principles-based approach

and consolidates website development guidance under Subtopic 350-40.

The amendments can be applied prospectively, modified prospectively,

or retrospectively and are effective for annual and interim periods beginning after December 15, 2027.

Early adoption is permitted.

Management is currently

evaluating this ASU to determine its impact on the Company’s disclosures.

is currently evaluating this ASU to determine its impact on the Company’s disclosures.

In September 2025, the FASB issued ASU No.

2025-07, Derivatives

and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606):

Derivatives Scope Refinements and Scope Clarification

for Share-Based Noncash Consideration from a Customer in a Revenue Contract .

This update introduces a scope exception to derivative

accounting for certain contracts with underlyings tied to operations or activities specific to one of the parties.

Additionally, the

update clarifies that share-based noncash consideration received from a customer should be accounted for under Topic 606 until the right

to receive or retain the consideration becomes unconditional.

The amendments can be applied prospectively or modified retrospectively

and are effective for annual and interim periods beginning after December 15, 2026.

The Company expects to early adopt the provisions

related to Topic 815 on a prospective basis and does not expect a significant impact to the Company’s condensed consolidated financial

2025-07, Derivatives and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606):

Derivatives Scope Refinements

and Scope Clarification for Share-Based Noncash Consideration from a Customer in a Revenue Contract .

This update introduces a scope

exception to derivative accounting for certain contracts with underlyings tied to operations or activities specific to one of the parties.

Additionally, the update clarifies that share-based noncash consideration received from a customer should be accounted for under Topic

606 until the right to receive or retain the consideration becomes unconditional.

The amendments can be applied prospectively or modified

retrospectively and are effective for annual and interim periods beginning after December 15, 2026.

The Company expects to early adopt

the provisions related to Topic 815 on a prospective basis and does not expect a significant impact to the Company’s condensed

consolidated financial statements.

The provisions related to Topic 606 are not applicable.

2 unchanged sentences

Narrow-Scope Improvements .

This update clarifies the applicability, form and content, and interim

disclosure requirements in ASC Topic 270 and enhances navigability of the interim reporting guidance.

The amendments are effective for

interim reporting periods within annual reporting periods beginning after December 15, 2027, for public business entities and after December

15, 2028, for entities other than public business entities.

This update clarifies the applicability, form and content,

and interim disclosure requirements in ASC Topic 270 and enhances navigability of the interim reporting guidance.

The amendments are

effective for interim reporting periods within annual reporting periods beginning after December 15, 2027, for public business entities

and after December 15, 2028, for entities other than public business entities.

Early adoption is permitted.

Management is currently evaluating this ASU

to determine its impact on the Company’s disclosures.

Management is currently evaluating

this ASU to determine its impact on the Company’s disclosures.

2025, the FASB issued ASU 2025-12, “ Codification Improvements ,” which updates the FASB Accounting Standards Codification

5 unchanged sentences

is currently evaluating this ASU to determine its impact on the Company’s disclosures.

Except for the above-mentioned pronouncements,

there are no new recent issued accounting standards that will have a material impact on the condensed consolidated balance sheets, statements

of operations and comprehensive loss and cash flows.

the above-mentioned pronouncements, there are no new recent issued accounting standards that will have a material impact on the condensed

consolidated balance sheets, statements of operations and comprehensive loss and cash flows.

LIQUIDITY AND GOING CONCERN

4 unchanged sentences

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

For the three months ended March 31, 2025,

the Company reported net loss of approximately $ 53.1 million and net cash outflows from operating activities of approximately $ 16.2 million.

As of March 31, 2025, the Company had a working capital deficit of approximately $ 294.3 million and a stockholders’ deficit of

approximately $ 267.4 million.

On December 26, 2025, the Company received a determination

letter from the Panel confirming the suspension trading on the Nasdaq Stock Market effective at the opening of the market on December

30, 2025 and delisting of the Company’s securities.

For the nine months ended September 30, 2025,

the Company reported net loss of approximately $ 112.6 million and net cash outflows from operating activities of approximately $ 22.1

As of September 30, 2025, the Company had a working capital deficit of approximately $ 323.4 million and a stockholders’

deficit of approximately $ 296.1 million.

On December 26, 2025, the Company received

a determination letter from the Panel confirming the suspension trading on the Nasdaq Stock Market effective at the opening of the market

on December 30, 2025 and delisting of the Company’s securities.

As of the date of issuance of these unaudited

1 unchanged sentence

promissory note all of which are past due and considered in default.

The Company has determined that the prevailing

The Company has determined that these 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

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 meet the

contractual obligations, settle its liabilities and repay convertible debts and borrowings.

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.

These conditions and the uncertainty regarding the Company’s ability to successfully implement its plans raise substantial

doubt about the its ability to continue as a going concern.

for at least one year following the date these 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 plan.

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 meet the contractual obligations,

settle its liabilities and repay convertible debts and borrowings.

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.

These conditions and

the uncertainty regarding the Company’s ability to successfully implement its plans raise substantial doubt about its ability to

continue as a going concern.

SEGMENT INFORMATION

6 unchanged sentences

financial reporting is structured.

For the three months ended March 31, 2025 and 2024, the Company’s

reportable segments comprised of the following:

media segment consists of the Company’s operations related to its social media platform and related services for content creation

and distribution

For the three and nine months ended September

30, 2025 and 2024, the Company’s reportable segments comprised of the following:

The Social media segment consists of the Company’s operations related to its social media platform and related services for content creation and distribution

Sports streaming

The online streaming segment

consists of the Company’s operations related to its online streaming service.

The online streaming segment consists of the Company’s operations related to its online streaming service.

