|
Cayman Islands
(State or Other Jurisdiction of Incorporation or Organization) |
| |
7372
(Primary Standard Industrial Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer Identification No.) |
|
|
Michael J. Blankenship
Justin F. Hoffman Winston & Strawn LLP 800 Capitol Street, Suite 2400 Houston, Texas 77002-2925 (713) 651-2600 |
| |
Giovanni Caruso
Loeb & Loeb LLP 345 Park Avenue New York, NY 10154 (212) 407-4000 |
| |
Jane K. P. Tam
Joan S. Guilfoyle Loeb & Loeb LLP 901 New York Avenue NW Washington, DC 20001 (202) 618-5000 |
|
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 34 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 111 | | | |
| | | | | 122 | | | |
| | | | | 128 | | | |
| | | | | 150 | | | |
| | | | | 152 | | | |
| | | | | 153 | | | |
| | | | | 155 | | | |
| | | | | 156 | | | |
| | | | | 165 | | | |
| | | | | 170 | | | |
| | | | | 171 | | | |
| | | | | 188 | | | |
| | | | | 196 | | | |
| | | | | 207 | | | |
| | | | | 214 | | | |
| | | | | 217 | | | |
| | | | | 219 | | | |
| | | | | 237 | | | |
| | | | | 240 | | | |
| | | | | 261 | | | |
| | | | | 273 | | | |
| | | | | 275 | | | |
| | | | | 276 | | | |
| | | | | 277 | | | |
| | | | | 278 | | | |
| | | | | 279 | | |
| | |
Share Ownership in PubCo
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming
No Further Redemptions |
| |
Voting Power
and Implied Ownership |
| |
50% Maximum
Redemptions |
| |
Voting Power
and Implied Ownership |
| |
Maximum
Redemptions — No Waiver of the Minimum Cash Condition |
| |
Voting Power
and Implied Ownership |
| |
Maximum
Redemptions — With Waiver of the Minimum Cash Condition |
| |
Voting Power
and Implied Ownership |
| ||||||||||||||||||||||||
Company Shareholders(1) .
|
| | | | 120,000,000 | | | | | | 93.80% | | | | | | 120,000,000 | | | | | | 94.40% | | | | | | 120,000,000 | | | | | | 94.80% | | | | | | 120,000,000 | | | | | | 95.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 2.10% | | | | | | 2,084,773 | | | | | | 1.60% | | | | | | 1,445,176 | | | | | | 1.10% | | | | | | 1,150,000 | | | | | | 0.90% | | |
Sponsor and its
Affiliates(3) |
| | | | 4,875,000 | | | | | | 3.90% | | | | | | 4,875,000 | | | | | | 3.80% | | | | | | 4,875,000 | | | | | | 3.90% | | | | | | 4,875,000 | | | | | | 3.90% | | |
EBC(4) | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | |
Total
|
| | | | 127,799,369 | | | | | | 100.00% | | | | | | 127,159,773 | | | | | | 100.00% | | | | | | 126,520,176 | | | | | | 100.00% | | | | | | 126,225,000 | | | | | | 100.00% | | |
| | |
Share Ownership in PubCo
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming
No Further Redemptions |
| |
Voting Power
and Implied Ownership |
| |
50% Maximum
Redemptions |
| |
Voting Power
and Implied Ownership |
| |
Maximum
Redemptions — No Waiver of the Minimum Cash Condition |
| |
Voting Power
and Implied Ownership |
| |
Maximum
Redemptions — With Waiver of the Minimum Cash Condition |
| |
Voting Power
and Implied Ownership |
| ||||||||||||||||||||||||
Company
Shareholders(1) . |
| | | | 120,000,000 | | | | | | 83.20% | | | | | | 120,000,000 | | | | | | 83.50% | | | | | | 120,000,000 | | | | | | 84.00% | | | | | | 120,000,000 | | | | | | 84.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 1.80% | | | | | | 2,084,773 | | | | | | 1.60% | | | | | | 1,445,176 | | | | | | 1.00% | | | | | | 1,150,000 | | | | | | 0.80% | | |
RFAC Public Warrant Holders
|
| | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.10% | | |
Sponsor and its Affiliates(3)
|
| | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | |
EBC(4) | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | |
Total
|
| | | | 144,299,369 | | | | | | 100.00% | | | | | | 143,659,773 | | | | | | 100.00% | | | | | | 143,020,176 | | | | | | 100.00% | | | | | | 142,725,000 | | | | | | 100.00% | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming 50%
Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 3.00 | | | | | $ | 3.23 | | | | | $ | 3.46 | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming 50%
Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 1.02 | | | | | $ | 1.12 | | | | | $ | 1.23 | | |
| | |
Share Ownership in PubCo
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming
No Further Redemptions |
| |
Voting
Power and Implied Ownership |
| |
Assuming
50% Maximum Redemptions |
| |
Voting
Power and Implied Ownership |
| |
Maximum
Redemptions — No Waiver of the Minimum Cash Conditions |
| |
Voting
Power and Implied Ownership |
| |
Maximum
Redemptions — With Waiver of the Minimum Cash Condition |
| |
Voting
Power and Implied Ownership |
| ||||||||||||||||||||||||
Company Shareholders(1)
|
| | | | 120,000,000 | | | | | | 93.80% | | | | | | 120,000,000 | | | | | | 94.40% | | | | | | 120,000,000 | | | | | | 94.80% | | | | | | 120,000,000 | | | | | | 95.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 2.10% | | | | | | 2,084,773 | | | | | | 1.60% | | | | | | 1,445,176 | | | | | | 1.10% | | | | | | 1,150,000 | | | | | | 0.90% | | |
Sponsor and its Affiliates(3)
|
| | | | 4,875,000 | | | | | | 3.90% | | | | | | 4,875,000 | | | | | | 3.80% | | | | | | 4,875,000 | | | | | | 3.90% | | | | | | 4,875,000 | | | | | | 3.90% | | |
EBC(4) | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | |
Total
|
| | | | 127,799,369 | | | | | | 100.00% | | | | | | 127,159,773 | | | | | | 100.00% | | | | | | 126,520,176 | | | | | | 100.00% | | | | | | 126,225,000 | | | | | | 100.00% | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming
50% Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 3.00 | | | | | $ | 3.23 | | | | | $ | 3.46 | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming
50% Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 1.02 | | | | | $ | 1.12 | | | | | $ | 1.23 | | |
| | |
Share Ownership in PubCo
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Assuming
No Further Redemptions |
| |
Voting
Power and Implied Ownership |
| |
Assuming
50% Maximum Redemptions |
| |
Voting
Power and Implied Ownership |
| |
Maximum
Redemptions — No Waiver of the Minimum Cash Conditions |
| |
Voting
Power and Implied Ownership |
| |
Maximum
Redemptions — With Waiver of the Minimum Cash Condition |
| |
Voting
Power and Implied Ownership |
| ||||||||||||||||||||||||
Company Shareholders(1)
|
| | | | 120,000,000 | | | | | | 83.20% | | | | | | 120,000,000 | | | | | | 83.50% | | | | | | 120,000,000 | | | | | | 84.00% | | | | | | 120,000,000 | | | | | | 84.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 1.80% | | | | | | 2,084,773 | | | | | | 1.50% | | | | | | 1,445,176 | | | | | | 1.00% | | | | | | 1,150,000 | | | | | | 0.80% | | |
RFAC Public Warrant
Holders |
| | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.00% | | | | | | 11,500,000 | | | | | | 8.10% | | |
Sponsor and its Affiliates(3)
|
| | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | | | | | 9,325,500 | | | | | | 6.50% | | |
EBC(4) | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | |
Total
|
| | | | 144,299,369 | | | | | | 100.00% | | | | | | 143,659,773 | | | | | | 100.00% | | | | | | 143,020,176 | | | | | | 100.00% | | | | | | 142,725,000 | | | | | | 100.00% | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming
50% Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 3.00 | | | | | $ | 3.23 | | | | | $ | 3.46 | | |
| | |
Redemption Level
|
| |||||||||||||||
| | |
Assuming
Maximum Redemptions |
| |
Assuming
50% Maximum Redemptions(2) |
| |
Assuming
No Further Redemptions(3) |
| |||||||||
Implied value per public share – Pre-Closing
|
| | | $ | 7.31 | | | | | $ | 7.56 | | | | | $ | 7.78 | | |
Implied value per PubCo Ordinary Share – Post Closing(1)
|
| | | $ | 1.02 | | | | | $ | 1.12 | | | | | $ | 1.23 | | |
| Jacky Choo See Wee | | | Group Chairman and Chief Executive Officer of Epicsoft Asia | |
| Sebastian Toke | | | Group Chief Executive Officer | |
| Keith Liu Min Tzau | | | Deputy Group Chief Executive Officer, Chief Marketing Officer and Head of Publishing | |
| Ooi Chee Eng | | | Group Chief Financial Officer | |
| Clement Wong | | | Chief Operating Officer | |
| | |
For the years ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Consolidated condensed statement of income and comprehensive income | | | | | | | | | | | | | |
Revenue
|
| | | $ | 97,534,701 | | | | | $ | 77,444,155 | | |
Cost of revenue
|
| | | $ | (84,216,243) | | | | | $ | (63,598,608) | | |
Gross profit
|
| | | $ | 13,318,458 | | | | | $ | 13,845,547 | | |
Total operating expenses
|
| | | $ | (15,712,530) | | | | | $ | (10,244,826) | | |
(Loss) Income from operations
|
| | | $ | (2,394,072) | | | | | $ | 3,600,721 | | |
Other income (expenses), net
|
| | | $ | 486,407 | | | | | $ | (839,909) | | |
Net (loss) income
|
| | | $ | (1,960,956) | | | | | $ | 2,140,670 | | |
Net (loss) income attributable to non-controlling interest
|
| | | $ | (587,452) | | | | | $ | 154,551 | | |
Net (loss) income attributable to GCL Global
|
| | | $ | (1,373,504) | | | | | $ | 1,986,119 | | |
(Loss) earning per share – basic and diluted
|
| | | $ | (0.05) | | | | | $ | 0.08 | | |
Weighted average shares outstanding Basic and diluted
|
| | | | 25,906,178 | | | | | | 25,896,000 | | |
| | |
As of March 31
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Condensed consolidated balance sheet | | | | | | | | | | | | | |
Current assets
|
| | | $ | 32,566,905 | | | | | $ | 29,238,762 | | |
Total assets
|
| | | $ | 49,558,244 | | | | | $ | 47,823,975 | | |
Total current liabilities
|
| | | $ | 30,395,238 | | | | | $ | 25,098,249 | | |
Total liabilities
|
| | | $ | 32,933,085 | | | | | $ | 30,504,182 | | |
Ordinary shares subject to possible redemption
|
| | | $ | 700,000 | | | | | $ | 163,905 | | |
Total stockholders’ equity
|
| | | $ | 15,925,159 | | | | | $ | 17,155,888 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 49,558,244 | | | | | $ | 47,823,975 | | |
| | |
For the years ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Condensed consolidated statement of cash flow | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 1,316,296 | | | | | $ | (4,365,870) | | |
Net cash used in investing activities
|
| | | $ | (780,624) | | | | | $ | (615,528) | | |
Net cash provided by financing activities
|
| | | $ | 135,236 | | | | | $ | 4,359,210 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
| | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | |||
Selected Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | | 18,452 | | | | | | 188,235 | | | | | | 19,759 | | |
Prepaid expenses – Current
|
| | | | 21,500 | | | | | | 57,967 | | | | | | 283,400 | | |
Prepaid expenses – Noncurrent
|
| | | | — | | | | | | — | | | | | | 61,403 | | |
Cash held in Trust Account
|
| | | | 17,693,877 | | | | | | 29,718,024 | | | | | | 117,724,476 | | |
Total Assets
|
| | | | 17,869,794 | | | | | | 29,964,226 | | | | | | 118,089,038 | | |
Total Liabilities
|
| | | | 6,834,014 | | | | | | 5,115,739 | | | | | | 1,094,736 | | |
Class A Common Stock subject to possible redemption
|
| | | | 17,729,841 | | | | | | 29,528,809 | | | | | | 117,146,232 | | |
Deferred offering cost
|
| | | | 554,980 | | | | | | — | | | | | | — | | |
Total Stockholders’ Deficit
|
| | | | (6,694,061) | | | | | | (4,680,322) | | | | | | (151,930) | | |
Total Liabilities, Redeemable Common Stock and Stockholders’ Deficit
|
| | | | 17,869,794 | | | | | | 29,964,226 | | | | | | 118,089,038 | | |
| | |
For the
Nine Months Ended September 30, 2024 |
| |
For the
Nine Months Ended September 30, 2023 |
| |
For the Year
Ended December 31, 2023 |
| |
For the Year
Ended December 31, 2022 |
| ||||||||||||
| | |
US$
(except for number of shares) |
| |
US$
(except for number of shares) |
| |
US$
(except for number of shares) |
| |
US$
(except for number of shares) |
| ||||||||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | | | | | | | | | | ||||||
Selected Statements of Operations: | | | | | | | | | | | | | | | | | | | | | | | | | |
Formation costs and other operating expenses
|
| | | | 1,343,110 | | | | | | 1,696,605 | | | | | | 2,620,882 | | | | | | 858,479 | | |
Loss from operations
|
| | | | (1,343,110) | | | | | | (1,696,605) | | | | | | (2,620,882) | | | | | | (858,479) | | |
Net income (loss)
|
| | | | (544,756) | | | | | | (78,878) | | | | | | (565,418) | | | | | | 284,725 | | |
Weighted average shares outstanding, Class A Common
shares subject to possible redemption |
| | | | 2,714,751 | | | | | | 6,626,172 | | | | | | 5,972,785 | | | | | | 8,782,192 | | |
Basic and diluted net (loss) income per share, Class A common shares, redeemable
|
| | | | (0.09) | | | | | | (0.01) | | | | | | (0.06) | | | | | | 0.02 | | |
Weighted average shares outstanding, Class A and Class B common shares, non-redeemable
|
| | | | 3,075,000 | | | | | | 3,075,000 | | | | | | 3,075,000 | | | | | | 2,984,589 | | |
Basic and diluted net loss per share, Class A and Class B common shares, non-redeemable
|
| | | | (0.09) | | | | | | (0.01) | | | | | | (0.06) | | | | | | 0.02 | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma Combined
Assuming Maximum Redemption — No Waiver of the Minimum Cash Condition |
| |
Pro Forma Combined
Assuming Maximum Redemption — With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 2.1% | | | | | | 1,445,176 | | | | | | 1.1% | | | | | | 1,150,000 | | | | | | 0.9% | | |
RFAC Initial Stockholders
|
| | | | 4,875,000 | | | | | | 3.9% | | | | | | 4,875,000 | | | | | | 3.9% | | | | | | 4,875,000 | | | | | | 3.9% | | |
EBC Founder Shares
|
| | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | |
GCL Shareholders
|
| | | | 120,000,000 | | | | | | 93.8% | | | | | | 120,000,000 | | | | | | 94.8% | | | | | | 120,000,000 | | | | | | 95.1% | | |
Total | | | | | 127,799,369 | | | | | | 100.0% | | | | | | 126,520,176 | | | | | | 100.0% | | | | | | 126,225,000 | | | | | | 100.0% | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma Combined
Assuming Maximum Redemption — No Waiver of the Minimum Cash Condition |
| |
Pro Forma Combined
Assuming Maximum Redemption — With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 1.9% | | | | | | 1,445,176 | | | | | | 1.0% | | | | | | 1,150,000 | | | | | | 0.8% | | |
Sponsor and its Affiliates
|
| | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
EBC
|
| | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | |
Company Shareholders
|
| | | | 120,000,000 | | | | | | 83.2% | | | | | | 120,000,000 | | | | | | 84.0% | | | | | | 120,000,000 | | | | | | 84.1% | | |
RFAC Public Warrants
|
| | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.1% | | |
Total | | | | | 144,299,369 | | | | | | 100.0% | | | | | | 143,020,176 | | | | | | 100.0% | | | | | | 142,725,000 | | | | | | 100.0% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma Combined
|
| |||||||||||||||
| | |
Historical
|
| |
Pro Forma
|
| |
Assuming
No Redemption |
| |
Assuming
Maximum Redemption — No Waiver of the Minimum Cash Condition |
| |
Assuming
Maximum Redemption — With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||
| | |
RFAC
|
| |
GCL
|
| |
RFAC
|
| |
GCL
|
| ||||||||||||||||||||||||||||||
Statement of Operations
Data – For the year ended March 31, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | — | | | | | $ | 97,534,701 | | | | | $ | — | | | | | $ | 97,534,701 | | | | | $ | 97,534,701 | | | | | $ | 97,534,701 | | | | | $ | 97,534,701 | | |
Loss from operations
|
| | | $ | (2,620,882) | | | | | $ | (2,394,072) | | | | | $ | (2,620,882) | | | | | $ | (2,394,072) | | | | | $ | (35,289,585) | | | | | $ | (35,289,585) | | | | | $ | (35,289,585) | | |
Net loss
|
| | | $ | (565,418) | | | | | $ | (1,960,956) | | | | | $ | (565,418) | | | | | $ | (1,960,956) | | | | | $ | (35,607,930) | | | | | $ | (35,607,930) | | | | | $ | (35,607,930) | | |
Basic and diluted loss per share
|
| | | $ | (0.06) | | | | | $ | (0.05) | | | | | $ | (0.06) | | | | | $ | (0.05) | | | | | $ | (0.28) | | | | | $ | (0.28) | | | | | $ | (0.28) | | |
Balance sheet data – as of March 31, 2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | $ | 246,202 | | | | | $ | 32,566,905 | | | | | $ | 651,019 | | | | | $ | 52,122,443 | | | | | $ | 55,214,699 | | | | | $ | 40,947,813 | | | | | $ | 29,947,813 | | |
Total Assets
|