Financial services

The Financial services

segment consists of revenues and costs incurred from the sale of investment products, offer asset management services and money lending

The Financial services segment consists of revenues and costs incurred from the sale of investment products, offer asset management services and money lending services.

The Company’s reportable segments are strategic

business units that offer different products and services.

They are managed separately because each business unit requires different

technology and marketing strategies.

They are managed separately because each business unit requires different technology

and marketing strategies.

The following tables present the summary information

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

Three months ended March 31,

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

Three months ended September

Loans interest income

Recurring asset management service fees

Advertising revenue

Subscription fees and paid-per-view

Recurring asset management service

Total revenue

1 unchanged sentence

Commission expense

Research and development expense

Personal and benefit expense

Sales and marketing expenses

Research and development expenses

Personal and benefit expenses

Legal and professional fee

3 unchanged sentences

Total operating expenses

Other income (expense), net

Interest income

Interest expense

Foreign exchange (loss) gain, net

Total other income (expense), net

Income tax expense

Net income (loss)

Three months ended September

Asset management service fees

Loans interest income

Total revenue

Operating expenses

Commission expense

Sales and marketing expenses

Research and development expenses

Personal and benefit expenses

Legal and professional fee

Legal and professional fee, related party

Office and operating fee, related party

Provision for allowance for expected credit losses

Other general and administrative expenses

Total operating expenses

Other income (expense)

2 unchanged sentences

Foreign exchange gain, net

Change in fair value of warrant liabilities

Total other income (expense), net

Income tax expense

Nine months ended September 30,

Loans interest income

Recurring asset management service

Total revenue

Operating expenses

Commission expense

Sales and marketing expenses

Research and development expenses

Personal and benefit expenses

Legal and professional fee

Office and operating fee, related party

Provision for allowance for expected credit losses

Other general and administrative

Total operating expenses

Other income (expense), net

Interest income

Interest expense

Foreign exchange gain, net

Bad debts written-off

Sundry income

Total other income (expense), net

1 unchanged sentence

Net income (loss)

Three months ended March 31,

Financial services

$ ( 112,632 )

Nine months ended September 30,

Asset management service fees

15 unchanged sentences

Interest expense

Investment loss, net

Total other expense, net

Foreign exchange gain, net

Change in fair value of warrant liabilities

Total other income (expense), net

Income tax expense

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

4 unchanged sentences

RESTRICTED CASH

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

As of September 30, 2025 and December 31,

2024, the Company has approximately $ 11.5 million and $ 14.2 million 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.

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 6 — ACCOUNTS RECEIVABLE, NET

1 unchanged sentence

net consisted of the following:

September 30,

Accounts receivable

2 unchanged sentences

Accounts receivable, net

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.

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 credit loss is not significant.

For the three months ended March 31, 2025

and 2024, the Company has assessed the probable loss and made a provision for allowance for expected credit losses of $0.0 and $ 0.2 million

on accounts receivable, respectively.

For the three months ended March 31, 2025

and 2024, the Company has written-off $ 3.3 million and $ 0.0 long outstanding accounts receivable as they became uncollectible.

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

For the three and nine months ended September

30, 2025, the Company has assessed the probable loss and there was no additional provision for allowance for expected credit losses on

accounts receivable.

For the three and nine months ended September

30, 2024, the Company has assessed the probable loss and made a provision for allowance for expected credit losses of $ 0.2 million and

$ 0.8 million on accounts receivable, respectively.

For the three and nine months ended September

30, 2025, the Company has written-off $ 0.0 and $ 3.3 million long outstanding accounts receivable, respectively as they became uncollectible.

There were no written-off accounts receivable during the three and nine months ended September 30, 2024.

NOTE 7 — LOANS AND NOTES RECEIVABLE,

1 unchanged sentence

The Company’s loans receivable, net was

September 30,

Residential mortgage loans

7 unchanged sentences

between 10.00 % and 10.50 % (2024:

9.00 % to 10.50 %) per annum for the three months ended March 31, 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

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 March 31, 2025 and December

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 September 30, 2025, approximately

$ 0.15 million impairment has been recognized on the Company mortgage loans receivables.

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, 2025 and

December 31, 2024.

Estimated allowance for expected credit losses

5 unchanged sentences

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

For the three months ended March 31, 2025

and 2024, the Company has assessed the probable loss and there was no additional allowance for expected credit losses on loans receivable.

For the three months ended March 31, 2025

and 2024, the Company has written-off $ 1.5 million and $ 0.0 loans receivables, respectively due to uncollectible as assessed by the management.

For the three and nine months ended September

30, 2025, the Company has assessed the probable loss and made a minimal provision for allowance for expected credit losses on loans receivable.

For the three and nine months ended September

30, 2024, the Company has assessed the probable loss and made a provision for allowance for expected credit losses of $ 0.005 million

and $ 0.009 million, respectively.

For the three and nine months ended September

30, 2025, the Company has written-off $ 0.0 and $ 1.5 million loans receivables, respectively due to uncollectible as assessed by the management.

There were no written-off loans receivables during the three and nine months ended September 30, 2024.

Notes Receivables, net

8 unchanged sentences

Periodic changes to the allowance for

expected credit losses are recognized in the unaudited condensed consolidated statements of operations and comprehensive loss.

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 losses of $ 0.0 and $ 0.2 million, respectively.

expected credit losses are recognized in the consolidated statements of operations and comprehensive loss.

For the three and nine months ended September

30, 2025, the Company has evaluated the probable losses on the notes receivable and there was no additional provision for allowance for

expected credit losses on notes receivables.

For the three and nine months ended September

30, 2024, the Company has evaluated the probable losses on the notes receivable and made a provision for allowance for expected credit

losses of $ 0 and $ 0.2 million, respectively.

8 — PROPERTY AND EQUIPMENT, NET

and equipment, net consisted of the following:

September 30,

Furniture, fixtures and equipment

6 unchanged sentences

Long-term investments, net consisted of the following:

September 30,

Marketable equity securities:

23 unchanged sentences

The following table presents the movement

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

of non-marketable equity securities as of September 30, 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,

For the nine months ended

September 30,

Non-marketable equity securities:

4 unchanged sentences

consisted of the followings:

September 30,

Mortgage borrowings (a)

2 unchanged sentences

Factoring loan (d)

Mortgage Borrowings

(a) Mortgage Borrowings

In February 2023, the Company obtained a mortgage

2 unchanged sentences

The loan was pledged by a fixed charge on an office premise owned by

In July 2024, the Company partially settled

approximately $ 0.8 million, including approximately $ 0.02 million interest expense (equivalent to principal and interest of approximately

HK$ 6.0 million and HK$ 0.15 million, respectively).

The remaining principal and accrued interest are settled in January and June 2025.

On October 31, 2024, the Company entered into

2 unchanged sentences

The transaction is completed in February and June 2025.

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

the carrying value of the loan is nil and $ 0.9 million, respectively.

Short-term Loans

In July 2024, the Company partially settled approximately

$ 0.8 million, including approximately $ 0.02 million interest expense (equivalent to principal and interest of approximately HK$ 6.0 million

and HK$ 0.15 million, respectively).

The remaining principal and accrued interest are settled in January and June 2025.

As of September 30, 2025 and December 31,

2024, the carrying value of the loan is $ 0.0 and $ 0.9 million, respectively.

(b) Short-term Loans

In connection with the Merger Transaction,

completed on October 15, 2024, the Company assumed the liabilities of Triller Corp, which includes the short-term notes assumed at an

aggregate principal amount of $ 9.5 million issued to various lenders (collectively, the “Short-term Loans”).

The Short-term

loans mature at various dates within the next twelve months and are included as current liabilities in the accompanying condensed consolidated

balance sheets.

The Company incurred approximately $ 0.02 million in interest expense and made aggregate payments of approximately $ 0.2

million toward the various short-term loans during the three months ended March 31, 2025.

the Company assumed the liabilities of Triller Corp, which includes the short-term notes assumed at an aggregate principal amount of

$ 11.0 million issued to various lenders (collectively, the “Short-term Loans”).

The Short-term loans mature at various dates

within the next twelve months and are included as current liabilities in the accompanying condensed consolidated balance sheets.

Company incurred approximately $ 2.0 million and $ 4.1 million in interest expense on the various short-term loans during the three months

and nine months ended September 30, 2025.

On November 27, 2024, the Company also obtained

3 unchanged sentences

on repayment.

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

the aggregate outstanding principal and accrued interest was approximately $ 11.4 million and $ 14.5 million, respectively.

As of the date of issuance of these unaudited

condensed consolidated financial statements, the Company has not repaid the amount due and considered default of settlement.

Short-term Loans, Related

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

principal and accrued interest was approximately $ 11.4 million and $ 11.6 million, respectively.

As of the date of issuance of these condensed

consolidated financial statements, the Company has not repaid the amount due and considered default of settlement.

In September 2023, the Company obtained short-term

3 unchanged sentences

interest in Investment D owned by the Company.

In connection with the merger transaction

completed on October 15, 2024, the Company assumed the liabilities of Triller Corp, which includes the borrowing entered with De Silva

2000 Living Trust for a principal of approximately $ 0.2 million with a fixed interest rate of 1.85 % per annum.

In connection with the Merger Transaction, the

Company assumed the liabilities of Triller Corp, which includes the borrowing entered with De Silva 2000 Living Trust for a principal

of approximately $ 0.2 million with a fixed interest rate of 1.85 % per annum.

In October 2024, the Company entered a loan

3 unchanged sentences

On October 16, 2024, Triller Corp.

entered into a short-term loan agreement with Giant Wisdom Ventures Limited for a principal of approximately $ 5.0 million with a

fixed interest rate of 18 % per annum.

The loan is guaranteed by Triller Group and is collateralized by 5,000,000 shares of BKFC

common stock.

Both principal and accrued interest are due on January 16, 2025.

In the event of a default, the interest rate

increases to 21 % per annum.

As of March 31, 2025 and December 31, 2024, the aggregate outstanding principal and accrued interest was

approximately $ 5.2 million.

a short-term loan agreement with Giant Wisdom Ventures Limited for a principal of approximately $ 5.0 million with a fixed interest rate

of 18 % per annum.

The loan is guaranteed by Triller Group and is collateralized by 5,000,000 shares of BKFC common stock.

Both principal

and accrued interest are due on January 16, 2025.

In the event of a default, the interest rate increases to 21 % per annum.

September 30, 2025 and December 31, 2024, the aggregate outstanding principal and accrued interest was approximately $ 5.2 million.

In November and December 2024, the Company

obtained aggregate short-term loans of approximately $ 0.5 million from the Company’s Chief Operating Officer (“COO”)

with a fixed interest rate of 6 % per annum, repayable on December 31, 2024.

The loans are unsecured and the fixed interest rate will

increase to 15 % per annum if there is any default on repayment.

During three months ended March 31, 2025, the Company issued 155,000

shares of common stock to the COO for the full repayment of this short-term loans (see Note 14(a)(ii)).

obtained aggregate short-term loans of approximately $ 0.5 million from its Chief Operating Officer (“COO”), bearing interest

at 6 % per annum, unsecured, and repayable on December 31, 2024 by the common stock of the Company, with the rate increasing to 15 % per

annum upon default.

During the nine months ended September 30, 2025, the Company issued 518,000 shares of common stock to the COO in

full repayment of these loans (see Note 14(a)(ii)).