| | | $ | 29,964,226 | | | | | $ | 49,558,244 | | | | | $ | 18,402,125 | | | | | $ | 69,583,244 | | | | | $ | 71,140,184 | | | | | $ | 56,873,298 | | | | | $ | 45,873,298 | | |
Total current liabilities
|
| | | $ | 5,115,739 | | | | | $ | 30,395,238 | | | | | $ | 6,127,434 | | | | | $ | 30,395,238 | | | | | $ | 31,352,118 | | | | | $ | 31,352,118 | | | | | $ | 23,644,227 | | |
Total Liabilities
|
| | | $ | 5,115,739 | | | | | $ | 32,933,085 | | | | | $ | 6,127,434 | | | | | $ | 32,933,085 | | | | | $ | 33,889,965 | | | | | $ | 33,889,965 | | | | | $ | 26,182,074 | | |
Commitments and Contingencies
|
| | | $ | 29,528,809 | | | | | $ | 700,000 | | | | | $ | 17,558,995 | | | | | $ | 700,000 | | | | | $ | | | | | $ | | | | | $ | | | |||
Total (deficit) equity
|
| | | $ | (4,680,322) | | | | | $ | 15,925,159 | | | | | $ | (5,284,304) | | | | | $ | 35,950,159 | | | | | $ | 37,250,219 | | | | | $ | 22,983,333 | | | | | $ | 19,691,224 | | |
| | | | | | | | | | | | | | |
Pro Forma Combined
|
| |||||||||||||||
| | |
Historical
|
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption — No Waiver of the Minimum Cash Condition |
| |
Assuming
Maximum Redemption — With Waiver of the Minimum Cash Condition |
| ||||||||||||||||||
| | |
RFAC
|
| |
GCL
|
| ||||||||||||||||||||||||
Statement of Operations Data – For the Year
Ended March 31, 2024 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (565,418) | | | | | $ | (1,960,956) | | | | | $ | (35,607,930) | | | | | $ | (35,607,930) | | | | | $ | (35,607,930) | | |
Shareholders’ equity (deficit)
|
| | | $ | (4,680,322) | | | | | $ | 15,925,159 | | | | | $ | 37,250,219 | | | | | $ | 22,983,333 | | | | | $ | 19,691,224 | | |
Basic and diluted weighted average shares outstanding of Class A common shares, redeemable
|
| | | | 5,972,785 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Book value (deficit) per class A Common stock subject to possible redemption
|
| | | $ | (0.52) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding of Class A common shares, non-redeemable
|
| | | | 3,075,000 | | | | | | 25,906,178 | | | | | | 127,799,369 | | | | | | 126,520,176 | | | | | | 126,225,000 | | |
Book value (deficit) per class A Common stock, non-redeemable
|
| | | $ | (0.52) | | | | | $ | 0.61 | | | | | $ | 0.29 | | | | | $ | 0.18 | | | | | $ | 0.16 | | |
| | |
Pro Forma Combined
(Assuming No Redemptions) |
| |
Pro Forma Combined
Assuming Maximum Redemption — No Waiver of the Minimum Cash Condition |
| |
Pro Forma Combined
Assuming Maximum Redemption — With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 1.9% | | | | | | 1,445,176 | | | | | | 1.0% | | | | | | 1,150,000 | | | | | | 0.8% | | |
RFAC Initial Stockholders
|
| | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
EBC Founder Shares
|
| | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | |
GCL Shareholders
|
| | | | 120,000,000 | | | | | | 83.2% | | | | | | 120,000,000 | | | | | | 84.0% | | | | | | 120,000,000 | | | | | | 84.1% | | |
RFAC Public Warrants
|
| | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.1% | | |
Total | | | | | 144,299,369 | | | | | | 100.0% | | | | | | 143,020,176 | | | | | | 100.0% | | | | | | 142,725,000 | | | | | | 100.0% | | |
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions No Waiver of the Minimum Cash Condition |
| |
Scenario 3
Assuming Maximum Redemptions With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(1)
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 188,235 | | | | | $ | 323,347 | | | | | | (B) | | | | | $ | 593,052 | | | | | $ | 2,677,059 | | | | | $ | (469,462) | | | | | | (G) | | | | | $ | 22,232,597 | | | | | $ | 17,751,106 | | | | | | (I) | | | | | $ | 25,266,886 | | | | | $ | (14,266,886) | | | | | | (R) | | | | | $ | 11,000,000 | | | | | $ | (25,266,886) | | | | | | (R) | | | | | $ | — | | |
| | | | | — | | | | | | 81,470 | | | | | | (F) | | | | | | — | | | | | | — | | | | | | 20,025,000 | | | | | | (H) | | | | | | — | | | | | | (3,000,438) | | | | | | (L) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (2,809,431) | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (9,500,000) | | | | | | (M) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Restricted Cash
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,656,678 | | | | | | — | | | | | | | | | | | | 1,656,678 | | | | | | — | | | | | | | | | | | | 1,656,678 | | | | | | — | | | | | | | | | | | | 1,656,678 | | | | | | — | | | | | | | | | | | | 1,656,678 | | |
Accounts receivable, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 17,413,086 | | | | | | — | | | | | | | | | | | | 17,413,086 | | | | | | — | | | | | | | | | | | | 17,413,086 | | | | | | — | | | | | | | | | | | | 17,413,086 | | | | | | — | | | | | | | | | | | | 17,413,086 | | |
Amount due from related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 21,880 | | | | | | — | | | | | | | | | | | | 21,880 | | | | | | — | | | | | | | | | | | | 21,880 | | | | | | — | | | | | | | | | | | | 21,880 | | | | | | — | | | | | | | | | | | | 21,880 | | |
Inventories, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 4,826,217 | | | | | | — | | | | | | | | | | | | 4,826,217 | | | | | | — | | | | | | | | | | | | 4,826,217 | | | | | | — | | | | | | | | | | | | 4,826,217 | | | | | | — | | | | | | | | | | | | 4,826,217 | | |
Other receivable and other current
assets, net
|
| | | | 57,967 | | | | | | — | | | | | | | | | | | | 57,967 | | | | | | 460,997 | | | | | | — | | | | | | | | | | | | 460,997 | | | | | | — | | | | | | | | | | | | 518,964 | | | | | | — | | | | | | | | | | | | 518,964 | | | | | | — | | | | | | | | | | | | 518,964 | | |
Prepayments, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 5,510,988 | | | | | | — | | | | | | | | | | | | 5,510,988 | | | | | | — | | | | | | | | | | | | 5,510,988 | | | | | | — | | | | | | | | | | | | 5,510,988 | | | | | | — | | | | | | | | | | | | 5,510,988 | | |
Total current assets
|
| | | | 246,202 | | | | | | 404,817 | | | | | | | | | | | | 651,019 | | | | | | 32,566,905 | | | | | | 19,555,538 | | | | | | | | | | | | 52,122,443 | | | | | | 2,441,237 | | | | | | | | | | | | 55,214,699 | | | | | | (14,266,886) | | | | | | | | | | | | 40,947,813 | | | | | | (25,266,886) | | | | | | | | | | | | 29,947,813 | | |
Property and equipment, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 505,111 | | | | | | — | | | | | | | | | | | | 505,111 | | | | | | — | | | | | | | | | | | | 505,111 | | | | | | — | | | | | | | | | | | | 505,111 | | | | | | — | | | | | | | | | | | | 505,111 | | |
Definite-lived intangible assets, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 3,273,226 | | | | | | — | | | | | | | | | | | | 3,273,226 | | | | | | — | | | | | | | | | | | | 3,273,226 | | | | | | — | | | | | | | | | | | | 3,273,226 | | | | | | — | | | | | | | | | | | | 3,273,226 | | |
Indefinite-lived intangible assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,858,114 | | | | | | — | | | | | | | | | | | | 6,858,114 | | | | | | — | | | | | | | | | | | | 6,858,114 | | | | | | — | | | | | | | | | | | | 6,858,114 | | | | | | — | | | | | | | | | | | | 6,858,114 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,990,394 | | | | | | — | | | | | | | | | | | | 2,990,394 | | | | | | — | | | | | | | | | | | | 2,990,394 | | | | | | — | | | | | | | | | | | | 2,990,394 | | | | | | — | | | | | | | | | | | | 2,990,394 | | |
Long-term investment
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 71,045 | | | | | | — | | | | | | | | | | | | 71,045 | | | | | | — | | | | | | | | | | | | 71,045 | | | | | | — | | | | | | | | | | | | 71,045 | | | | | | — | | | | | | | | | | | | 71,045 | | |
Other receivable, non-current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 167,000 | | | | | | — | | | | | | | | | | | | 167,000 | | | | | | — | | | | | | | | | | | | 167,000 | | | | | | — | | | | | | | | | | | | 167,000 | | | | | | — | | | | | | | | | | | | 167,000 | | |
Operating leases right-of-use assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,128,066 | | | | | | — | | | | | | | | | | | | 1,128,066 | | | | | | — | | | | | | | | | | | | 1,128,066 | | | | | | — | | | | | | | | | | | | 1,128,066 | | | | | | — | | | | | | | | | | | | 1,128,066 | | |
Finance leases right-of-use assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 470,100 | | | | | | — | | | | | | | | | | | | 470,100 | | | | | | — | | | | | | | | | | | | 470,100 | | | | | | — | | | | | | | | | | | | 470,100 | | | | | | — | | | | | | | | | | | | 470,100 | | |
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 462,429 | | | | | | — | | | | | | | | | | | | 462,429 | | | | | | — | | | | | | | | | | | | 462,429 | | | | | | — | | | | | | | | | | | | 462,429 | | | | | | — | | | | | | | | | | | | 462,429 | | |
Deferred merger costs
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,065,854 | | | | | | 469,462 | | | | | | (G) | | | | | | 1,535,316 | | | | | | (990,854) | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (544,462) | | | | | | (K) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Investments held in Trust Account
|
| | | | 29,718,024 | | | | | | 774,740 | | | | | | (A) | | | | | | 17,751,106 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (17,751,106) | | | | | | (I) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | (13,136,585) | | | | | | (C) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | 544,462 | | | | | | (D) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | (149,535) | | | | | | (E) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total Assets
|
| | | $ | 29,964,226 | | | | | $ | (11,562,101) | | | | | | | | | | | $ | 18,402,125 | | | | | $ | 49,558,244 | | | | | $ | 20,025,000 | | | | | | | | | | | $ | 69,583,244 | | | | | $ | (16,845,185) | | | | | | | | | | | $ | 71,140,184 | | | | | $ | (14,266,886) | | | | | | | | | | | $ | 56,873,298 | | | | | $ | (25,266,886) | | | | | | | | | | | $ | 45,873,298 | | |
Liabilities, Temporary Equity, and
Shareholders’ Deficit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Banking facilities, current
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | | | | $ | 8,812,807 | | |
Bank overdraft
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (7,707,891) | | | | | | (R) | | | | | | (7,707,891) | | |
Account payable
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 7,016,238 | | | | | | — | | | | | | | | | | | | 7,016,238 | | | | | | — | | | | | | | | | | | | 7,016,238 | | | | | | — | | | | | | | | | | | | 7,016,238 | | | | | | — | | | | | | | | | | | | 7,016,238 | | |
Account payable, related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6,567,480 | | | | | | — | | | | | | | | | | | | 6,567,480 | | | | | | — | | | | | | | | | | | | 6,567,480 | | | | | | — | | | | | | | | | | | | 6,567,480 | | | | | | — | | | | | | | | | | | | 6,567,480 | | |
Contract liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 209,903 | | | | | | — | | | | | | | | | | | | 209,903 | | | | | | — | | | | | | | | | | | | 209,903 | | | | | | — | | | | | | | | | | | | 209,903 | | | | | | — | | | | | | | | | | | | 209,903 | | |
Accounts payable and accrued expense and accrued
liabilities |
| | | | 1,524,167 | | | | | | — | | | | | | | | | | | | 1,524,167 | | | | | | 3,101,586 | | | | | | — | | | | | | | | | | | | 3,101,586 | | | | | | (1,432,200) | | | | | | (M) | | | | | | 3,000,099 | | | | | | — | | | | | | | | | | | | 3,000,099 | | | | | | — | | | | | | | | | | | | 3,000,099 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (193,454) | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Deferred offering cost
|
| | | | | | | | | | 544,462 | | | | | | (D) | | | | | | 544,462 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (544,462) | | | | | | (K) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Operating lease liabilities, current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 792,197 | | | | | | — | | | | | | | | | | | | 792,197 | | | | | | — | | | | | | | | | | | | 792,197 | | | | | | — | | | | | | | | | | | | 792,197 | | | | | | — | | | | | | | | | | | | 792,197 | | |
Contingent consideration for
acquisition, current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,319,000 | | | | | | — | | | | | | | | | | | | 2,319,000 | | | | | | — | | | | | | | | | | | | 2,319,000 | | | | | | — | | | | | | | | | | | | 2,319,000 | | | | | | — | | | | | | | | | | | | 2,319,000 | | |
Finance lease liabilities, current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 72,868 | | | | | | — | | | | | | | | | | | | 72,868 | | | | | | — | | | | | | | | | | | | 72,868 | | | | | | — | | | | | | | | | | | | 72,868 | | | | | | — | | | | | | | | | | | | 72,868 | | |
Amount due to related parties
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 486,016 | | | | | | — | | | | | | | | | | | | 486,016 | | | | | | — | | | | | | | | | | | | 486,016 | | | | | | — | | | | | | | | | | | | 486,016 | | | | | | — | | | | | | | | | | | | 486,016 | | |
Franchise tax payable
|
| | | | 38,750 | | | | | | | | | | | | | | | | | | 38,750 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 38,750 | | | | | | — | | | | | | | | | | | | 38,750 | | | | | | — | | | | | | | | | | | | 38,750 | | |
Income tax payable
|
| | | | 50,465 | | | | | | 62,416 | | | | | | (E) | | | | | | 112,881 | | | | | | 1,017,143 | | | | | | — | | | | | | | | | | | | 1,017,143 | | | | | | — | | | | | | | | | | | | 1,130,024 | | | | | | — | | | | | | | | | | | | 1,130,024 | | | | | | — | | | | | | | | | | | | 1,130,024 | | |
Excise tax payable
|
| | | | 906,736 | | | | | | — | | | | | | | | | | | | 906,736 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | 906,736 | | | | | | — | | | | | | | | | | | | 906,736 | | | | | | — | | | | | | | | | | | | 906,736 | | |
Promissory note – related party
|
| | | | 1,202,992 | | | | | | 323,347 | | | | | | (B) | | | | | | 1,526,339 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (1,526,339) | | | | | | (L) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Due to sponsor
|
| | | | 1,392,629 | | | | | | 81,470 | | | | | | (F) | | | | | | 1,474,099 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (1,474,099) | | | | | | (L) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total current liabilities
|
| | | | 5,115,739 | | | | | | 1,011,695 | | | | | | | | | | | | 6,127,434 | | | | | | 30,395,238 | | | | | | — | | | | | | | | | | | | 30,395,238 | | | | | | (5,170,554) | | | | | | | | | | | | 31,352,118 | | | | | | — | | | | | | | | | | | | 31,352,118 | | | | | | (7,707,891) | | | | | | | | | | | | 23,644,227 | | |
Operating lease liabilities, non-
current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 370,103 | | | | | | — | | | | | | | | | | | | 370,103 | | | | | | — | | | | | | | | | | | | 370,103 | | | | | | — | | | | | | | | | | | | 370,103 | | | | | | — | | | | | | | | | | | | 370,103 | | |
Finance lease liabilities, non-current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 234,765 | | | | | | — | | | | | | | | | | | | 234,765 | | | | | | — | | | | | | | | | | | | 234,765 | | | | | | — | | | | | | | | | | | | 234,765 | | | | | | — | | | | | | | | | | | | 234,765 | | |
Banking facilities, non-current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 208,010 | | | | | | — | | | | | | | | | | | | 208,010 | | | | | | — | | | | | | | | | | | | 208,010 | | | | | | — | | | | | | | | | | | | 208,010 | | | | | | — | | | | | | | | | | | | 208,010 | | |
Contingent consideration for
acquisition, non-current
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,378,000 | | | | | | — | | | | | | | | | | | | 1,378,000 | | | | | | — | | | | | | | | | | | | 1,378,000 | | | | | | — | | | | | | | | | | | | 1,378,000 | | | | | | — | | | | | | | | | | | | 1,378,000 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 346,969 | | | | | | — | | | | | | | | | | | | 346,969 | | | | | | — | | | | | | | | | | | | 346,969 | | | | | | — | | | | | | | | | | | | 346,969 | | | | | | — | | | | | | | | | | | | 346,969 | | |
Total Liabilities
|
| | | | 5,115,739 | | | | | | 1,011,695 | | | | | | | | | | | | 6,127,434 | | | | | | 32,933,085 | | | | | | — | | | | | | | | | | | | 32,933,085 | | | | | | (5,170,554) | | | | | | | | | | | | 33,889,965 | | | | | | — | | | | | | | | | | | | 33,889,965 | | | | | | (7,707,891) | | | | | | | | | | | | 26,182,074 | | |