In September 2025, the Company obtained an additional $ 0.2 million short-term loan

from the COO under the same terms and repaid it by issuing 150,000 shares of common stock in October 2025.

On March 21, 2025, the Company entered into

3 unchanged sentences

shares of common stock of BKFC owned by the Company.

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

loan balances was approximately $ 41.4 million and $ 29.2 million, respectively.

Factoring loan

As of September 30, 2025 and December 31,

2024, the aggregate outstanding loan balance was approximately $ 45.0 million and $ 29.2 million, respectively.

(d) Factoring loan

In connection with the Merger Transaction, the

7 unchanged sentences

The agreed weekly payment was approximately $ 0.03 million.

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

As of September 30, 2025 and December 31,

2024, the outstanding principal balance, net of debt discount, was approximately $ 0.2 million and $ 0.2 million, respectively.

16 unchanged sentences

such amount is paid in full.

As of March 31, 2025 and December 31, 2024, the TFI Note was reported

at a fair value of approximately $ 46.3 million and $ 46.3 million, respectively, which is included in convertible debts under current liabilities

in the condensed consolidated balance sheets.

For the three months ended March 31, 2025, there was no change in fair value of convertible

debts in the accompanying unaudited condensed consolidated statements of operations and comprehensive loss.

As of the date of issuance of these unaudited

condensed consolidated financial statements, the Company has not repaid the amount due and considered default of settlement.

As of September 30, 2025 and December 31,

2024, the TFI Note was reported at a fair value of approximately $ 46.3 million and $ 46.3 million, respectively, which is included in

convertible debts under current liabilities in the condensed consolidated balance sheets.

For the three and nine months ended September

30, 2025, there was no change in fair value of convertible debts in the accompanying unaudited condensed consolidated statements of operations

and comprehensive loss.

As of the date of issuance of these

unaudited condensed consolidated financial statements, the Company has not repaid the amount due and considered default of

Exchangeable Note

3 unchanged sentences

The note is secured by a pledge of 5,000,000 shares of common stock of BKFC owned by the Company.

As of March 31, 2025 and December 31, 2024, the fair value of the note

is approximately $ 6.8 million and $ 6.8 million, respectively.

As of the date of issuance of these unaudited condensed consolidated financial

statements, the Company has not repaid the amount due and considered default of settlement.

As of September 30, 2025 and December 31,

2024, the fair value of the note is approximately $ 6.8 million and $ 6.8 million, respectively.

As of the date of issuance of these unaudited

condensed consolidated financial statements, the Company has not repaid the amount due and considered default of settlement.

Convertible Promissory

30 unchanged sentences

A&R SEPA, from Yorkville.

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

the Company issued convertible promissory notes in an aggregate of approximately $ 33.97 million and $ 32.55 million to Yorkville, respectively.

On June 20, 2025, Yorkville effected a foreclosure under the Triller

Pledge Agreement.

This action was undertaken by Yorkville following its allegations of various events of default by the Company under

the terms of the Yorkville Convertible Promissory Note, dated June 28, 2024, and other related transaction documents, including the Second

Yorkville had previously sought to accelerate payment of all amounts due under the Yorkville Convertible Promissory Note.

Although the Company has not received a formal notice of foreclosure from Yorkville, the Company became aware through a transfer agent

statement that 3,000,000 shares of common stock of BKFC, previously pledged by Triller Hold Co LLC as collateral, were transferred to

Yorkville on June 20, 2025.

These 3,000,000 shares represented a 17.66 % ownership interest in BKFC as specifically pledged to Yorkville

as of June 20, 2025.

As a direct result of this transfer, the Company’s beneficial ownership in BKFC became 38.13 %, based on BKFC’s

total outstanding common shares.

Following this change in ownership, the majority stockholders of BKFC approved amendments to BKFC’s

certificate of incorporation and its Stockholders Agreement, which included the removal of the Company’s board designation rights.

These amendments became effective on July 1, 2025.

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

convertible promissory notes in an aggregate of approximately $ 35.7 million and $ 32.6 million to Yorkville, respectively.

Common Warrants to Yorkville

12 unchanged sentences

discount and direct issuance costs and accrued interest of convertible promissory notes payable in interest expense in the unaudited

condensed consolidated statements of operations and comprehensive loss of approximately $ 1.4 million and nil for the three months ended

March 31, 2025 and 2024, respectively.

condensed consolidated statements of operations and comprehensive loss of approximately $ 1.5 million and $ 4.3 million for the three and

nine months ended September 30, 2025, respectively.

On November 26, 2024, Yorkville initiated

2 unchanged sentences

Defendants liable for all amounts allegedly owed under the convertible promissory note, including interest, plus costs, legal fees, and

expenses incurred by Yorkville.

As of the date of issuance of these unaudited condensed consolidated financial statements, the Company

expenses incurred by Yorkville (see Note 17).

As of the date of issuance of these condensed consolidated financial statements, the Company

has not repaid the amount due and considered default of settlement.

35 unchanged sentences

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 $ 16.50 per share for any 20 trading days within a 30 trading day period ending three business days before the Company send the notice of redemption, and

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.

a price of $ 0.01 per warrant;

a minimum of 30 days’ prior written notice of redemption,

and only if, the last sales price of the common stock equals or exceeds $ 16.50 per share for any 20 trading days within a 30 trading

day period ending three business days before the Company send the notice of redemption, and

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

10 unchanged sentences

The public warrants qualify for the derivative

scope exception under ASC 815 and are therefore presented as a component of stockholders’ deficit on the unaudited condensed consolidated

scope exception under ASC 815 and are therefore presented as a component of stockholders’ (deficit) equity on the condensed consolidated

balance sheets without subsequent fair value re-measurement.