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions No Waiver of the Minimum Cash Condition |
| |
Scenario 3
Assuming Maximum Redemptions With Waiver of the Minimum Cash Condition |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(1)
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
(Historical)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
(Pro Forma)
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to
possible redemption
|
| | | | 29,528,809 | | | | | | 774,740 | | | | | | (A) | | | | | | 17,558,995 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (17,558,995) | | | | | | (R) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | (13,136,585) | | | | | | (C) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | 544,462 | | | | | | (D) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | (152,431) | | | | | | (E) | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares subject to possible
redemption
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 700,000 | | | | | | — | | | | | | | | | | | | 700,000 | | | | | | (700,000) | | | | | | (Q) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Stockholders’ Deficit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Common Stock
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 423 | | | | | | (J) | | | | | | 12,780 | | | | | | (128) | | | | | | (R) | | | | | | 12,652 | | | | | | (157) | | | | | | (R) | | | | | | 12,623 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157 | | | | | | (R) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,000 | | | | | | (O) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200 | | | | | | (P) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class A common stock
|
| | | | 308 | | | | | | — | | | | | | | | | | | | 308 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (308) | | | | | | (J) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Class B common stock
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Ordinary share
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,592 | | | | | | — | | | | | | | | | | | | 2,592 | | | | | | (2,592) | | | | | | (O) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,738,012 | | | | | | 20,025,000 | | | | | | (H) | | | | | | 21,763,012 | | | | | | (5,284,727) | | | | | | (J) | | | | | | 53,327,515 | | | | | | (14,266,758) | | | | | | (R) | | | | | | 39,060,757 | | | | | | (17,558,838) | | | | | | (R) | | | | | | 35,768,677 | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (9,408) | | | | | | (O) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 19,999,800 | | | | | | (P) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 700,000 | | | | | | (Q) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (1,400,000) | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 17,558,838 | | | | | | (R) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
(Accumulated deficit) Retained
earnings
|
| | | | (4,680,630) | | | | | | (544,462) | | | | | | (D) | | | | | | (5,284,612) | | | | | | 11,938,374 | | | | | | — | | | | | | | | | | | | 11,938,374 | | | | | | 5,284,612 | | | | | | (J) | | | | | | (18,336,257) | | | | | | — | | | | | | | | | | | | (18,336,257) | | | | | | — | | | | | | | | | | | | (18,336,257) | | |
| | | | | — | | | | | | (211,951) | | | | | | (E) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (20,000,000) | | | | | | (P) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | 152,431 | | | | | | (E) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (2,206,831) | | | | | | (N) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (8,067,800) | | | | | | (M) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Accumulated other comprehensive
loss
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (120,551) | | | | | | — | | | | | | | | | | | | (120,551) | | | | | | — | | | | | | | | | | | | (120,551) | | | | | | — | | | | | | | | | | | | (120,551) | | | | | | — | | | | | | | | | | | | (120,551) | | |
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,366,732 | | | | | | — | | | | | | | | | | | | 2,366,732 | | | | | | — | | | | | | | | | | | | 2,366,732 | | | | | | — | | | | | | | | | | | | 2,366,732 | | | | | | — | | | | | | | | | | | | 2,366,732 | | |
Total Shareholders’ (Deficit) Equity
|
| | | | (4,680,322) | | | | | | (603,982) | | | | | | | | | | | | (5,284,304) | | | | | | 15,925,159 | | | | | | 20,025,000 | | | | | | | | | | | | 35,950,159 | | | | | | 6,584,364 | | | | | | | | | | | | 37,250,219 | | | | | | (14,266,886) | | | | | | | | | | | | 22,983,333 | | | | | | (17,558,995) | | | | | | | | | | | | 19,691,224 | | |
Total Liabilities, Temporary Equity,
and Shareholders’ (Deficit) Equity
|
| | | $ | 29,964,226 | | | | | $ | (11,562,101) | | | | | | | | | | | $ | 18,402,125 | | | | | $ | 49,558,244 | | | | | $ | 20,025,000 | | | | | | | | | | | $ | 69,583,244 | | | | | $ | (16,845,185) | | | | | | | | | | | $ | 71,140,184 | | | | | $ | (14,266,886) | | | | | | | | | | | $ | 56,873,298 | | | | | $ | (25,266,886) | | | | | | | | | | | $ | 45,873,298 | | |
|
| | | | | | | | | | | | | | |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions No Waiver of the Minimum Cash Condition |
| |
Scenario 3
Assuming Maximum Redemptions With Waiver of the Minimum Cash Condition |
| ||||||||||||||||||||||||||||||||||||
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
| | |
(Historical)
|
| |
(Historical)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 97,534,701 | | | | | $ | — | | | | | | | | $ | 97,534,701 | | | | | $ | — | | | | | | | | $ | 97,534,701 | | | | | $ | — | | | | | | | | $ | 97,534,701 | | |
Cost of revenues
|
| | | | — | | | | | | (84,216,243) | | | | | | — | | | | | | | | | (84,216,243) | | | | | | — | | | | | | | | | (84,216,243) | | | | | | — | | | | | | | | | (84,216,243) | | |
Operating expenses: | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses
|
| | | | (2,620,882) | | | | | | (13,109,638) | | | | | | (10,274,631) | | | |
(CC)
|
| | | | (26,005,151) | | | | | | — | | | | | | | | | (26,005,151) | | | | | | — | | | | | | | | | (26,005,151) | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | (20,000,000) | | | |
(DD)
|
| | | | (20,000,000) | | | | | | — | | | | | | | | | (20,000,000) | | | | | | — | | | | | | | | | (20,000,000) | | |
Selling expenses
|
| | | | — | | | | | | (2,602,892) | | | | | | — | | | | | | | | | (2,602,892) | | | | | | — | | | | | | | | | (2,602,892) | | | | | | — | | | | | | | | | (2,602,892) | | |
Total operating expenses
|
| | | | (2,620,882) | | | | | | (15,712,530) | | | | | | (30,274,631) | | | | | | | | | (48,608,043) | | | | | | — | | | | | | | | | (48,608,043) | | | | | | — | | | | | | | | | (48,608,043) | | |
Loss from Operations
|
| | | | (2,620,882) | | | | | | (2,394,072) | | | | | | (30,274,631) | | | | | | | | | (35,289,585) | | | | | | — | | | | | | | | | (35,289,585) | | | | | | — | | | | | | | | | (35,289,585) | | |
Other income (expense), net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earned on investment held in Trust Account
|
| | | | 2,822,256 | | | | | | — | | | | | | (2,822,256) | | | |
(AA)
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Franchise tax expenses
|
| | | | (200,996) | | | | | | — | | | | | | — | | | | | | | | | (200,996) | | | | | | — | | | | | | | | | (200,996) | | | | | | — | | | | | | | | | (200,996) | | |
Tax underpayment penalty
|
| | | | (15,331) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Other income, net
|
| | | | — | | | | | | 1,266,239 | | | | | | — | | | | | | | | | 1,266,239 | | | | | | — | | | | | | | | | 1,266,239 | | | | | | — | | | | | | | | | 1,266,239 | | |
Interest expense
|
| | | | — | | | | | | (507,803) | | | | | | — | | | | | | | | | (507,803) | | | | | | — | | | | | | | | | (507,803) | | | | | | — | | | | | | | | | (507,803) | | |
Change in fair value of acquisition payable
|
| | | | — | | | | | | (272,029) | | | | | | — | | | | | | | | | (272,029) | | | | | | — | | | | | | | | | (272,029) | | | | | | — | | | | | | | | | (272,029) | | |
Total other income (expense), net
|
| | | | 2,605,929 | | | | | | 486,407 | | | | | | (2,822,256) | | | | | | | | | 285,411 | | | | | | — | | | | | | | | | 285,411 | | | | | | — | | | | | | | | | 285,411 | | |
Loss before income taxes
|
| | | | (14,953) | | | | | | (1,907,665) | | | | | | (33,096,887) | | | | | | | | | (35,004,174) | | | | | | — | | | | | | | | | (35,004,174) | | | | | | — | | | | | | | | | (35,004,174) | | |
Provision for income taxes
|
| | | | (550,465) | | | | | | (53,291) | | | | | | — | | | | | | | | | (603,756) | | | | | | — | | | | | | | | | (603,756) | | | | | | — | | | | | | | | | (603,756) | | |
Net loss
|
| | | | (565,418) | | | | | | (1,960,956) | | | | | | (33,096,887) | | | | | | | | | (35,607,930) | | | | | | — | | | | | | | | | (35,607,930) | | | | | | — | | | | | | | | | (35,607,930) | | |
Less: net loss attributable to noncontrolling
interest |
| | | | — | | | | | | (587,452) | | | | | | — | | | | | | | | | (587,452) | | | | | | — | | | | | | | | | (587,452) | | | | | | — | | | | | | | | | (587,452) | | |
Net loss attributable to ordinary shareholders
|
| | | $ | (565,418) | | | | | $ | (1,373,504) | | | | | $ | (33,096,887) | | | | | | | | $ | (35,020,478) | | | | | $ | — | | | | | | | | $ | (35,020,478) | | | | | $ | — | | | | | | | | $ | (35,020,478) | | |
Basic and diluted weighted average shares
outstanding of Class A common shares, redeemable |
| | | | 5,972,785 | | | | | | | | | | | | (5,972,785) | | | |
(BB)
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Basic and diluted net loss per share, Class A
common shares, redeemable |
| | | $ | (0.06) | | | | | | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding, Class A and Class B common shares, non-redeemable
|
| | | | 3,075,000 | | | | | | | | | | | | 124,724,369 | | | |
(BB)
|
| | | | 127,799,369 | | | | | | (1,279,193) | | | |
(BB)
|
| | | | 126,520,176 | | | | | | (1,574,369) | | | |
(BB)
|
| | | | 126,225,000 | | |
Basic and diluted net loss per share, Class A
and Class B common shares, non- redeemable |
| | | $ | (0.06) | | | | | | | | | | | | | | | | | | | | $ | (0.28) | | | | | | | | | | | | | | $ | (0.28) | | | | | | | | | | | | | | $ | (0.28) | | |
Basic and diluted weighted average of ordinary shares outstanding
|
| | | | | | | | | | 25,906,178 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | | | | | | | $ | (0.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
For the Year Ended March 31, 2024
|
| |||||||||||||||
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions — No Waiver of the Minimum Cash Condition) |
| |
Pro Forma
Combined (Assuming Maximum Redemptions — With Waiver of the Minimum Cash Condition) |
| |||||||||
Pro forma net loss attributable to the shareholders
|
| | | $ | (35,020,478) | | | | | $ | (35,020,478) | | | | | $ | (35,020,478) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 127,799,369 | | | | | | 126,520,176 | | | | | | 126,225,000 | | |
Pro forma loss per share – basic and diluted
|
| | | $ | (0.28) | | | | | $ | (0.28) | | | | | $ | (0.28) | | |
Weighted average shares calculation, basic and diluted | | | | | | | | | | | | | | | | | | | |
Common Stock | | | | | | | | | | | | | | | | | | | |
RFAC Public share
|
| | | | 2,724,369 | | | | | | 2,724,369 | | | | | | 2,724,369 | | |
RFAC Initial SPAC Management shares
|
| | | | 4,875,000 | | | | | | 4,875,000 | | | | | | 4,875,000 | | |
EBC Founder Shares
|
| | | | 200,000 | | | | | | 200,000 | | | | | | 200,000 | | |
RFAC Public Shares redeemed
|
| | | | — | | | | | | (1,279,193) | | | | | | (1,574,369) | | |
RFAC shares issued in the Business
Combination |
| | | | 120,000,000 | | | | | | 120,000,000 | | | | | | 120,000,000 | | |
Total weighted average shares outstanding
|
| | | | 127,799,369 | | | | | | 126,520,176 | | | | | | 126,225,000 | | |
|
Jacky Choo See Wee
|
| | Group Chairman and Chief Executive Officer of Epicsoft Asia | |
| Sebastian Toke | | | Group Chief Executive Officer | |
|
Keith Liu Min Tzau
|
| | Deputy Group Chief Executive Officer, Chief Marketing Officer and Head of Publishing | |
| Ooi Chee Eng | | | Group Chief Financial Officer | |
| Clement Wong | | | Chief Operating Officer | |
Projected Revenue ($m)
|
| |
FY2024
|
| |
FY2025
|
| |
FY2026
|
| |||||||||
Game Distribution, Marketing and acquired businesses(1)
|
| | | | 123.2 | | | | | | 202.2 | | | | | | 241.3 | | |
Game Publishing(2)
|
| | | | 27.5 | | | | | | 49.3 | | | | | | 67.7 | | |
Total Revenue
|
| | | | 150.7 | | | | | | 251.5 | | | | | | 309.0 | | |
Projected EBITDA ($m)
|
| |
FY2024
|
| |
FY2025
|
| |
FY2026
|
| |||||||||
Game Distribution, Marketing and acquired businesses(1)
|
| | | | 10.0 | | | | | | 14.6 | | | | | | 18.6 | | |
Game Publishing(2)
|
| | | | 4.1 | | | | | | 6.9 | | | | | | 10.1 | | |
EBITDA
|
| | | | 14.1 | | | | | | 21.5 | | | | | | 28.7 | | |
Net Profit Before Tax
|
| | | | 3.0 | | | | | | 12.7 | | | | | | 17.3 | | |
Net Profit After Tax
|
| | | | 1.5 | | | | | | 10.2 | | | | | | 14.1 | | |
Projected Revenue ($m)
|
| |
FY2025
|
| |
FY2026
|
| ||||||
Game Distribution, Marketing and acquired businesses
|
| | | | 226.9(1) | | | | | | 454.3(2) | | |
Game Publishing
|
| | | | 23.9(3) | | | | | | 42.9(4) | | |
Total Revenue
|
| | | | 250.8 | | | | | | 497.2 | | |
Projected EBITDA ($m)
|
| |
FY2025
|
| |
FY2026
|
| ||||||
Game Distribution, Marketing and acquired businesses
|
| | | | 13.5(1) | | | | | | 28.9(2) | | |
Game Publishing
|
| | | | 9.7(3) | | | | | | 13.4(4) | | |
EBITDA
|
| | | | 23.2 | | | | | | 42.3 | | |
Net Profit Before Tax
|
| | | | 16.6 | | | | | | 34.5 | | |
Net Profit After Tax
|
| | | | 13.7 | | | | | | 28.7 | | |
| | |
RFAC CHARTER
|
| |
PUBCO CHARTER
|
|
Governance Proposal A – Authorized Shares of Stock | | | The RFAC Charter authorizes a total of 401,000,000 shares consisting of 380,000,000 shares of RFAC Class A Common Stock; 20,000,000 shares of RFAC Class B Common Stock and 1,000,000 shares of preferred stock | | | The authorized share capital of the PubCo is US$50,000 divided into 500,000,000 shares of a par value of US$0.0001 each. | |
Governance Proposal B – Dual Class of Stock | | | The RFAC Charter provides for two classes of RFAC Common Stock — Class A and Class B — with the shares of RFAC Class B Common Stock to convert into shares of RFAC Class A Common Stock upon completion of an initial business combination | | | The PubCo Charter provides for only one class of ordinary shares although it authorizes the board to divide the authorized ordinary shares into different classes which may have differing rights and restrictions, as determined by the board. | |
Governance Proposal C – Provisions Applicable to Blank Stock Companies. | | | Article IX of the RFAC Charter sets forth various provisions that are applicable to RFAC’s operation as a blank check company prior to its initial business combination. | | | The PubCo Charter does not include any of these blank check company provisions. | |
Governance Proposal D – Removal of Directors | | | RFAC’s Charter provides that directors may only be removed for cause and only upon the affirmative vote of the holders of at least a majority of the outstanding shares; further, as long as there are any shares of RFAC Class B Common Stock outstanding, any removal will also require the affirmative vote of the holders of at least a majority of the RFAC Class B Common Stock shares outstanding. | | | Under the PubCo Charter, any director may be removed, with or without cause, by an ordinary resolution which requires the affirmative of a simple majority of the shares entitled to vote at a general meeting of PubCo. Directors may also be removed by notice in writing signed by not less than three-fourths of all the Directors in number and may otherwise cease to hold office in any other manner provided for in the PubCo Charter. | |
Name
|
| |
Age
|
| |
Title
|
|
Tse Meng Ng | | |
50
|
| | Chairman and Chief Executive Officer | |
Han Hsiung Lim | | |
48
|
| | Chief Financial Officer, Chief Operating Officer and Director | |
Melvin Xeng Thou Ong | | |
39
|
| | Independent Director | |
Simon Eng Hock Ong | | |
57
|
| | Independent Director | |
Vincent Yang Hui | | |
34
|
| | Independent Director | |
Mark:
|
| |
Trademark No.:
|
| |
International Class(es):
|
| |
Registration Date:
|
|
![]()
Titan Academy emblem
|
| |
40202008815V
|
| |
Class 41 (Nice Classification)
|
| |
April 30, 2020
|
|
![]()
T1T5
|
| |
40201923456S
|
| |
Class 41 (Nice Classification)
|
| |
October 25, 2019
|
|
Mark:
|
| |
Application No.:
|
| |
International Class(es):
|
| |
Filing Date:
|
|
![]()
Titan Academy emblem
|
| |
40202259168G
|
| |
Class 41 (Nice Classification)
|
| |
26 Oct 2022
|
|
|
Media Production
|
| | | | 9 | | |
|
Content Development and Publishing
|
| | | | 8 | | |
|
Operations
|
| | | | 29 | | |
|
Sales and Marketing
|
| | | | 42 | | |
|
Finance
|
| | | | 13 | | |
|
Management and Administration
|
| | | | 19 | | |
|
Total
|
| | | | 120 | | |
| | |
For the Nine
Months Ended September 30, 2024 |
| |
For the Nine
Months Ended September 30, 2023 |
| ||||||
Cash Flows from Operating Activities:
|
| | | $ | (762,543) | | | | | $ | (1,252,878) | | |
Cash Flows from Investing Activities:
|
| | | | 13,184,721 | | | | | | 75,972,675 | | |
Cash Flows from Financing Activities:
|
| | | $ | (12,591,961) | | | | | $ | (74,735,490) | | |
| | |
For the Years Ended March 31,
|
| |
Change
|
| |
Change
% |
| |||||||||||||||||||||||||||
| | |
2024
|
| |
%
|
| |
2023
|
| |
%
|
| ||||||||||||||||||||||||
Physical copies sold
|
| | | | 1,234,149 | | | | | | 24.6% | | | | | | 1,006,162 | | | | | | 37.9% | | | | | | 227,987 | | | | | | 22.7% | | |
Digital copies sold
|
| | | | 3,787,922 | | | | | | 75.4% | | | | | | 1,647,361 | | | | | | 62.1% | | | | | | 2,140,561 | | | | | | 129.9% | | |
Total copies sold
|
| | |
|
5,022,071
|
| | | |
|
100.0%
|
| | | |
|
2,653,523
|
| | | |
|
100.0%
|
| | | |
|
2,368,548
|
| | | | | 89.3% | | |
| | |
For the Years Ended March 31,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |
Percentage
Change |
| ||||||||||||
Revenues
|
| | | $ | 97,534,701 | | | | | $ | 77,444,155 | | | | | $ | 20,090,546 | | | | | | 25.9% | | |
Cost of revenues
|
| | | $ | 84,216,243 | | | | | $ | 63,598,608 | | | | | $ | 20,617,635 | | | | | | 32.4% | | |
Gross profit
|
| | | $ | 13,318,458 | | | | | $ | 13,845,547 | | | | | $ | (527,089) | | | | | | (3.8)% | | |
Selling and marketing
|
| | | $ | 2,602,892 | | | | | $ | 2,689,213 | | | | | $ | (86,321) | | | | | | (3.2)% | | |
General and administrative
|
| | | $ | 13,109,638 | | | | | $ | 7,555,613 | | | | | $ | 5,554,025 | | | | | | 73.5% | | |
(Loss) income from operations
|
| | | $ | (2,394,072) | | | | | $ | 3,600,721 | | | | | $ | (5,994,793) | | | | | | (166.5)% | | |
Other expense, net
|
| | | $ | 486,407 | | | | | $ | (839,909) | | | | | $ | 1,326,316 | | | | | | (157.9)% | | |
Income tax expense
|
| | | $ | 53,291 | | | | | $ | 620,142 | | | | | $ | (566,851) | | | | | | (91.4)% | | |
Net (Loss) income
|
| | | $ | (1,907,665) | | | | | $ | 2,140,670 | | | | | $ | (4,101,626) | | | | | | (191.6)% | | |
| | |
For the Years Ended March 31,
|
| |
Change
USD |
| |
Change
% |
| |||||||||||||||||||||||||||
| | |
2024
|
| |
%
|
| |
2023
|
| |
%
|
| ||||||||||||||||||||||||
Console game
|
| | | $ | 91,018,804 | | | | | | 93.3% | | | | | $ | 68,075,142 | | | | | | 87.9% | | | | | $ | 22,943,662 | | | | | | 33.7% | | |
Game publishing
|
| | | | 3,431,680 | | | | | | 3.5% | | | | | | 6,103,312 | | | | | | 7.9% | | | | | | (2,671,632) | | | | | | (43.8)% | | |
Media advertising services
|
| | | | 2,716,089 | | | | | | 2.8% | | | | | | 3,265,701 | | | | | | 4.2% | | | | | | (549,612) | | | | | | (16.8)% | | |
Others
|
| | | | 368,128 | | | | | | 0.4% | | | | | | — | | | | | | —% | | | | | | 368,128 | | | | | | 100.0% | | |
Total revenues
|
| | |
$
|
97,534,701
|
| | | |
|
100.0%
|
| | | |
$
|
77,444,155
|
| | | |
|
100.0%
|
| | | |
$
|
20,090,546
|
| | | | | 25.9% | | |
| | |
For the Years Ended March 31,
|
| |
Change
USD |
| |
Change
% |
| |||||||||||||||||||||||||||
| | |
2024
|
| |
%
|
| |
2023
|
| |
%
|
| ||||||||||||||||||||||||
Console game
|
| | | $ | 80,340,157 | | | | | | 95.4% | | | | | $ | 58,005,203 | | | | | | 91.2% | | | | | $ | 22,334,954 | | | | | | 38.5% | | |
Game publishing
|
| | | | 2,350,855 | | | | | | 2.8% | | | | | | 4,056,790 | | | | | | 6.4% | | | | | | (1,705,935) | | | | | | (42.1)% | | |
Advertising services
|
| | | | 1,389,562 | | | | | | 1.6% | | | | | | 1,536,615 | | | | | | 2.4% | | | | | | (147,053) | | | | | | (9.6)% | | |
Others
|
| | | | 135,669 | | | | | | 0.2% | | | | | | — | | | | | | —% | | | | | | 135,669 | | | | | | 100.0% | | |
Total Cost of revenues
|
| | |
$
|
84,216,243
|
| | | |
|
100.0%
|
| | | |
$
|
63,598,608
|
| | | |
|
100.0%
|
| | | |
$
|
20,617,635
|
| | | | | 32.4% | | |
| | |
For the Years Ended March 31,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
(USD) |
| |
Change
(%) |
| ||||||||||||
Console Game | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit margin
|
| | | $ | 10,678,647 | | | | | $ | 10,069,939 | | | | | $ | 608,708 | | | | | | | | |
Gross profit percentage
|
| | | | 11.7% | | | | | | 14.8% | | | | | | (3.1)% | | | | | | 6.0% | | |
Game Publishing | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit margin
|
| | | $ | 1,080,825 | | | | | $ | 2,046,522 | | | | | $ | (965,697) | | | | | | | | |
Gross profit percentage
|
| | | | 31.5% | | | | | | 33.5% | | | | | | (2.0)% | | | | | | (47.2)% | | |
Advertising Service | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit margin
|
| | | $ | 1,326,527 | | | | | $ | 1,729,086 | | | | | $ | (402,559) | | | | | | | | |
Gross profit percentage
|
| | | | 48.8% | | | | | | 52.9% | | | | | | (4.1)% | | | | | | (23.3)% | | |
Others | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit margin
|
| | | $ | 232,459 | | | | | $ | — | | | | | $ | 232,459 | | | | | | | | |
Gross profit percentage
|
| | | | 63.1% | | | | | | —% | | | | | | 63.1% | | | | | | 100.0% | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit
|
| | | $ | 13,318,458 | | | | | $ | 13,845,547 | | | | | $ | (527,089) | | | | | | | | |
Gross profit margin
|
| | | | 13.7% | | | | | | 17.9% | | | | | | (4.2)% | | | | | | (3.8)% | | |
| | |
For the Years Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net cash provided by (used in) operating activities
|
| | | $ | 1,316,296 | | | | | $ | (4,365,870) | | |
Net cash used in investing activities
|
| | | | (780,624) | | | | | | (615,528) | | |
Net cash provided by financing activities
|
| | | | 135,236 | | | | | | 4,359,210 | | |
Effect of exchange rate change on cash and restricted cash
|
| | | | (168,777) | | | | | | (27,696) | | |
Net change in cash and restricted cash
|
| | | $ | 502,131 | | | | | $ | (649,884) | | |
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
Contractual obligations
|
| |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
Bank loans, current maturities
|
| | | $ | 8,812,807 | | | | | $ | 8,812,807 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Bank loans, non-current
|
| | | | 208,010 | | | | | | — | | | | | | 208,010 | | | | | | — | | | | | | — | | |
Amount due to related parties, current
|
| | | | 486,016 | | | | | | 486,016 | | | | | | — | | | | | | — | | | | | | — | | |
Operating lease obligations
|
| | | | 1,198,695 | | | | | | 837,899 | | | | | | 360,796 | | | | | | — | | | | | | — | | |
Financing lease obligations
|
| | | | 342,684 | | | | | | 88,139 | | | | | | 147,689 | | | | | | 106,856 | | | | | | — | | |
Total
|
| | | $ | 11,048,212 | | | | | $ | 10,224,861 | | | | | $ | 716,495 | | | | | $ | 106,856 | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Jacky Choo See Wee | | | 48 | | | GCL Group Chairman, Chief Executive Officer of Epicsoft Asia and Director Nominee | |
Sebastian Toke | | | 39 | | | GCL Group Chief Executive Officer and Director Nominee | |
Keith Liu Min Tzau | | | 53 | | | Deputy GCL Group Chief Executive Officer, Chief Marketing Officer and Head of Publishing | |
Ooi Chee Eng | | | 52 | | | GCL Group Chief Financial Officer | |
Clement Wong | | | 46 | | | Chief Operating Officer | |
Non-independent Directors: | | | | | | | |
Jacky Choo See Wee | | | 48 | | | Director Nominee | |
Sebastian Toke | | | 39 | | | Director Nominee | |
Catherine Choo See Ling | | | 45 | | | Director Nominee | |
Independent Directors: | | | | | | | |
Tse Meng Ng | | | 50 | | | Independent Director Nominee | |
Wilson W. Wang | | | 43 | | | Independent Director Nominee | |
Joshua Kewei Cui | | | 40 | | | Independent Director Nominee | |
[•] | | | [•] | | | Independent Director Nominee | |
| | | | | | | | | | | | | | |
After Business Combination
|
| |||||||||
| | |
Prior to Business
Combination |
| |
Assuming
No Further Redemptions |
| |
Assuming
Maximum Redemptions |
| |||||||||||||||
Name and Address of Beneficial Owners(1)
|
| |
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| |
Number of
Shares |
| |
%
|
| ||||||
Directors and officers prior to the Business Combination:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Tse Meng Ng
|
| | | | 2,875,000 | | | | | | 61.8% | | | | | | | | | | | | | | |
Benjamin Waisbren
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Han Hsiung Han
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Simon Eng Hock Ong
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Vincent Yang Hui
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
All directors and officers prior to the Business
Combination (5 persons) |
| | | | 2,875,000 | | | | | | 61.8% | | | | | | | | | | | | | | |
Directors and officers after the Business Combination: | | | | | | | | | | | | | | | | | | | | | | | | | |
Jacky Choo See Wee
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Sebastian Toke
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Keith Liu Min Tzau
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Ooi Chee Eng
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Catherine Choo See Ling
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Tse Meng Ng
|
| | | | 2,875,000 | | | | | | [•]% | | | | | | | | | | | | | | |
Wilson W. Wang
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Joshua Kewei Cui
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
[•] | | | | | | | | | | | | | | | | | | | | | | | | | |
All directors and officers after the Business Combination as a group (9 persons)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Five Percent Holders of RFAC and PubCo: | | | | | | | | | | | | | | | | | | | | | | | | | |
RF Dynamic LLC(2)
|
| | | | 2,875,000 | | | | | | 61.8% | | | | | | | | | | | | | | |
Feis Equities LLC(3)
|
| | | | 576,917 | | | | | | 12.4% | | | | | | | | | | | | | | |
Meteora Capital, LLC(4)
|
| | | | 378,010 | | | | | | 8.1% | | | | | | | | | | | | | | |
Wolverine Asset Management, LLC(5)
|
| | | | 350,172 | | | | | | 7.5% | | | | | | | | | | | | | | |
Epicsoft Ventures Pte. Ltd.(6)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Sega Corporation(7)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Yakira Capital Management, Inc.(8)
|
| | | | 265,000 | | | | | | 5.7% | | | | | | | | | | | | | | |
Lighthouse Investment Partners, LLC(9)
|
| | | | 237,280 | | | | | | 5.1% | | | | | | | | | | | | | | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
Authorized Capital
|
| | (a) 401,000,000 shares of common stock, $0.0001 par value per share, including (i) 380,000,000 shares of RFAC Class A Common Stock and (ii) 20,000,000 shares of RFAC Class B Common Stock, and (b) 1,000,000 shares of preferred stock, $0.0001 par value per share. | | | 500,000,000 ordinary shares, par value $0.0001 per share. Upon completion of the Business Combination, all issued and outstanding shares will be of one class. | |
Preferred (Preference) Shares
|
| | The RFAC Governing Documents empowers the RFAC Board to, by resolution, create and issue one or more series of preferred stock and, with respect to such series, determine the number of shares constituting the series and the designations and the powers, preferences and rights, if any, and the qualifications, limitations and restrictions, if any, of the series. | | | The PubCo Charter empowers the PubCo Board to divide the authorized shares into one or more classes with differing rights, restrictions, powers and preferences as the PubCo Board shall determine and to issue the same in accordance with the PubCo Charter and any exchange rules that may apply. | |
Amendments to Organizational Documents (i.e., PubCo Charter and RFAC Charter)
|
| | RFAC reserves the right to amend alter, change or repeal any provision contained in the RFAC Charter (other than provisions relating to business combination requirements) by a majority vote | | | The PubCo Charter may be amended by a special resolution which requires the approval of a majority of not less than two-thirds of the shares represented at a meeting and | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | of holders of RFAC Common Stock entitled to vote thereon, subject to applicable law or applicable stock exchange rules. | | | entitled to vote. | |
| | | The RFAC Board has the power to adopt, amend, alter or repeal the RFAC Bylaws with the affirmative vote of a majority of the RFAC Board. The RFAC Bylaws also may be adopted, amended, altered or repealed by RFAC Stockholders; provided, however, that in addition to any vote of the holders of any class or series of RFAC Capital Stock required by applicable law or the RFAC Charter, the affirmative vote of the holders of at least a majority of the voting power of all outstanding shares of RFAC Capital Stock entitled to vote generally in the election of directors, voting together as a single class, shall be required for the stockholders to adopt, amend, alter or repeal the RFAC Bylaws; and provided, further, however, that no Bylaws hereafter adopted by the stockholders shall invalidate any prior act of the Board. | | | | |
Voting Rights
|
| | Holders of RFAC Common Stock shall exclusively possess all voting power with respect to RFAC. | | | Holders of PubCo Ordinary Shares possess all voting power with respect to PubCo. | |
| | | Holders of shares of RFAC Common Stock are entitled to one vote for each such share on each matter properly submitted to the stockholders on which the holders of the RFAC Common Stock are entitled to vote. | | | Holders of PubCo Ordinary Shares are entitled to one vote for each matter put before a meeting. | |
| | | At any annual or special meeting of RFAC Stockholders, holders of RFAC Class A Common Stock and holders of RFAC Class B Common Stock, voting together as a single class, shall have the exclusive right to vote for the election of directors and on all other matters properly submitted to a vote of the | | | | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | stockholders. Notwithstanding the foregoing, except as otherwise required by Delaware law or the RFAC Charter (including any preferred share designation), holders of shares of any series of RFAC Common Stock shall not be entitled to vote on any amendment to the RFAC Charter (including any amendment to any preferred share designation) that relates solely to the terms of one or more outstanding series of preferred shares or other series of RFAC Common Stock if the holders of such affected series of preferred shares or RFAC Common Stock, as applicable, are entitled exclusively, either separately or together with the holders of one or more other such series, to vote thereon pursuant to Delaware law or the RFAC Charter. | | | | |
Redemption and Repurchases of Shares; Treasury Shares
|
| |
Pursuant to Delaware law, shares may be repurchased or otherwise acquired, subject to the solvency restrictions of Delaware law, and except that shares subject to redemption at the option of RFAC may not be repurchased at a price which exceeds the price at which they could then be redeemed.
Pursuant to Delaware law, RFAC may hold or sell treasury shares.
|
| |
Under the Companies Act, shares may be redeemed or repurchased out of (a) profits, (b) share premium (subject to the statutory solvency test), (c) the proceeds of a fresh issuance of shares made for that purpose, or (d) capital, provided that payments out of capital are subject to the statutory solvency test and must be specifically authorized by a company’s articles of association.