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

As of September 30, 2025 and December 31,

2024, there were 4,600,000 and 4,600,000 public warrants of Triller Group Warrants outstanding.

Replacement Warrants

On October 15, 2024, pursuant to the Merger Agreement,

the Company issued 49,697,115 Triller Group Replacement Warrants to replace Triller Corp.

Each replacement warrant entitles

the holder thereof to purchase one share of common stock at a price of $ 3.1946 per full share, subject to adjustment as discussed herein.

On October 15, 2024, pursuant to the Merger

Agreement, the Company issued 14,811,260 Triller Group Replacement Warrants to replace Triller Corp.

Each replacement warrant

entitles the holder thereof to purchase one share of common stock at a price range from approximately $ 0.03 to $ 26.70 per full share,

subject to adjustment as discussed herein.

The replacement warrants may be exercised in

6 unchanged sentences

the exercise date.

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

As of September 30, 2025 and December 31,

2024, there were 13,983,298 and 14,811,260 replacement warrants of Replacement Warrants outstanding, respectively.

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 1,460,840 and 1,469,840 Warrants - Class A of Triller Group Warrants outstanding, respectively, with aggregate value of approximately

$ 1.0 million and $ 1.0 million, respectively.

As of September 30, 2025 and December 31,

2024, there were 1,469,840 and 1,469,840 Warrants - Class A of Triller Group Warrants outstanding, respectively, with aggregate value

of approximately $ 1.0 million and $ 1.0 million, 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,

As of September 30, 2025 and December 31,

2024, there were 1,431,561 and 1,431,561 common warrants of Triller Group Warrants outstanding, respectively.

6 unchanged sentences

were as follows at their measurement dates:

As of March 31, 2025

As of September 30, 2025

Risk-free interest rate

22 unchanged sentences

Total lease liabilities

Operating lease expense for the three months

ended March 31, 2025 and 2024 was approximately $ 0.5 million and $ 0.6 million, respectively.

Operating lease expense for the three and

nine months ended September 30, 2025 was approximately $ 0.5 million and $ 1.5 million, respectively.

Operating lease expense for the three and

nine months ended September 30, 2024 was approximately $ 0.6 million and $ 1.9 million, respectively.

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) 0.67 1.42

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

19 unchanged sentences

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, 2024.

During the three months ended March 31, 2025,

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,

During the nine months ended September 30,

2025, the Company issued 24,142,753 shares of common stock as follows:

1 unchanged sentence

prior to the closing date of the merger transaction on October 15, 2024 with common stock held in escrow.

(ii) 155,000 shares of common stock to an officer of the Company for the repayment of short-term loans (see Note 10(c)).

(ii) 518,000 shares of common stock to an officer of the Company for the

repayment of short-term borrowings (see Note 10(c)).

(iii) 348,745 shares of common stock to certain consultants to compensate their services rendered.

(iv) 206,127 shares of common stock to a director, officers and employees of the Company to compensate for the contributions of their services and performance.

(iv) 7,391,239 shares of common stock to a director, officers and employees

of the Company to compensate for the contributions of their services and performance.

(v) 560,360 shares of common stock to the directors and officers for the settlement of the accrued salaries and salaries during the period.

(vi) 11,807,332 shares of common stock to settle 11,801,804 shares of Series A-1 preferred stock to be issued in related to the merger transaction completed on October 15, 2024.

There were 153,265,343 and 138,143,817 shares of common stock issued

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

(vi) 11,807,332

shares of common stock to settle 11,801,804 shares of Series A-1 preferred stock to be issued in related to the merger transaction completed

on October 15, 2024.

(vii) In March 2025, the Company entered into a Settlement and Release Agreement with 13080 Advisors LLC (“13080”) to dismiss the arbitration against the Company.

The Company agreed to issue a total of 9,682,500 shares of common stock in three installments and pay a consideration of $ 2.04 million on or before December 31, 2025.

As part of the payment, the Company transferred 285,353 units of Investment H in exchange for reducing 1,350,000 shares of common stock.

3,227,500 shares of common stock to 13080 as the first installment

in April 2025.

(viii) 779,016

shares of common stock to certain replacement warrant holders for exercising an aggregate of 779,016 replacement warrants in July 2025.

(ix) 489,439 shares of common stock, which had been issued in connection with the conversion of a convertible note of Triller Corp., were cancelled in July 2025 as the convertible note was fully repaid by cash in 2024.

There were 186,309,001 and 138,143,817 shares

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

To the date of the accompanying unaudited

1 unchanged sentence

The subsequent

issuance of common stocks is listed from (i) to (vii) in Note 18.

For the three months ended March 31, 2025

and 2024, the Company recorded approximately $ 28.8 million and $1.7 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

issuance of common stocks is listed from (i) to (v) and (vii) to (viii) in Note 18.

For the three and nine months ended September

30, 2025, the Company recorded approximately $ 14.3 million and $ 60.2 million stock-based compensation expense, respectively which is included

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

comprehensive loss.

For the three and nine months ended September

30, 2024, the Company recorded approximately $ 3.9 million and $ 6.4 million stock-based compensation expense, respectively which is included

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

comprehensive loss.

Preferred Stock

6 unchanged sentences

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.

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.

In connection with the Merger Transaction, the

2 unchanged sentences

There were 11,801,804 and 11,801,804 shares

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

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

Series B Preferred Stock

4 unchanged sentences

There were 30,851 and 30,851 shares of Series

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

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

Preferred Stock To Be Issued

During the three months ended March 31, 2025,

the Company issued 11,807,332 shares of common stocks to settle 11,801,804 shares of Series A-1 preferred stock to be issued in connection

with the merger transaction.