Ordinary Shares are not redeemable, but under the PubCo Charter, the PubCo Board may determine to repurchase shares on such terms as the board of directors determines or agrees with the relevant shareholder. No shareholder approval is required under the PubCo Charter. Any Ordinary Shares that have been repurchased may be held or sold as treasury shares pursuant to, and in accordance with, the PubCo Charter.
|
|
Shareholder/Stockholder Written Consent
|
| | Any action required or permitted to be taken by RFAC | | | The PubCo Charter does not permit action by written consent | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | Stockholders must be effected by a duly called annual or special meeting of such stockholders and may not be effected by written consent of the stockholders other than with respect to RFAC Class B Common Stock, with respect to which action may be taken by written consent. | | | of shareholders in lieu of a meeting. | |
Notice Requirements for Shareholder/Stockholder Nominations and Other Proposals
|
| | As permitted (but not required) by Delaware law, the RFAC Bylaws provide that, in general, to bring a matter before an annual meeting of stockholders or to nominate a candidate for election as a director, a stockholder must give notice of the proposed matter or nomination not less than 90 days and not more than 120 days prior to the first anniversary of the preceding year’s annual meeting of stockholders. The RFAC Bylaws provide that in the event the date of the annual meeting of stockholders is more than 30 days before or more than 60 days after such anniversary date, such stockholder notice must be delivered not less than 90 days and not more than 120 days prior to such annual meeting or, in the case of a special meeting called for the purpose of electing directors, not later than the 10th day following the day on which public announcement of the date of such meeting is first made by RFAC. | | | There is no equivalent provision in the PubCo Charter. | |
Meeting of Shareholders/ Stockholders – Notice
|
| | As required by Delaware law, the RFAC Bylaws require not less than 10 days’ nor more than 60 days’ notice of a meeting of stockholders to be provided to stockholders, unless Delaware law provides for a different period. | | | As required by the PubCo Charter, at least 10 “clear” days notice must be given of any meeting of shareholders. A “clear” day means the period excluding the day on which the notice is given, or deemed to be given, and the day the notice is received, or deemed received. | |
Meeting of Shareholders/ Stockholders – Call of Meeting
|
| | Special meetings of RFAC Stockholders may be called only by the chairman of the RFAC Board or the RFAC Board | | | The Directors may convene a general meeting of the Company whenever the Directors think fit, and must do so if required to do | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | pursuant to a resolution adopted by three-quarters of the RFAC Board. The ability of RFAC Stockholders to call a special meeting is specifically denied. | | | so pursuant to a valid shareholders’ requisition. Shareholders holding not less than twenty percent (20%) in par value of the issued Ordinary Shares shall have the right to require the PubCo Board to hold a general meeting within 60 days from the date of the despoit of the requisition request. If the PubCo Board does not within sixty (60) days from the date of the deposit of the requisition duly proceed to convene a general meeting to be held within a further 21 days, the requisitionists, or any of them representing a majority of the total voting rights of all of them, may themselves convene a general meeting of PubCo, but any meeting so convened shall not be held after the expiration of three months after the expiration of such 21 day period. | |
Meeting of Shareholders/ Stockholders – Quorum
|
| |
Pursuant to Delaware law, the RFAC Charter or bylaws may specify the number of shares required to constitute a quorum at a meeting of stockholders, but in no event may a quorum consist of less than one-third of shares entitled to vote at a meeting of stockholders.
Under the RFAC Bylaws, the presence in person or by proxy of the holders of a majority in voting power of the outstanding shares of stock entitled to vote at meeting of stockholders is required to constitute a quorum. Also under the RFAC Bylaws, if a quorum is absent at a meeting of stockholders, the chairman of the meeting is able to adjourn the meeting. Notice will not need to be given of the adjourned meeting if the time and place, if any, thereof, and the means of remote communications, if any, by which stockholders and proxy holders may be deemed to be
|
| |
Pursuant to the PubCo Charter, a quorum is not less than one-third of the votes attaching to issued Ordinary Shares and entitled to vote at the meeting, unless there is only one shareholder in which case that shareholder alone constitutes a quorum.
If a quorum is not present after 30 minutes from the start of the meeting, the meeting (i) will be adjourned to the same day and time the following week or to such date and time as the board shall determine, and (ii) will be dissolved if convened upon the requisition of shareholders.
New notice will be required to be given if the meeting is adjourned for 30 days or more.
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | present in person or by proxy and vote at such adjourned meeting are announced at the meeting from which the adjournment is taken. If the adjournment is for more than thirty days, however, a notice of the adjourned meeting will be required to be given to each stockholder of record entitled to vote at the meeting. If, after the adjournment, a new record date for the stockholders entitled to vote is fixed for the adjourned meeting, the RFAC Board will be required to fix a new record date for notice of the adjourned meeting and give notice of the adjourned meeting to each stockholder of record entitled to vote at such adjourned meeting as of the record date fixed for notice of such adjourned meeting. | | | | |
Meeting of Shareholders/ Stockholders – Record Date
|
| | Pursuant to Delaware law, the record date for determining the stockholders entitled to notice of any meeting of stockholders will be as fixed by the board of directors, but may not precede the date on which the resolution fixing the record date is adopted by the board of directors and may not be more than 60 days nor less than 10 days before the date of such meeting of stockholders. If the board of directors so fixes a date, such date will also be the record date for determining the stockholders entitled to vote at such meeting unless the board of directors determines, at the time it fixes such record date, that a later date on or before the date of the meeting will be the date for making such determination. If no record date is fixed by the board of directors, the record date for determining the stockholders entitled to notice of and to vote at a meeting of stockholders will be the close of business on the day next preceding the day on | | | The PubCo Charter does not specify time deadlines for establishment of a record date for voting. The PubCo Board may fix in advance or arrear a date as the record date for any such determination of shareholders entitled to notice of or to vote at a general meeting, and the PubCo Board may close the register of members for share transfers for a period not exceeding 30 days . If no record date is fixed, the date on which notice of the meeting is sent shall be the record date. | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | which notice is given, or, if notice is waived, at the close of business on the day next preceding the day on which the meeting is held. | | | | |
Directors – Election/Appointment
|
| | Subject to the rights of the holders of one or more series of preferred shares, voting separately by class or series, to elect directors pursuant to the terms of one or more series of preferred shares, the election of directors shall be determined by a plurality of the votes cast by the stockholders present in person or represented by proxy at the meeting and entitled to vote thereon. | | | Directors are elected by an ordinary resolution (which is a simple majority threshold). | |
Directors – Term
|
| | The RFAC Board is divided into three classes as nearly equal in number as possible and designated Class I, Class II and Class III. The term of the initial Class I Directors shall expire at the first annual meeting of the stockholders of RFAC following the effectiveness of the RFAC Charter, the term of the initial Class II Directors shall expire at the second annual meeting of the stockholders of RFAC following the effectiveness of the RFAC Charter and the term of the initial Class III Directors shall expire at the third annual meeting of the stockholders of RFAC. If the number of directors is changed, any increase or decrease is apportioned among the classes to maintain an equal number of directors in each class as nearly as possible, and any additional director of any class elected to fill a vacancy will hold office for the remaining term of that class, but in no case will a decrease in the number of directors remove or shorten the term of any incumbent director. | | | The PubCo Board is divided into three classes as nearly equal in number as possible and designated Class I, Class II and Class III. The term of the initial Class I Directors shall expire at the first annual general meeting of the shareholders of PubCo following the effectiveness of the PubCo Charter, the term of the initial Class II Directors shall expire at the second annual general meeting of the shareholders of PubCo following the effectiveness of the PubCo Charter and the term of the initial Class III Directors shall expire at the third annual general meeting of the shareholders of PubCo. If the number of directors is changed, any increase or decrease is apportioned among the classes to maintain an equal number of directors in each class as nearly as possible, and any additional director of any class elected to fill a vacancy will hold office until the next annual general meeting, but in no case will a decrease in the number of directors remove or shorten the term of any incumbent director. | |
Directors – Removal
|
| | Any or all of the directors may be removed from office at any time, but only for “cause” (as defined | | | Directors may be removed with or without cause by the vote of an ordinary resolution. Directors | |
Provision
|
| |
RFAC
|
| |
PubCo
|
| | ||
| | | in the RFAC Governing Documents) and only by the affirmative vote of holders of a majority of the voting power of all then outstanding shares of RFAC Capital Stock, voting together in a single class; provided, however, for so long as any shares of RFAC Class B Common Stock shall remain outstanding, a director may not be removed for cause without the affirmative vote or written consent of the holders of a majority of the shares of RFAC Class B Common Stock then outstanding, voting separately as a single class. | | | may also be removed by notice in writing signed by not less than three-fourths of all the Directors in number and may otherwise cease to hold office in any other manner provided for in the PubCo Charter. | | | ||
Directors – Vacancy
|
| | Any vacancies on the RFAC Board resulting from death, resignation, retirement, disqualification, removal or other cause may be filled solely and exclusively by a majority vote of the remaining directors then in office, even if less than a quorum, or by a sole remaining director (and not by RFAC Stockholders), and any director so chosen shall hold office for the remainder of the full term of the class of directors in which the vacancy occurred and until his or her successor has been elected and qualified, subject, however, to such director’s earlier death, resignation, retirement, disqualification or removal. | | | The PubCo Board has the power to appoint a person to fill a vacancy or as an addition to the PubCo Board, subject to the total number of directors not exceeding any limitation on the number of directors. Any such director must stand for election at the next annual general meeting of shareholders. | | | ||
Directors – Number
|
| |
Under Delaware law, the number of directors is fixed by or in the manner provided in the bylaws unless fixed by the RFAC Charter and if fixed by the RFAC Charter, the number may be changed only by amendment to the RFAC Charter.
Under the RFAC Governing Documents, the RFAC Board must consist of one or more directors and the number of directors is to be fixed from time to time exclusively by resolution of the RFAC Board.
|
| | Under the PubCo Charter, the number of directors shall be established from time to time by ordinary resolution. Unless otherwise determined, the Board shall consist of not less than two members with no maximum. Upon close of the Business Combination, PubCo’s Board will have seven (7) directors. | | | | |
Provision
|
| |
RFAC
|
| |
PubCo
|
| | ||
Directors – Quorum and Vote Requirements
|
| |
As permitted by Delaware law, the RFAC Bylaws provide that the presence of the directors entitled to cast a majority of the votes of the whole RFAC Board constitutes a quorum.
Except where applicable law or the RFAC Governing Documents otherwise provide, a majority of the votes cast by the directors present at a meeting at which there is a quorum will constitute action by the RFAC Board.
|
| | Under PubCo’s Charter, all matters brought to the vote of the Board shall be decided by a simple majority. In the case of an equality of votes, the chairman shall have a second or casting vote. The quorum may be fixed by the PubCo, and unless so fixed shall be two (2) if there are two or more Directors, and shall be one if there is only one Director. | | | | |
Director – Alternates | | |
Under Delaware law, directors may not act by proxy.
|
| | | ||||
Directors and Officers – Fiduciary Duties
|
| |
Under Delaware law:
•
Directors and officers must act in good faith, with due care, and in the best interest of the corporation and all of its stockholders.
•
Directors and officers must refrain from self-dealing, usurping corporate opportunities and receiving improper personal benefits.
•
Decisions made by directors on an informed basis, in good faith and in the honest belief that the action was taken in the best interest of the corporation and all of its stockholders will be protected by the “business judgment rule.”
|
| |
Under the PubCo Charter, any Director may appoint an alternate or a proxy.
As a matter of Cayman Islands law, the duties of a director primarily derive from common law, the Companies Act, and the articles of association of a company.
Under common law principles that will be applied by the Cayman Islands courts, directors have fiduciary duties, including: (a) the duty to act honestly and in good faith in what he or she considers are the best interests of the company (generally meaning the interests of the shareholders as a whole); (b) the duty of loyalty and to avoid actual or potential conflicts of interest arising between his or her duties to the company and his or her personal interest (subject to the caveat that the articles of association may authorize conflicts that have been disclosed to the other directors); (c) a duty to exercise his or her powers as a director under the Companies Act and the articles of association of the company only for the purposes for which they are conferred and not for a collateral or improper purpose;
|
| |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
and (d) a duty not to fetter his or her exercise of future discretion as a director.
Directors also have a common law duty to act with care, diligence and skill in the performance of his or her role. The duties of care, diligence and skill of a director of a Cayman Islands company are generally determined by both reference to the knowledge and experience actually possessed by the director and by reference to the skill, care and diligence as would be displayed by a reasonable director in those circumstances.
The Companies Act contains certain statutory duties, including: (a) the duty not to pay or make any distribution to shareholders out of capital or share premium unless a company is able to pay its debts as they fall due following such payment; and (b) the duty to maintain certain statutory registers and proper books and records.
A director must also act in accordance with any specific duties set forth in the articles of association from time to time.
A director who fails to perform their Cayman Islands common law duties may be personally liable for financial compensation to the aggrieved party, the restoration of the company’s property, or for the payment to the company of any profits made in breach of the director’s duty.
In addition, a director who fails to perform their duties under the Companies Act may be personally liable to a statutory fine and/or imprisonment of varying severity depending on the nature of the duty breached. This liability is in addition to any liability the company itself may be subject to.
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | | A Cayman Islands company may, however, include a provision in its articles of association (and may in addition enter into a separate contractual arrangement with a director) indemnifying a director against all losses and costs suffered by such director as a consequence of performance of his or her role as such, and exculpating a director from any liability to the company itself, including in circumstances where such director is in breach of his or her duties (provided that there has been no willful neglect, wilful default, fraud, dishonesty or criminal act on the part of the director). A Cayman Islands company may also purchase insurance for directors and certain other officers against liability incurred as a result of any negligence, default, breach of duty or breach of trust in relation to the company. Please see “Director — Indemnification; Indemnification Insurance’’ below. | |
Director – Indemnification; Indemnification Insurance
|
| |
A summary of indemnification of officers and directors under Delaware law, the RFAC Governing Documents and director indemnification agreements is discussed below following this table of comparison.
A Delaware corporation may purchase insurance in relation to any person who is or was a director or officer of the corporation.
|
| |
The PubCo Charter provides that every current and former director and officer shall be indemnified to the fullest extent permitted by law, except where the liability has arisen as a result of the actual fraud or wilful default of such person. PubCo must also advance reasonable legal fees and costs provided that the indemnified person undertakes to repay such amounts if it is determined that the individual was not entitled to be indemnified.
Pubco may purchase insurance for the purpose of providing this indemnification.
|
|
Sale of Assets
|
| | Pursuant to Delaware law, the sale of all or substantially all the assets of RFAC requires approval by the RFAC Board and the stockholders holding at least a majority of the outstanding | | | Under Cayman Islands law, generally speaking, shareholder approval is not required for the disposal of assets of an exempted company. | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | shares of stock entitled to vote thereon. | | | | |
Dissolution/Winding Up
|
| | Under Delaware law, the dissolution of a corporation requires either (1) the approval of the board of directors and at least a majority of the outstanding stock entitled to vote thereon or (2) the approval of all of the stockholders entitled to vote thereon. | | |
Under the Cayman Companies Act, a voluntary liquidation may be commenced by the shareholders of a company if a special resolution is passed to that effect. The directors are then required to swear a declaration of the company’s solvency within 28 days of the voluntary liquidation resolution being passed. If the directors are unable to do so, the voluntary liquidator appointed by the voluntary liquidation resolution will apply to the Cayman Islands courts for a supervision order and the liquidation will proceed under the supervision of the Cayman Islands courts.
In addition, any shareholder who has held shares for at least six months (or any lesser period if the shares are held following transmission on death of a former shareholder) is entitled to petition the Cayman Islands courts to make a winding up order. A Cayman Islands court may make a winding up order if it is of the opinion that it is just and equitable that the company should be wound up. However, where a shareholder has contractually agreed not to present a petition for winding up against a company, the Companies Act provides that the Cayman Islands courts shall dismiss any petition for winding up by that shareholder.
|
|
Dissenters’/Appraisal Rights
|
| | A stockholder may dissent and obtain fair value of shares in connection with certain mergers and consolidations. | | |
The Companies Act does not specifically provide for any appraisal rights.
However, in connection with the compulsory transfer of shares where a person has acquired at least 90% of the shares of the same class pursuant to an offer for all of the shares of that class and proceeds to serve notice of
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
compulsory for acquisition of the remainder (as described above in “Business combinations”), any shareholder to whom such compulsory acquisition applies may apply to the Cayman Islands court within one month of receiving notice of the compulsory transfer to object to the transfer. In these circumstances, the burden is on the objecting shareholder to show that the court should exercise its discretion to prevent the compulsory transfer. The Cayman Islands courts are unlikely to grant any relief in the absence of bad faith, fraud, unequal treatment of shareholders or collusion as between the offeror and the holders of the shares who have accepted the offer as a means of unfairly forcing out minority shareholders.
In addition, in connection with a merger or a consolidation, dissenting shareholders have the right to object to the terms of merger or consolidation approved by special resolution and instead be paid the fair value of their shares in cash (which, if not agreed between the parties, will be determined by the Cayman Islands court).These rights of a dissenting shareholder are not available in certain circumstances, for example, (i) to dissenters holding shares of any class in respect of which an open market exists on a recognized stock exchange or recognized interdealer quotation system at the relevant date or (ii) where the consideration for such shares to be contributed are shares of the surviving or consolidated company (or depositary receipts in respect thereof) or shares of any other company (or depositary receipts in respect thereof) which are listed on a national securities
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | | exchange or designated as a national market system security on a recognized interdealer quotation system or held of record by more than 2,000 holders. | |
Shareholders’/Stockholders’ Derivative Actions
|
| |
Pursuant to Delaware law, in any derivative suit instituted by a stockholder of a corporation, it must be averred in the complaint that the plaintiff was a stockholder of the corporation at the time of the transaction of which the stockholder complains or that such stockholder’s stock thereafter devolved upon such stockholder by operation of law.
Pursuant to Delaware law, the complaint must set forth with particularity the efforts of the plaintiff to obtain action by the board of directors (“demand refusal”) or the reasons for not making such effort (“demand excusal”).
Such action may not be dismissed or compromised without the approval of the court.
In general, the stockholder instituting the derivative suit must maintain stock ownership through the pendency of the derivative suit.
|
| |
Under common law principles, shareholders in a Cayman Islands company are entitled to have the affairs of a company conducted in accordance with such company’s constitution and applicable law. As such, shareholders may bring personal or representative actions against a company in respect of breaches of their (and other similarly affected shareholders’) rights as shareholders under the constitution of the company and applicable law (for example, in the event that they are prevented from exercising voting rights, or from requisitioning a meeting).
A minority shareholder may also bring a derivative action in the name of a company. While, as a matter of common law (under the general rule known as the rule in Foss v. Harbottle), the Cayman Islands courts will generally refuse to interfere with the management of a company at the insistence of a minority shareholder in circumstances where the majority have approved or ratified the matter or act in contention, a minority shareholder may be permitted to commence a derivative action in the name of a company in order to challenge any such matter or act which: (a) is ultra vires the company or illegal; (b) constitutes a fraud on the minority where the wrongdoers control the company; (c) constitutes an infringement of individual rights of shareholders (such as a right to attend and vote at a meeting); and/or (d) has not been properly approved in accordance with any applicable
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
special or extraordinary majority of the shareholders.
The Companies Act also gives power to the Cayman Islands courts to wind up a company if the courts are of the opinion that it would be just and equitable to do so (and if the courts consider it just and equitable to wind up the company, they may instead make other orders with respect to the company as an alternative to a winding up order). The basis on which the courts may make exercise such powers on application by shareholders in a Cayman Islands company have been held to include the following: (a) the substratum of the company has disappeared; (b) there has been some fraud on the minority or illegality; and (c) there has been mismanagement or misapplication of the company’s funds.
|
|
Anti-Takeover Provision/Regulation of Takeovers, Substantial Acquisition Rules
|
| |
Delaware law generally prohibits “business combinations,” including mergers, sales and leases of assets, issuances of securities and similar transactions by a corporation, with an “interested stockholder” who directly or indirectly beneficially owns 15% or more of a corporation’s voting stock, within three years after the person or entity becomes an interested stockholder, unless:
•
the business combination or the transaction which caused the person or entity to become an interested stockholder is approved by the board of directors prior to the business combination or the transaction;
•
upon the completion of the transaction in which the person or entity becomes an interested stockholder, the interested
|
| | Except for specific rules that apply only to companies listed on the Cayman Islands Stock Exchange or companies that are regulated by the Cayman Islands Monetary Authority (which are not applicable to PubcCo, there are no rules or restrictions under the Cayman Islands’ Code on Takeovers and Mergers and Rules Governing Substantial Acquisitions of Shares governing the acquisition of all or a specified percentage of direct or indirect voting rights in a Cayman Islands company, or the conduct of the directors of a Cayman Islands company following an actual or potential takeover or merger offer, nor are there any statutory restrictions in respect of defensive mechanisms which the board of directors could employ in respect of actual or potential takeover or merger offers. | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | |
stockholder holds at least 85% of the voting stock of the corporation not including (a) shares held by officers and directors and (b) shares.
|
| | | |
Business Combination
|
| | Under Delaware law, in a process known as a “short form” merger, a corporation that owns at least 90% of the outstanding shares of each class of voting stock of another corporation that, absent such law, would be entitled to vote on such merger, may either merge the other corporation into itself and assume all of its obligations or merge itself into the other corporation by executing, acknowledging and filing with the Secretary of State of the State of Delaware a certificate of such ownership and merger setting forth a copy of the resolution of its board of directors authorizing such merger. If the parent corporation is a Delaware corporation that is not the surviving corporation, the merger also must be approved by a majority of the outstanding stock of the parent corporation entitled to vote thereon. If the parent corporation does not own all of the stock of the subsidiary corporation immediately prior to the merger, the minority stockholders of the subsidiary corporation party to the merger will have appraisal rights. | | |
The Companies Act makes specific provision for the acquisition of a Cayman Islands company by way of a court-approved scheme of arrangement, by way of mandatory squeeze-out following a tender offer, and by way of merger.
A court-approved scheme of arrangement under the Companies Act requires the approval of a majority in number of the registered holders of each participating class or series of shares voting on the scheme of arrangement, representing 75% or more in value of the shares of each participating classes or series voted on such proposal at the relevant meeting (excluding any shares held by the acquiring party on the basis that they will be considered a separate “class”). If a scheme of arrangement receives the requisite shareholder approval and is subsequently sanctioned by the Cayman Islands courts, all holders of all classes or series of shares to which the series relates will be bound by the terms of the scheme of arrangement.
The Companies Act also provides that, where an offer is made to acquire all of a class of shares and the holders of 90% or more in value of the shares of such class (excluding shares already held by the offeror) have accepted such offer within four months of it being made, the offeror may require the remaining shareholders in that class to transfer their shares on the same terms as set out in the offer by serving notice at any time within two months of the expiry of the four month period (subject to a
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
right of such remaining shareholders to obtain relief from the Cayman Islands courts, as described below in “Appraisal rights”). If the offeror acquires more than 90% of the shares of a class following such an offer but does not exercise its compulsory acquisition right, the remaining shareholders have no right to require the offeror to acquire their shares on the terms of the offer following closure of the offer.
The Companies Act also provides that business combinations can be effected by way of a merger of a Cayman Islands company with one or more other companies (wherever incorporated, provided that such merger is not prohibited by the laws of the jurisdiction of incorporation of any such other company) with the approval of the shareholders by special resolution. In addition, the consent of each holder of a fixed or floating security of a constituent company in any such merger must be obtained, unless the Cayman Islands courts waive such requirement. Shareholders who register their dissent to the merger in accordance with the provisions of the Companies Act have the right to receive the “fair value” of their shares in cash, subject to certain exceptions, as further described below in “Dissenters’/Appraisal rights”).
|
|
| | |
Page
|
| |||
RF ACQUISITION CORP.
|
| ||||||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
Unaudited Financial Statements: | | | | | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
GCL GLOBAL HOLDINGS LTD.
|
| ||||||
Audited Financial Statements | | | |||||
| | | | F-51 | | | |
| | | | F-52 | | | |
| | | | F-53 | | | |
| | | | F-54 | | | |
| | | | F-55 | | | |
| | | | F-56 | | | |
GCL GLOBAL LIMITED
|
| ||||||
Audited Financial Statements | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 188,235 | | | | | | 19,759 | | |
Prepaid expenses – Current
|
| | | | 57,967 | | | | | | 283,400 | | |
Total Current Assets
|
| | | | 246,202 | | | | | | 303,159 | | |
Prepaid expenses – Noncurrent
|
| | | | — | | | | | | 61,403 | | |
Investments held in Trust Account
|
| | | | 29,718,024 | | | | | | 117,724,476 | | |
TOTAL ASSETS
|
| | | $ | 29,964,226 | | | | | $ | 118,089,038 | | |
LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,524,167 | | | | | $ | 140,312 | | |
Franchise tax payable
|
| | | | 38,750 | | | | | | 174,355 | | |
Income tax payable
|
| | | | 50,465 | | | | | | 303,890 | | |
Excise tax payable
|
| | | | 906,736 | | | | | | — | | |
Promissory Note – Related Party
|
| | | | 1,202,992 | | | | | | — | | |
Due to sponsor
|
| | | | 1,392,629 | | | | | | 476,179 | | |
Total Liabilities
|
| | | $ | 5,115,739 | | | | | $ | 1,094,736 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption; $0.0001 par value; 2,744,649 and 11,500,000 shares at redemption values $10.76 and $10.19 at December 31, 2023, and December 31, 2022, respectively
|
| | | | 29,528,809 | | | | | | 117,146,232 | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Preferred Stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at December 31, 2023, and December 31, 2022
|
| | | | — | | | | | | — | | |
Class A Common Stock, $0.0001 par value; 380,000,000 shares authorized; 3,075,000 and 200,000 issued and outstanding (excluding 2,744,649 and 11,500,000 shares subject to redemption) at December 31, 2023, and December 31, 2022, respectively
|
| | | | 308 | | | | | | 20 | | |
Class B Common Stock, $0.0001 par value; 20,000,000 shares authorized, 0 and
2,875,000 shares issued and outstanding at December 31, 2023, and December 31, 2022, respectively |
| | | | — | | | | | | 288 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated Deficit
|
| | |
|
(4,680,630)
|
| | | |
|
(152,238)
|
| |
Total Stockholders’ Deficit
|
| | | | (4,680,322) | | | | | | (151,930) | | |
TOTAL LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 29,964,226 | | | | | $ | 118,089,038 | | |
| | |
For the Twelve
Months Ended December 31, 2023 |
| |
For the Twelve
Months Ended December 31, 2022 |
| ||||||
Formation costs and other operating expenses
|
| | | $ | 2,620,882 | | | | | $ | 858,479 | | |
Loss from operations
|
| | | | (2,620,882) | | | | | | (858,479) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 2,822,256 | | | | | | 1,646,459 | | |
Franchise tax expenses
|
| | | | (200,996) | | | | | | (199,365) | | |
Tax underpayment penalty
|
| | | | (15,331) | | | | | | — | | |
Total Other Income (expense), net
|
| | | | 2,605,929 | | | | | | 1,447,094 | | |
Net Income (Loss) before provision for income taxes
|
| | | | (14,953) | | | | | | 588,615 | | |
Provision for income taxes
|
| | | | (550,465) | | | | | | (303,890) | | |
Net income (loss)
|
| | | $ | (565,418) | | | | | $ | 284,725 | | |
Weighted average shares outstanding of Class A common shares, redeemable
|
| | | | 5,972,785 | | | | | | 8,782,192 | | |
Basic and diluted net income (loss) per share, Class A common shares, Redeemable
|
| | | $ | (0.06) | | | | | $ | 0.02 | | |
Weighted average shares outstanding, Class A and Class B common shares non-redeemable
|
| | | | 3,075,000 | | | | | | 2,984,589 | | |
Basic and diluted net income (loss) per share, Class A and Class B common shares, non-redeemable
|
| | | $ | (0.06) | | | | | $ | 0.02 | | |
| | |
Class A
Common Shares |
| |
Class B
Common Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance-December 31, 2022
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (152,238) | | | | | $ | (151,930) | | |
Conversion of Class B common stock to Class A common stock
|
| | | | 2,875,000 | | | | | | 288 | | | | | | (2,875,000) | | | | | | (288) | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,056,238) | | | | | | (3,056,238) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (565,418) | | | | | | (565,418) | | |
Excise tax on stockholder redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (906,736) | | | | | | (906,736) | | |
Balance-December 31, 2023
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | $ | (4,680,630) | | | | | $ | (4,680,322) | | |
| | |
Class A
Common Shares |
| |
Class B
Common Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2021
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (31,782) | | | | | $ | (6,762) | | |
Offering costs paid through IPO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,766) | | | | | | — | | | | | | (24,766) | | |
Costs related to issuance of EBC shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 519,415 | | | | | | — | | | | | | 519,415 | | |
Proceeds allocated to Public Warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 850,000 | | | | | | — | | | | | | 850,000 | | |
Proceeds allocated to Rights
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,920,000 | | | | | | — | | | | | | 6,920,000 | | |
Warrants issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (94,647) | | | | | | — | | | | | | (94,647) | | |
Rights issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (237,904) | | | | | | — | | | | | | (237,904) | | |
Amount received on sale of private warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
Proceeds from issuance of founder shares
to Sponsor |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,020 | | | | | | — | | | | | | 25,020 | | |
Reclassification of negative APIC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 405,181 | | | | | | (405,181) | | | | | | — | | |
Accretion of Class A common stock to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,387,011) | | | | | | — | | | | | | (13,387,011) | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 284,725 | | | | | | 284,725 | | |
Balance- December 31, 2022
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | | — | | | | | $ | (152,238) | | | | | $ | (151,930) | | |
| | |
For the Twelve
Months Ended December 31, 2023 |
| |
For the Twelve
Months Ended December 31, 2022 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net Income (loss)
|
| | | $ | (565,418) | | | | | $ | 284,725 | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Interest earned on Investments held in trust Account
|
| | | | (2,822,256) | | | | | | (1,646,459) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 286,836 | | | | | | (344,803) | | |
Accounts payable and accrued expenses
|
| | | | 1,383,855 | | | | | | (433,063) | | |
Due to Sponsor
|
| | | | 120,000 | | | | | | 90,000 | | |
Income tax payable
|
| | | | (253,425) | | | | | | 303,890 | | |
Franchise tax payable
|
| | | | (135,605) | | | | | | 143,232 | | |
Net cash used in operating activities
|
| | | $ | (1,986,013) | | | | | $ | (1,602,478) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash into Trust Account
|
| | | | (1,125,000) | | | | | | (116,150,000) | | |
Trust Account Withdrawal for redeeming stockholder payments
|
| | | | 90,673,661 | | | | | | 71,983 | | |
Trust Account Withdrawal for tax payments
|
| | | | 1,280,047 | | | | | | | | |
Net cash used in investing activities
|