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

During the nine months ended September 30,

2025, the Company issued 11,807,332 shares of common stocks to settle 11,801,804 shares of Series A-1 preferred stock to be issued in

connection with the merger transaction.

As of September 30, 2025 and December 31,

2024, there was nil and 11,801,804 shares of Series A-1 preferred stock to be issued.

3 unchanged sentences

(i) 9,672,500 common stocks to a consultant under a consulting agreement.

In April 2025, 3,227,500 shares of common stock issued to 13080 as the first installment (see Note 13(a)(vii)).

(ii) 5,340,211 common stocks to directors, officers and employees under equity incentive plans for their service and performance

There were 11,795,211 and 15,022,711 shares

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

of common stock to be issued as of September 30, 2025 and December 31, 2024, respectively.

Common Stock Held In Escrow

1 unchanged sentence

with the merger transaction completed on October 15, 2024.

During the three months ended March 31, 2025

and 2024, 2,043,962 and nil shares common stock held in escrow, respectively are transferred out to settle claims that relate to the

affairs of Triller Corp.

During the nine months ended September 30,

2025 and 2024, 2,043,962 and nil shares common stock held in escrow, respectively are transferred out to settle claims that relate to

the affairs of Triller Corp.

prior to the closing date of the merger transaction with common stock held in escrow.

There were 21,978,469 and 24,022,431 shares

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

2023 Share Award Scheme

(the “Scheme”)

There were 21,978,469 and 24,022,431 shares of common stock held

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

Share Award Scheme (the “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

For those vested immediately on the date of grant, the fair value is recognized as stock-based compensation expense in the condensed

consolidated statements of operations and comprehensive loss.

Restricted Share Units

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

For those vested immediately on the date of grant, the fair value is recognized as stock-based compensation expense in the

unaudited condensed consolidated statements of operations and comprehensive loss.

Share Units (“RSUs”)

In December 2022, the Company approved and granted

11 unchanged sentences

The Company has assumed 10 % forfeitures.

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

3,415,383 and 388,683 shares of common stock are available to issue under this plan, respectively.

During the three months ended March 31, 2025

and 2024, the Company recorded approximately $ 0.5 million and $0.3 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 $ 3.7 million and $ 0.5 million,

respectively.

As of September 30, 2025 and December 31,

2024, 2,630,707 and 388,683 shares of common stock are available to issue under the plans, respectively.

During the three and nine months ended September

30, 2025, the Company recorded approximately $ 0.1 million and $ 1.5 million stock-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 three and nine months ended September

30, 2024, the Company recorded approximately $ 0.3 million and $ 0.8 million stock-based compensation expense, respectively which is included

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

As of September 30, 2025 and December 31,

2024, total unrecognized compensation remaining to be recognized in future periods for RSUs totaled approximately $ 2.6 million and $ 0.5

million, respectively.

They are expected to be recognized over the weighted average period ranging from 0.60 to 0.72 years.

A summary of the activities for the Company’s

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

March 31, 2025

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

September 30, 2025

December 31, 2024

1 unchanged sentence

Outstanding, beginning of period/year

( 1,120,976 )

Outstanding, end of period/year

3 unchanged sentences

on August 29, 2024 and November 27, 2024, respectively.

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 stock-based compensation expense in the condensed

consolidated statements of operations and comprehensive loss.

As of March 31, 2025 and December 31, 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

For those vested immediately on the date of grant, the fair value is recognized as stock-based compensation expense in the

unaudited condensed consolidated statements of operations and comprehensive loss.

As of September 30, 2025 and December 31,

2024, 13,133,365 and 24,508,411 shares of common stock are available to issue under this plan.

3 unchanged sentences

For the three months ended

September 30,

For the nine months ended

September 30,

Other than U.S.

1 unchanged sentence

For the three months ended

September 30,

For the nine months ended

September 30,

Income tax expense

13 unchanged sentences

in Hong Kong during its tax year.

For the nine 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 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:

Deferred tax assets, net:

2 unchanged sentences

Deferred tax assets, net:

As of March 31, 2025, the operations incurred

As of September 30, 2025, the operations incurred

approximately $ 94.1 million of cumulative net operating losses, which can be carried forward to offset future taxable income.

10 unchanged sentences

tax positions

The Company evaluates the uncertain tax position

(including the potential application of interest and penalties) based on the technical merits, and measures the unrecognized benefits

associated with the tax positions.

As of March 31, 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.

Company evaluates the uncertain tax position (including the potential application of interest and penalties) based on the technical merits,

and measures the unrecognized benefits associated with the tax positions.

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 nine 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.

16 — RELATED PARTY BALANCES AND TRANSACTIONS

27 unchanged sentences

Convertible debts

Other current liabilities

due to related parties represented the interest payable accrued on the short-term borrowings from four related parties.

consisted of short-term loans obtained from the Company’s senior management, major stockholder of ultimate holding company,

a company controlled by director of subsidiaries and a stockholder.

The amounts were secured, interest-bearing and repayable on demand

(see Note 10(c)).

(a) Other current liabilities due to related parties represented the interest payable accrued on the short-term borrowings from four related parties.

(b) Borrowings consisted of short-term loans obtained from the Company’s senior management, major stockholder of ultimate holding company, a company controlled by director of subsidiaries and a stockholder.

The amounts were secured, interest-bearing and repayable on demand (see Note 10(c)).

(c) The Company purchased 4 % equity interest in Investment E from a related party in May 2021, based on historical cost.

2 unchanged sentences

The amount was secured, interest-bearing, and repayable on demand.

The Company issued an exchangeable note of approximately $ 5.4

million to Giant Wisdom Ventures Limited which bears interest at a fixed rate of 15 % per annum and mature on January 16, 2025.

is secured by a pledge of 5,000,000 shares of common stock of BKFC owned by the Company.