| | | $ | 90,828,708 | | | | | $ | (116,078,017) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of founder shares to Sponsor
|
| | | | — | | | | | | 25,020 | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | — | | | | | | 112,700,000 | | |
Offering costs paid through IPO
|
| | | | — | | | | | | (24,766) | | |
Proceeds from sale of Private Placement Warrants
|
| | | | — | | | | | | 5,000,000 | | |
Proceeds from promissory note – related party
|
| | | | 1,202,992 | | | | | | — | | |
Proceeds from Sponsor for working capital
|
| | | | 796,450 | | | | | | — | | |
Payment to redeeming stockholders
|
| | | | (90,673,661) | | | | | | — | | |
Net cash provided by financing activities
|
| | | $ | (88,674,219) | | | | | $ | 117,700,254 | | |
Net Change in Cash
|
| | | | 168,476 | | | | | | 19,759 | | |
Cash – Beginning of period
|
| | | | 19,759 | | | | | | — | | |
Cash – End of period
|
| | | $ | 188,235 | | | | | $ | 19,759 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 819,221 | | | | | $ | — | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 346,861 | | |
Offering costs included in due to sponsor
|
| | | $ | — | | | | | $ | 30,995 | | |
Excise tax on stockholder redemption
|
| | | $ | 906,736 | | | | | $ | — | | |
Accretion of Class A common stock subject to possible redemption
|
| | | $ | 3,056,238 | | | | | $ | 13,387,011 | | |
|
Gross proceeds
|
| | | $ | 115,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (850,000) | | |
|
Proceeds allocated to Rights
|
| | | | (6,920,000) | | |
|
Total offering costs
|
| | | | (3,803,330) | | |
| Add: | | | | | | | |
|
Warrants issuance cost
|
| | | | 94,647 | | |
|
Rights issuance cost
|
| | | | 237,904 | | |
|
Accretion of carrying value to redemption value
|
| | | | 13,387,011 | | |
|
Class A common stock subject to possible redemption at December 31, 2022
|
| | | $ | 117,146,232 | | |
| Less: | | | | | | | |
|
Stockholder redemption of 7,391,973 shares at redemption value
|
| | | | (76,054,240) | | |
|
Stockholder redemption of 1,363,378 shares at redemption value
|
| | | | (14,619,421) | | |
| Add: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 3,056,238 | | |
|
Class A common stock subject to possible redemption at December 31, 2023
|
| | | $ | 29,528,809 | | |
| | |
For the Twelve Months Ended
December 31, 2023 |
| |
For the Twelve Months Ended
December 31, 2022 |
| ||||||||||||||||||
| | |
Class A,
redeemable |
| |
Class A and Class B,
Non-redeemable |
| |
Class A,
redeemable |
| |
Class A and Class B,
Non-redeemable |
| ||||||||||||
Basic and diluted net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | (373,254) | | | | | $ | (192,164) | | | | | $ | 212,506 | | | | | $ | 72,219 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding
|
| | | | 5,972,785 | | | | | | 3,075,000 | | | | | | 8,782,192 | | | | | | 2,984,589 | | |
Basic and diluted net income (loss) per common share
|
| | | $ | (0.06) | | | | | $ | (0.06) | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
| | |
Level
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account
|
| | | | 1 | | | | | $ | 29,718,024 | | | | | $ | 117,724,476 | | |
| | |
For the year ended
December 31,2023 |
| |
For the year ended
December 31, 2022 |
| ||||||
Deferred tax assets:
|
| | | | — | | | | | | — | | |
Start-up costs
|
| | | $ | 420,391 | | | | | $ | 180,281 | | |
Total deferred tax assets
|
| | | | 420,391 | | | | | | 180,281 | | |
Valuation Allowance
|
| | | | (420,391) | | | | | | (180,281) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the year ended
December 31, 2023 |
| |
For the year ended
December 31, 2022 |
| ||||||
Federal
|
| | | | — | | | | | | — | | |
Current
|
| | | $ | 550,465 | | | | | $ | 303,890 | | |
Deferred
|
| | | | (240,110) | | | | | | (180,281) | | |
State and local
|
| | | | — | | | | | | — | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 240,110 | | | | | | 180,281 | | |
Income tax provision
|
| | | $ | 550,465 | | | | | $ | 303,890 | | |
| | |
For the Year Ended
December 31, 2023 |
| |
For the Year Ended
December 31, 2022 |
| ||||||
U.S. federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Transaction Costs
|
| | | | (2,074.9)% | | | | | | —% | | |
Penalties
|
| | | | (21.5)% | | | | | | —% | | |
Valuation allowance
|
| | | | (1,605.7)% | | | | | | 30.6% | | |
Income tax provision
|
| | | | (3,681.1)% | | | | | | 51.6% | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 18,452 | | | | | $ | 188,235 | | |
Prepaid expenses – current
|
| | | | 21,500 | | | | | | 57,967 | | |
Franchise tax receivable
|
| | | | 53,650 | | | | | | — | | |
Income tax receivable
|
| | | | 82,315 | | | | | | — | | |
Total Current Assets
|
| | | | 175,917 | | | | | | 246,202 | | |
Cash held in Trust Account
|
| | | | 17,693,877 | | | | | | 29,718,024 | | |
TOTAL ASSETS
|
| | | $ | 17,869,794 | | | | | $ | 29,964,226 | | |
LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 2,010,686 | | | | | $ | 1,524,167 | | |
Deferred offering costs
|
| | | | 554,980 | | | | | | — | | |
Franchise tax payable
|
| | | | — | | | | | | 38,750 | | |
Income tax payable
|
| | | | — | | | | | | 50,465 | | |
Excise tax payable
|
| | | | 1,038,102 | | | | | | 906,736 | | |
Promissory note – related party
|
| | | | 1,725,687 | | | | | | 1,202,992 | | |
Due to sponsor
|
| | | | 1,504,559 | | | | | | 1,392,629 | | |
Total Liabilities
|
| | | $ | 6,834,014 | | | | | $ | 5,115,739 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A common stocks, 1,574,369 and 2,744,649 shares subject to possible redemption at September 30, 2024 and December 31, 2023, respectively
|
| | | | 17,729,841 | | | | | | 29,528,809 | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Preferred Stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at September 30, 2024 and December 31, 2023
|
| | | | — | | | | | | — | | |
Class A Common Stock, $0.0001 par value; 380,000,000 shares authorized;
3,075,000 shares issued and outstanding (excluding 1,574,369 and 2,744,649 shares subject to redemption, respectively) at September 30, 2024 and December 31, 2023 |
| | | | 308 | | | | | | 308 | | |
Class B Common Stock, $0.0001 par value; 20,000,000 shares authorized; 0 issued and outstanding at September 30, 2024 and December 31, 2023
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated Deficit
|
| | | | (6,694,369) | | | | | | (4,680,630) | | |
Total Stockholders’ Deficit
|
| | | | (6,694,061) | | | | | | (4,680,322) | | |
TOTAL LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS’ DEFICIT
|
| | | $ | 17,869,794 | | | | | $ | 29,964,226 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Formation costs and other operating expenses
|
| | | $ | 750,495 | | | | | $ | 331,438 | | | | | $ | 1,343,110 | | | | | $ | 1,696,605 | | |
Loss from operations
|
| | | | (750,495) | | | | | | (331,438) | | | | | | (1,343,110) | | | | | | (1,696,605) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 385,833 | | | | | | 488,791 | | | | | | 1,160,574 | | | | | | 2,213,586 | | |
Franchise tax expenses
|
| | | | (50,000) | | | | | | (50,000) | | | | | | (150,000) | | | | | | (150,996) | | |
Tax underpayment penalty
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,719) | | |
Total other income, net
|
| | | | 335,833 | | | | | | 438,791 | | | | | | 1,010,574 | | | | | | 2,050,871 | | |
Income (loss) before income taxes
|
| | | | (414,662) | | | | | | 107,353 | | | | | | (332,536) | | | | | | 354,266 | | |
Provision for income taxes
|
| | | | (70,524) | | | | | | (92,146) | | | | | | (212,220) | | | | | | (433,144) | | |
Net loss
|
| | | $ | (485,186) | | | | | $ | 15,207 | | | | | $ | (544,756) | | | | | $ | (78,878) | | |
Weighted average shares outstanding of Class A common shares, redeemable
|
| | | | 2,655,606 | | | | | | 4,108,027 | | | | | | 2,714,751 | | | | | | 6,626,172 | | |
Basic and diluted net loss per share, Class A common
shares, redeemable |
| | | $ | (0.08) | | | | | $ | 0.00 | | | | | $ | (0.09) | | | | | $ | (0.01) | | |
Weighted average shares outstanding, Class A and Class B common shares, non-redeemable
|
| | | | 3,075,000 | | | | | | 3,075,000 | | | | | | 3,075,000 | | | | | | 3,075,000 | | |
Basic and diluted net loss per share, Class A and Class B common shares, non-redeemable
|
| | | $ | (0.08) | | | | | $ | 0.00 | | | | | $ | (0.09) | | | | | $ | (0.01) | | |
| | |
Class A
Common Shares |
| |
Class B
Common Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2023
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (4,680,630) | | | | | $ | (4,680,322) | | |
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (378,094) | | | | | | (378,094) | | |
Net income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 41,124 | | | | | | 41,124 | | |
Balance – March 31, 2024 (unaudited)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (5,017,600) | | | | | $ | (5,017,292) | | |
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (544,215) | | | | | | (544,215) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (100,693) | | | | | | (100,693) | | |
Balance – June 30, 2024 (unaudited)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (5,662,508) | | | | | $ | (5,662,200) | | |
Accretion of Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (415,309) | | | | | | (415,309) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (485,186) | | | | | | (485,186) | | |
Excise tax on stockholder redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (131,366) | | | | | | (131,366) | | |
Balance – September 30, 2024 (unaudited)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (6,694,369) | | | | | $ | (6,694,061) | | |
| | |
Class A
Common Shares |
| |
Class B
Common Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2022
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (152,238) | | | | | $ | (151,930) | | |
Accretion of Class A common stock subject
to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,222,548) | | | | | | (1,222,548) | | |
Net income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,388 | | | | | | 150,388 | | |
Balance – March 31, 2023 (unaudited)
|
| | | | 200,000 | | | | | $ | 20 | | | | | | 2,875,000 | | | | | $ | 288 | | | | | $ | — | | | | | $ | (1,224,398) | | | | | $ | (1,224,090) | | |
Accretion of Class A common stock subject
to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (442,308) | | | | | | (442,308) | | |
Net loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,473) | | | | | | (244,473) | | |
Excise tax on stockholder redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (760,542) | | | | | | (760,542) | | |
Conversion of Class B ordinary shares to Class A ordinary shares
|
| | | | 2,875,000 | | | | | | 288 | | | | | | (2,875,000) | | | | | | (288) | | | | | | — | | | | | | — | | | | | | — | | |
Balance – June 30, 2023 (unaudited)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (2,671,721) | | | | | $ | (2,671,413) | | |
Accretion of Class A common stock subject
to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (646,645) | | | | | | (646,645) | | |
Net income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,207 | | | | | | 15,207 | | |
Balance – September 30, 2023 (unaudited)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (3,303,159) | | | | | $ | (3,302,851) | | |
| | |
For the Nine
Months Ended September 30, 2024 |
| |
For the Nine
Months Ended September 30, 2023 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (544,756) | | | | | $ | (78,878) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on cash and investments held in trust Account
|
| | | | (1,160,574) | | | | | | (2,213,586) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 36,467 | | | | | | 213,661 | | |
Accounts payable and accrued expenses
|
| | | | 486,520 | | | | | | 752,276 | | |
Due to sponsor
|
| | | | 90,000 | | | | | | 90,000 | | |
Income tax receivable, net
|
| | | | (132,780) | | | | | | 129,254 | | |
Franchise tax receivable, net
|
| | | | (92,400) | | | | | | (145,605) | | |
Deferred offering costs
|
| | | | 554,980 | | | | | | — | | |
Net cash used in operating activities
|
| | | $ | (762,543) | | | | | $ | (1,252,878) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Investment of cash into Trust Account
|
| | | | (450,000) | | | | | | (700,000) | | |
Trust account withdrawal
|
| | | | 13,136,586 | | | | | | 76,054,240 | | |
Trust account withdrawal for tax payments
|
| | | | 498,135 | | | | | | 618,435 | | |
Net cash provided by investing activities
|
| | | $ | 13,184,721 | | | | | $ | 75,972,675 | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from promissory note – related party
|
| | | | 522,695 | | | | | | 793,000 | | |
Proceeds from Sponsor for working capital
|
| | | | 21,930 | | | | | | 525,750 | | |
Payment to Redeeming Shareholders
|
| | | | (13,136,586) | | | | | | (76,054,240) | | |
Net cash used in financing activities
|
| | | $ | (12,591,961) | | | | | $ | (74,735,490) | | |
Net Change in Cash
|
| | | | (169,783) | | | | | | (15,693) | | |
Cash – Beginning of period
|
| | | | 188,235 | | | | | | 19,759 | | |
Cash – End of period
|
| | | $ | 18,452 | | | | | $ | 4,066 | | |
Supplementary cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | (345,000) | | | | | $ | 303,890 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Accretion of Class A common stock subject to possible redemption
|
| | | $ | 1,337,618 | | | | | $ | 2,311,501 | | |
Excise tax payable
|
| | | $ | 131,366 | | | | | $ | 760,542 | | |
|
Class A common stock subject to possible redemption at December 31, 2022
|
| | | $ | 117,146,232 | | |
| Less: | | | | | | | |
|
Stockholder redemption of 7,391,973 shares at redemption value
|
| | | | (76,054,240) | | |
|
Stockholder redemption of 1,363,378 shares at redemption value
|
| | | | (14,619,421) | | |
| Add: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 3,056,238 | | |
|
Class A common stock subject to possible redemption at December 31, 2023
|
| | | $ | 29,528,809 | | |
| Add: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 1,337,618 | | |
| Less: | | | | | | | |
|
Stockholder redemption of 1,170,280 shares at redemption value
|
| | | | (13,136,586) | | |
|
Class A common stock subject to possible redemption at September 30, 2024
|
| | | $ | 17,729,841 | | |
| | |
For the Three Months Ended
September 30, 2024 |
| |
For the Nine Months Ended
September 30, 2024 |
| |
For the Three Months Ended
September 30, 2023 |
| |
For the Nine Months Ended
September 30, 2023 |
| ||||||||||||||||||||||||||||||||||||
| | |
Class A,
redeemable |
| |
Class A and
Class B, Non-redeemable |
| |
Class A,
redeemable |
| |
Class A and
Class B, Non-redeemable |
| |
Class A,
redeemable |
| |
Class A and
Class B, Non-redeemable |
| |
Class A,
redeemable |
| |
Class A and
Class B, Non-redeemable |
| ||||||||||||||||||||||||
Basic and diluted net loss per
common share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | (224,839) | | | | | $ | (260,348) | | | | | $ | (255,431) | | | | | $ | (289,326) | | | | | $ | 8,697 | | | | | $ | 6,510 | | | | | $ | (53,876) | | | | | $ | (25,002) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares
outstanding |
| | | | 2,655,606 | | | | | | 3,075,000 | | | | | | 2,714,751 | | | | | | 3,075,000 | | | | | | 4,108,027 | | | | | | 3,075,000 | | | | | | 6,626,172 | | | | | | 3,075,000 | | |
Basic and diluted net income
(loss) per common share |
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.09) | | | | | $ | (0.09) | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
| | |
Level
|
| |
September 30, 2024
|
| |
December 31, 2023
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash held in Trust Account
|
| | | | 1 | | | | | $ | 17,693,877 | | | | | $ | 29,718,024 | | |
| | |
As of March 31,
2024 |
| |||
LIABILITY AND SHAREHOLDERS’ DEFICIT
|
| | | | | | |
Current liability | | | | | | | |
Due to a related party
|
| | | $ | 4,619 | | |
Total liability
|
| | | | 4,619 | | |
Shareholders’ deficit | | | | | | | |
Ordinary Shares, $0.0001 par value, 500,000,000 shares authorized, 1 share issued and outstanding
|
| | | | | | |
Accumulated deficit
|
| | | | (4,619) | | |
Total shareholders’ deficit
|
| | | | (4,619) | | |
Total liability and shareholders’ deficit
|
| | | $ | — | | |
| | |
For the period from
October 12, 2023 (inception) through March 31, 2024 |
| |||
Operating expenses | | | | | | | |
General and administrative expenses
|
| | | $ | 4,619 | | |
Total operating expenses
|
| | | | 4,619 | | |
Loss from operations
|
| | | | (4,619) | | |
Loss before income tax expense
|
| | | | (4,619) | | |
Income tax expense
|
| | | | — | | |
Net loss
|
| | | $ | (4,619) | | |
Weighted average number of ordinary shares outstanding, | | | | | | | |
basic and diluted
|
| | | | 1 | | |
Basic and diluted net loss per ordinary share
|
| | | $ | (4,619) | | |
| | |
Ordinary shares
|
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||
Balance as of October 12, 2023 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of ordinary share
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | (4,619) | | | | | | (4,619) | | |
Balance as of March 31, 2024
|
| | | | 1 | | | | | $ | — | | | | | $ | (4,619) | | | | | $ | (4,619) | | |
| | |
For the period from
October 12, 2023 (inception) through March 31, 2024 |
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net loss
|
| | | $ | (4,619) | | |
Changes in operating assets and liabilities:
|
| | | | | | |
Amount due to a related party
|