(see Note 11).

The Company issued an exchangeable note of approximately $ 5.4 million to Giant Wisdom Ventures Limited which bears interest at a fixed rate of 15 % per annum and mature on January 16, 2025.

The note is secured by a pledge of 5,000,000 shares of common stock of BKFC owned by the Company (see Note 11).

Transactions with related

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):

the three months ended

In the ordinary course of business, during

the nine 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,

For the nine months ended

September 30,

Nature of transactions

Asset management service income

Office rental and operating fees

Office and operating fee charge

Legal and professional fees

Interest expense

Under the management

agreements, 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 shareholder, 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.

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.

(e) Under the management agreements, 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 shareholder, 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.

(f) Pursuant to the service agreement, the Company agreed to pay the office and administrative expenses to the holding company for the use of office premises, including, among other things, building management fees, government rates and rent, office rent, and lease-related interest and depreciation that were actually incurred by the holding company.

(g) 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 approximately $ 0.8 million.

The service will be terminated by either party upon 90 days prior written notice.

The interest expense

incurred for borrowings from four related parties.

(h) The interest expense incurred for borrowings from four related parties.

Apart from the transactions and balances detailed

above and elsewhere in these accompanying unaudited condensed consolidated financial statements, the Company has no other significant

or material related party transactions during the periods presented.

above and elsewhere in these accompanying condensed consolidated financial statements, the Company has no other significant or material

related party transactions during the periods presented.

17 — COMMITMENTS AND CONTINGENCIES

(a) Contractual Commitments

Regulatory Non-Compliance

On April 17, 2025, the Company 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 Annual Report on Form 10-K for the year ended December 31, 2024.

The Notice had no immediate

effect but, before June 16, 2025, the Company was required to submit a plan to Nasdaq to regain compliance with the Nasdaq Listing Rule.

If Nasdaq accepts the Company’s plan, Nasdaq will grant the Company up to 180 calendar days from the filing due date to regain

Otherwise, after the date, subject to other requirements and conditions, the Company may proceed to delisting procedures.

On August 19, 2025, Nasdaq accepted the Company’s plan to regain the compliance by October 13, 2025.

On May 20, 2025, the Company 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 June 30, 2025.

The Notice had no immediate effect

but, before June 16, 2025, the Company was required to submit a plan to Nasdaq to regain compliance with the Nasdaq Listing Rule.

Nasdaq accepts the Company’s plan, Nasdaq will grant the Company up to 180 calendar days from the filing due date to regain compliance.

Otherwise, after the date, subject to other requirements and conditions, the Company may proceed to delisting procedures.

On August 19,

2025, Nasdaq accepted the Company’s plan to regain the compliance by October 13, 2025.

On June 30, 2025, the Company received a written

notice (the “Notice”) from Nasdaq, notifying that the Company had publicly traded under $ 1.00 per share for a period of 30

consecutive trading days or more, which failed to comply with Nasdaq Listing Rule 5550(a)(2) and Nasdaq Listing Rule 5810(c)(3)(A).

Notice had no immediate effect but, before December 29, 2025, the Company was required to regain compliance by trading at least $ 1.00

per share for a minimum of 10 consecutive trading days.

Otherwise, after the date, subject to other requirements and conditions, the

Company may proceed to delisting procedures.

As of the date of the condensed consolidated financial statements, the Company is still

consecutively trading under $ 1.00 , directors of the Company are investigating actions, where appropriate, to regain the compliance, by

December 29, 2025.

Contractual Commitments

Sale and Purchase Agreement with Sony Life

1 unchanged sentence

entered with Sony Life Singapore Pte.

(“SLS”), an independent third party, the Company is committed to

purchase 100 % equity interest in Sony Life Financial Advisers Pte.

for a cash consideration of SGD 2.5 million (equivalent to

approximately $1.88 million).

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 SGD 0.25 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.

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 SGD 0.15 million (equivalent to approximately $ 0.11 million) as the

extension fee and indemnification fee in July 2024.

On October 3, 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.

(“SLS”), an independent third party, the Company is committed to purchase 100 %

equity interest in Sony Life Financial Advisers Pte.

for a cash consideration of SGD 2.5 million (equivalent to approximately $ 1.88

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 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 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.

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

SGD 0.15 million (equivalent to approximately $ 0.11 million) as the extension fee and indemnification fee in July 2024.

On October 3, 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.

Subsequently on March 14, 2025, SLS issued a

7 unchanged sentences

date of full payment.

(b) Legal Matters and Other Contingencies

Legal Matters and Other Contingencies

From time to time, the Company is party to various

48 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.

26 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 $ 7.3 million as a liability pertaining to this dispute, which

represents management’s best estimate of the probable loss.

61 unchanged sentences

loss, if any.

Diamond Jr.et al.

Diamond Jr.et

Triller Group, Inc., Case No.

18 unchanged sentences

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

(i) In April 2025, the Company issued an aggregate of 603,839 shares of common stock to the directors and officers of the Company under the Share Award Scheme, whose shares were vested in 2023.

(ii) In April 2025, the Company issued an aggregate of 823,642 shares of common stock to the employees of the Company to compensate for the contributions of their services and performance, at a price range from $ 1.072 to $ 2.532 per share.

(iii) In April 2025, the Company issued an aggregate 304,478 shares of common stock to the employees of Triller Corp.

under the share award scheme of Triller Corp.

In April 2025, the Company issued 3,227,500 shares of common stock to 13080 Advisors LLC for the first installment.

(iv) On April 11, 2025, the Company entered into a Convertible Note Purchase Agreement (“NPA”) with an independent third party pursuant to which the Company (i) issues a convertible note in the principal amount of approximately $ 10.0 million (the “Note”), (ii) issues a warrant to purchase 10,000,000 shares of the Company’s common stock at an exercise price of $ 1.00 per share (the “Warrant”), (iii) executes and delivers a registration rights agreement, and (iv) executes and delivers a termination agreement to terminate a securities purchase agreement dated January 24, 2025.

The Note matures in two years after its date of issuance with an interest rate of U.S.

Prime Rate plus 2 % per annum payable at maturity.

The Note will be convertible into the Company’s common stock at a 20 % discount to the 5-day daily dollar volume weighted average price of the common stock of the Company.

The Warrant will be exercisable in a year after the Company’s next qualified equity financing with a term of five years.

On April 17, 2025, the

Company 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 Annual Report on Form 10-K for the year ended December 31, 2024.

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

with the Nasdaq Listing Rule.

If Nasdaq accepts the Company’s plan, Nasdaq will grant the Company up to 180 calendar days from

the filing due date to regain compliance.

Otherwise, after the date, subject to other requirements and conditions, the Company may

proceed to delisting procedures.

On August 19, 2025, Nasdaq accepted the Company’s plan to regain the compliance by October

On May 20, 2025, the

Company 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.

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

with the Nasdaq Listing Rule.

If Nasdaq accepts the Company’s plan, Nasdaq will grant the Company up to 180 calendar days from

the filing due date to regain compliance.

Otherwise, after the date, subject to other requirements and conditions, the Company may

proceed to delisting procedures.

On August 19, 2025, Nasdaq accepted the Company’s plan to regain the compliance by October

(vii) On June 20, 2025, Yorkville effected a foreclosure under the Amended and Restated Pledge Agreement, dated June 28, 2024, between Triller Hold Co LLC and Yorkville (the “Triller Pledge Agreement”).

This action was undertaken by Yorkville following its allegations of various events of default by the Company under the terms of the Yorkville Convertible Promissory Note, dated June 28, 2024, and other related transaction documents, including the Second A&R SEPA.

Yorkville had previously sought to accelerate payment of all amounts due under the Yorkville Convertible Promissory Note.

Although the Company has not received a formal notice of foreclosure from Yorkville, the Company became aware through a transfer agent statement that 3,000,000 shares of common stock of BKFC, previously pledged by Triller Hold Co LLC as collateral, were transferred to Yorkville on June 20, 2025.

These 3,000,000 shares represented a 17.2 % ownership interest in BKFC as specifically pledged to Yorkville.

As a direct result of this transfer, the Company’s beneficial ownership in BKFC declined from 56.93 % to 38.91 % of BKFC’s outstanding common shares.

Following this change in ownership, the majority stockholders of BKFC approved amendments to BKFC’s certificate of incorporation and its Stockholders Agreement, which included the removal of the Company’s board designation rights.

These amendments became effective on July 1, 2025.

Consequently, the Company no longer holds a majority stake in BKFC and has lost its contractual rights to appoint directors to the BKFC board.

As a result of losing control over BKFC, BKFC will be deconsolidated from the Company’s unaudited condensed consolidated financial statements as of July 1, 2025, the effective date of the amended and restated Stockholders Agreement.

The Company is currently evaluating the accounting and reporting implications of this deconsolidation, which may include potential impairment charges, recognition of a gain or loss on deconsolidation, and any required restatement of prior period comparative information.

(viii) On June 30, 2025, the Company received a written notice (the “Notice”) from Nasdaq, notifying that the Company had publicly traded under $ 1.00 per share for a period of 30 consecutive trading days or more, which failed to comply with Nasdaq Listing Rule 5550(a)(2) and Nasdaq Listing Rule 5810(c)(3)(A).

The Notice had no immediate effect but, before December 29, 2025, the Company was required to regain compliance by trading at least $1.00 per share for a minimum of 10 consecutive trading days.

Otherwise, after the date, subject to other requirements and conditions, the Company may proceed to delisting procedures.

As of the date of the unaudited condensed consolidated financial statements, the Company is still consecutively trading under $ 1.00 , directors of the Company are investigating actions, where appropriate, to regain the compliance, by December 29, 2025.

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

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

(i) In October 2025, the Company issued 48,946 shares of common stock to a replacement warrant holder for exercising 48,946 replacement warrants.

(ii) In October 2025, the Company issued 280,000 shares of common stock at a price of $ 1.00 per share to the Chief Operating Officer of the Company for the repayment of short-term borrowings.

(iii) In October 2025, the Company issued an aggregate of 1,500,000 shares of common stock to the independent directors of the Company under the 2024 Equity Incentive Plan.

October 2025, the Company issued an aggregate of 8,100,000 shares of common stock to the director and officers of the Company to

compensate for the contributions of their services and performance.

(v) In October to December 2025, the Company issued an aggregate of 900,000 shares of common stock to certain consultants to compensate for their services rendered, at a price of $ 1.00 per share.

On October 14, 2025, the Company received

3 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

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 September

30, 2025 and June 30, 2025, respectively.

6 unchanged sentences

2025, the Panel has granted the Company an exception period subject to the Company satisfying the following conditions:

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;

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;

● Regain compliance with the $ 1.00 minimum bid-price requirement on or before February 27, 2026;

1 unchanged sentence

on or before March 31, 2026.

(vii) In November and December 2025, the Company issued an aggregate of 100,368 shares of common stock to the directors and officers of the Company under the Share Award Scheme.

(viii) In December 2025, the Company issued 30,000 shares of common stock to an employee of Triller Corp.

under the share award scheme of Triller Corp.

On December 26, 2025,

4 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/A

Item 1. Financial Statements