| | | | 4,619 | | |
Net cash used in operating activities
|
| | | $ | — | | |
Net Change in Cash
|
| | | | — | | |
Cash at beginning of period
|
| | | | — | | |
Cash at end of period
|
| | | $ | — | | |
Supplemental disclosure of non-cash operating activities | | | | | | | |
General and administrative expense paid by a related party
|
| | | $ | 4,619 | | |
Name
|
| |
Relationship with the Company
|
|
Epicsoft Asia Pte. Ltd. (“EPA”) | | | Common Shareholder | |
Name
|
| |
As of March 31,
2024 |
| |||
Epicsoft Asia Pte. Ltd(“EPA”)
|
| | | $ | 4,619 | | |
| | |
March 31
2024 |
| |
March 31
2023 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,677,059 | | | | | $ | 2,543,045 | | |
Restricted cash
|
| | | | 1,656,678 | | | | | | 1,288,561 | | |
Accounts receivable, net
|
| | | | 17,413,086 | | | | | | 17,011,647 | | |
Amount due from related parties
|
| | | | 21,880 | | | | | | 2,132,520 | | |
Inventories, net
|
| | | | 4,826,217 | | | | | | 3,072,146 | | |
Other receivable and other current assets, net
|
| | | | 460,997 | | | | | | 940,819 | | |
Prepayments, net
|
| | | | 5,510,988 | | | | | | 2,250,024 | | |
Total current assets
|
| | | | 32,566,905 | | | | | | 29,238,762 | | |
NONCURRENT ASSETS | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 505,111 | | | | | | 634,241 | | |
Definite-lived intangible assets, net
|
| | | | 3,273,226 | | | | | | 4,224,098 | | |
Indefinite-lived intangible assets
|
| | | | 6,858,114 | | | | | | 10,535,805 | | |
Goodwill
|
| | | | 2,990,394 | | | | | | 2,047,154 | | |
Long-term investment
|
| | | | 71,045 | | | | | | 71,045 | | |
Other receivable, non-current
|
| | | | 167,000 | | | | | | — | | |
Operating leases right-of-use assets
|
| | | | 1,128,066 | | | | | | 826,619 | | |
Finance leases right-of-use assets
|
| | | | 470,100 | | | | | | 151,353 | | |
Deferred merger costs
|
| | | | 1,065,854 | | | | | | — | | |
Deferred tax assets, net
|
| | | | 462,429 | | | | | | 94,898 | | |
Total noncurrent assets
|
| | | | 16,991,339 | | | | | | 18,585,213 | | |
TOTAL ASSETS
|
| | | $ | 49,558,244 | | | | | $ | 47,823,975 | | |
LIABILITIES, MEZZANINE EQUITY, AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | |
Bank Loans, current
|
| | | $ | 8,812,807 | | | | | $ | 9,381,560 | | |
Accounts payable
|
| | | | 7,016,238 | | | | | | 8,532,507 | | |
Accounts payable, related parties
|
| | | | 6,567,480 | | | | | | 4,065,721 | | |
Contract liabilities
|
| | | | 209,903 | | | | | | 363,726 | | |
Other payables and accrued liabilities
|
| | | | 3,101,586 | | | | | | 484,573 | | |
Operating lease liabilities, current
|
| | | | 792,197 | | | | | | 488,760 | | |
Contingent consideration for acquisition, current
|
| | | | 2,319,000 | | | | | | 759,000 | | |
Finance lease liabilities, current
|
| | | | 72,868 | | | | | | 28,486 | | |
Amount due to related parties
|
| | | | 486,016 | | | | | | 24,615 | | |
Tax payables
|
| | | | 1,017,143 | | | | | | 969,301 | | |
Total current liabilities
|
| | | | 30,395,238 | | | | | | 25,098,249 | | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | | |
Operating lease liabilities, non-current
|
| | | | 370,103 | | | | | | 336,286 | | |
Finance lease liabilities, non-current
|
| | | | 234,765 | | | | | | 88,510 | | |
Bank Loans, non-current
|
| | | | 208,010 | | | | | | 837,564 | | |
Deferred tax liabilities
|
| | | | 346,969 | | | | | | 609,573 | | |
Contingent consideration for acquisition, non-current
|
| | | | 1,378,000 | | | | | | 3,534,000 | | |
Total non-current liabilities
|
| | | | 2,537,847 | | | | | | 5,405,933 | | |
TOTAL LIABILITIES
|
| | | | 32,933,085 | | | | | | 30,504,182 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 168,711 and 115,000 shares as of March 31,2024 and 2023, respectively
|
| | | | 700,000 | | | | | | 163,905 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Ordinary share, par value $0.0001; 150,000,000 shares authorized, 25,747,757 shares and 25,896,000 shares issued and outstanding as of March 31, 2024 and 2023, respectively
|
| | | | 2,592 | | | | | | 2,590 | | |
Additional paid-in capital
|
| | | | 1,738,012 | | | | | | 1,102,505 | | |
Retained earnings
|
| | | | 11,938,374 | | | | | | 13,311,878 | | |
Accumulated other comprehensive loss
|
| | | | (120,551) | | | | | | (28,860) | | |
TOTAL GCL Global Limited shareholders’ equity
|
| | | | 13,558,427 | | | | | | 14,388,113 | | |
Non-controlling interests
|
| | | | 2,366,732 | | | | | | 2,767,775 | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 15,925,159 | | | | | | 17,155,888 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY
|
| | | $ | 49,558,244 | | | | | $ | 47,823,975 | | |
| | |
For the Years Ended March 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
REVENUES | | | | | | | | | | | | | |
Revenues
|
| | | $ | 97,492,224 | | | | | $ | 76,780,259 | | |
Revenues, a related party
|
| | | | 42,477 | | | | | | 663,896 | | |
TOTAL REVENUES
|
| | | | 97,534,701 | | | | | | 77,444,155 | | |
COST OF REVENUES | | | | | | | | | | | | | |
Cost of revenues
|
| | | | (65,970,028) | | | | | | (50,605,760) | | |
Cost of revenues, related parties
|
| | | | (18,246,215) | | | | | | (12,992,848) | | |
TOTAL COST OF REVENUES
|
| | | | (84,216,243) | | | | | | (63,598,608) | | |
GROSS PROFIT
|
| | | | 13,318,458 | | | | | | 13,845,547 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
Selling and marketing
|
| | | | (2,602,892) | | | | | | (2,689,213) | | |
General and administrative
|
| | | | (13,109,638) | | | | | | (7,555,613) | | |
Total operating expenses
|
| | | | (15,712,530) | | | | | | (10,244,826) | | |
(LOSS) INCOME FROM OPERATIONS
|
| | | | (2,394,072) | | | | | | 3,600,721 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | |
Other income, net
|
| | | | 1,266,239 | | | | | | 283,397 | | |
Interest expense, net
|
| | | | (507,803) | | | | | | (191,154) | | |
Change in fair value of contingent consideration for acquisition
|
| | | | (272,029) | | | | | | (932,152) | | |
TOTAL OTHER EXPENSE, NET
|
| | | | 486,407 | | | | | | (839,909) | | |
(LOSS) INCOME BEFORE INCOME TAXES
|
| | | | (1,907,665) | | | | | | 2,760,812 | | |
PROVISION FOR INCOME TAXES
|
| | | | (53,291) | | | | | | (620,142) | | |
NET (LOSS) INCOME
|
| | | | (1,960,956) | | | | | | 2,140,670 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | (587,452) | | | | | | 154,551 | | |
NET (LOSS) INCOME ATTRIBUTABLE TO GCL GLOBAL LIMITED’S SHAREHOLDERS
|
| | | | (1,373,504) | | | | | | 1,986,119 | | |
NET (LOSS) INCOME
|
| | | | (1,960,956) | | | | | | 2,140,670 | | |
OTHER COMPREHENSIVE LOSS | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (87,881) | | | | | | (25,886) | | |
COMPREHENSIVE (LOSS) INCOME
|
| | | | (2,048,837) | | | | | | 2,114,784 | | |
Less: total comprehensive (loss) income attributable to noncontrolling interests
|
| | | | (583,642) | | | | | | 154,001 | | |
Total comprehensive (loss) income attributable to GCL Global Limited’s shareholders
|
| | | $ | (1,465,195) | | | | | $ | 1,960,783 | | |
(LOSS) EARNINGS PER SHARE – BASIC AND DILUTED, ORDINARY SHARES
|
| | | $ | (0.05) | | | | | $ | 0.08 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES OUTSTANDING
|
| | | | | | | | | | | | |
Basic and diluted
|
| | | | 25,906,178 | | | | | | 25,896,000 | | |
| | |
Ordinary share
|
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive loss |
| |
Non-controlling
interest |
| |
Total
stockholders’ equity |
| ||||||||||||||||||||||||
|
Shares
|
| |
Par value
|
| ||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022
|
| | | | 25,896,000 | | | | | $ | 2,590 | | | | | $ | 1,102,505 | | | | | $ | 11,325,759 | | | | | $ | (3,524) | | | | | $ | 23,774 | | | | | | 12,451,104 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,986,119 | | | | | | — | | | | | | 154,551 | | | | | | 2,140,670 | | |
Recognition of non-controlling interest
from acquisition of a subsidiary |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,590,000 | | | | | | 2,590,000 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,336) | | | | | | (550) | | | | | | (25,886) | | |
Balance as of March 31, 2023
|
| | | | 25,896,000 | | | | | $ | 2,590 | | | | | $ | 1,102,505 | | | | | $ | 13,311,878 | | | | | $ | (28,860) | | | | | $ | 2,767,775 | | | | | $ | 17,155,888 | | |
Recognition of non-controlling interest
from acquisition of subsidiaries |
| | | | — | | | | | | — | | | | | | 381,947 | | | | | | — | | | | | | — | | | | | | 182,599 | | | | | | 564,546 | | |
Accretion from change in fair value of
ordinary shares subject to possible redemption |
| | | | — | | | | | | — | | | | | | (12,652) | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,652) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,373,504) | | | | | | — | | | | | | (587,452) | | | | | | (1,960,956) | | |
Shares issuance for partial settlement of contingent consideration for acquisition
|
| | | | 20,468 | | | | | | 2 | | | | | | 266,212 | | | | | | — | | | | | | — | | | | | | — | | | | | | 266,214 | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (91,691) | | | | | | 3,810 | | | | | | (87,881) | | |
Balance as of March 31, 2024
|
| | | | 25,916,468 | | | | | $ | 2,592 | | | | | $ | 1,738,012 | | | | | $ | 11,938,374 | | | | | $ | (120,551) | | | | | $ | 2,366,732 | | | | | $ | 15,925,159 | | |
| | |
For the Years Ended
March 31 |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss (income)
|
| | | $ | (1,960,956) | | | | | $ | 2,140,670 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 320,308 | | | | | | 297,069 | | |
Amortization of intangible assets
|
| | | | 1,168,358 | | | | | | 517,902 | | |
Amortization of right of use assets- operating leases
|
| | | | 839,152 | | | | | | 662,748 | | |
Amortization of right of use assets- operating lease, a related party
|
| | | | — | | | | | | 3,396 | | |
Amortization of right of use assets- finance leases
|
| | | | 43,900 | | | | | | 26,556 | | |
Provision for credit loss and doubtful accounts, net of recovery
|
| | | | 484,247 | | | | | | 334,052 | | |
Loss from disposal of property and equipment
|
| | | | 57,202 | | | | | | — | | |
Deferred taxes benefit
|
| | | | (669,869) | | | | | | (253,166) | | |
Change in fair value of contingent consideration for acquisition
|
| | | | 272,029 | | | | | | 932,152 | | |
Change in operating assets and liabilities | | | | | | | | | | | | | |
Accounts receivables
|
| | | | (688,981) | | | | | | (8,469,244) | | |
Inventories
|
| | | | (1,614,310) | | | | | | (97,791) | | |
Indefinite-lived intangible assets
|
| | | | 3,679,922 | | | | | | (7,935,920) | | |
Other receivable and other current assets
|
| | | | 298,028 | | | | | | (604,789) | | |
Prepayments
|
| | | | (3,418,619) | | | | | | 438,951 | | |
Prepayments, a related party
|
| | | | — | | | | | | 1,525,280 | | |
Accounts payable
|
| | | | (1,521,354) | | | | | | 3,946,276 | | |
Accounts payable, related parties
|
| | | | 2,501,759 | | | | | | 2,153,601 | | |
Contract liabilities
|
| | | | (153,395) | | | | | | (70,035) | | |
Other payables and accrued liabilities
|
| | | | 2,456,933 | | | | | | 302,825 | | |
Operating Lease Liabilities
|
| | | | (803,335) | | | | | | (657,410) | | |
Operating lease liability, related parties
|
| | | | — | | | | | | (3,363) | | |
Income tax payables
|
| | | | 25,277 | | | | | | 444,370 | | |
Net cash provided by (used in) operating activities
|
| | | | 1,316,296 | | | | | | (4,365,870) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of equipment
|
| | | | (277,645) | | | | | | (538,361) | | |
Cash paid for contingent consideration for acquisition
|
| | | | (540,496) | | | | | | (6,122) | | |
Cash paid in business combinations, net of cash acquired
|
| | | | 37,517 | | | | | | — | | |
Acquisition of long-term investment
|
| | | | — | | | | | | (71,045) | | |
Net cash used in investing activities
|
| | | | (780,624) | | | | | | (615,528) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Cash paid for redmption of ordinary shares
|
| | | | (163,905) | | | | | | — | | |
Proceed from bank loans
|
| | | | 24,221,605 | | | | | | 8,824,486 | | |
Repayment to bank loans
|
| | | | (25,419,912) | | | | | | (2,482,844) | | |
Loan from related party
|
| | | | 3,954,657 | | | | | | 78,362 | | |
Advance to related parties
|
| | | | (1,382,616) | | | | | | (2,027,725) | | |
Principal payments of finance lease liabilities
|
| | | | (174,062) | | | | | | (33,069) | | |
Payments of deferred merger costs
|
| | | | (900,531) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 135,236 | | | | | | 4,359,210 | | |
EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS, AND RESTRICTED
CASH |
| | | | (168,777) | | | | | | (27,696) | | |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH
|
| | | | 502,131 | | | | | | (649,884) | | |
CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH, beginning of the year
|
| | | | 3,831,606 | | | | | | 4,481,490 | | |
CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH, end of the year
|
| | | $ | 4,333,737 | | | | | $ | 3,831,606 | | |
SUPPLEMENTAL CASH FLOWS INFORMATION | | | | | | | | | | | | | |
Income taxes paid
|
| | | $ | 723,160 | | | | | $ | 795,551 | | |
Interest paid
|
| | | $ | 507,803 | | | | | $ | 191,163 | | |
SUPPLEMENTAL NON-CASH FLOWS INFORMATION | | | | | | | | | | | | | |
Fair value of share issuance in acquisition of a subsidiary
|
| | | $ | 687,348 | | | | | $ | — | | |
Accretion of change in fair value of ordinary shares subject to possible redemption
|
| | | $ | 12,652 | | | | | $ | | | |
Recognition of initial right-of-use assets and lease liabilities
|
| | | $ | 1,512,807 | | | | | $ | 123,014 | | |
Recognition of non-controlling interest from acquisition of subsidiaries
|
| | | $ | 564,546 | | | | | $ | 2,590,000 | | |
Recognition of acquisition payable for acquiring 2Game
|
| | | $ | — | | | | | $ | 4,293,000 | | |
Share issuance for acquisition payable
|
| | | $ | 266,214 | | | | | $ | — | | |
Deferred merger costs included in other payables and accrued liabilities
|
| | | $ | 167,426 | | | | | $ | — | | |
| | |
March 31,
2024 |
| |
March 31
2023 |
| ||||||
Cash and cash equivalents
|
| | | | 2,677,059 | | | | | | 2,543,045 | | |
Restricted cash
|
| | | | 1,656,678 | | | | | | 1,288,561 | | |
Total cash and cash equivalents, and restricted cash
|
| | | | 4,333,737 | | | | | | 3,831,606 | | |
Name
|
| |
Background
|
| |
Ownership
|
|
Grand Centrex Limited (“GCL BVI”) | | |
•
A BVI Company
•
Incorporated on November 16, 2018
•
Holding Company
|
| | 99.8% owned by GCL Global | |
GCL Global Pte. Ltd (“GCL Global SG”) | | |
•
A Singapore Company
•
Incorporated on July 26, 2021
•
Holding Company
|
| | 100% owned by GCL Global | |
Titan Digital Media Pte. Ltd. (“Titan Digital”)(1) | | |
•
A Singapore Company
•
Incorporated on January 08, 2018
•
An advertising Company that provides video production, and advertising in social media platform.
|
| | 85% owned by GCL Global SG | |
Epicsoft Asia Pte. Ltd (“Epic SG”) | | |
•
A Singapore Company
•
Incorporated on September 23, 2014
•
A gaming Company that engage in operation of distribution of console games software, and console game code.
|
| | 100% owned by GCL Global SG | |
Epicsoft (Hong Kong) Limited (“Epic HK”) | | |
•
A Hong Kong Company
•
Incorporated on April 15, 2005
•
A gaming Company that engage in operation of distribution of console games software, and console game code.
|
| | 100% owned by GCL Global SG | |
4Divinity Pte. Ltd. (“4Divinity SG”) | | |
•
A Singapore Company
•
Incorporated on September 30, 2022
•
Publishing of game software
|
| | 100% owned by GCL Global SG | |
Epicoft Malaysia Sdn. Bhd. (“Epic MY”) | | |
•
A Malaysian Company
•
Incorporated on June 26, 2019
•
Distribution of console game software and hardware.
|
| | 100% owned by GCL BVI | |
2Game Digital Limited (“2Game”) | | |
•
A Hong Kong Company
•
Incorporated on May 11, 2022
•
Distribution of console game code
|
| | 51% owned by GCL Global SG | |
Starlight Games (HK) limited (“Starlight”)(2) | | |
•
A Hong Kong Company
•
Incorporated on November 08, 2019
•
Distribution of console game software
|
| | 100% owned by GCL Global SG | |
Name
|
| |
Background
|
| |
Ownership
|
|
Starry Jewelry Pte. Ltd. (“Starry”)(1) | | |
•
A Singapore Company
•
Incorporated on June 16, 2020
•
Retail in jewelry.
|
| | 100% owned by Titan Digital | |
Martiangear Pte. Ltd. (“Martiangear”)(3) | | |
•
A Singapore Company
•
Incorporated on September 24, 2020
•
Retail in gaming desk and chair
|
| | 100% owned by Titan Digital | |
2 Game Pro Ltd | | |
•
A Brazil Company
•
Incorporated on August 25, 2023
•
Distribution of console game code
|
| | 100% owned by 2Game | |
| | |
As of
March 31, 2024 |
| |
As of
March 31, 2023 |
| ||||||
Period-end SGD: US$1 exchange rate
|
| | | | 1.3475 | | | | | | 1.3294 | | |
Period-end HKD: US$1 exchange rate
|
| | | | 7.8259 | | | | | | 7.8499 | | |
Period-end MYR: US$1 exchange rate
|
| | | | 4.7225 | | | | | | 4.413 | | |
Period-average SGD: US$1 exchange rate
|
| | | | 1.3447 | | | | | | 1.3739 | | |
Period-average HKD: US$1 exchange rate
|
| | | | 7.8246 | | | | | | 7.8389 | | |
Period-average MYR: US$1 exchange rate
|
| | | | 4.6409 | | | | | | 4.4467 | | |
| | |
Expected useful lives
|
|
Office equipment | | |
3 years
|
|
Furniture & fitting | | |
3 years
|
|
Office and warehouse renovation | | |
Shorter of the lease term or 3 years
|
|
| | |
Console
game |
| |
Game
Publishing |
| |
Media
advertising service |
| |
Others
|
| |
Total
|
| |||||||||||||||
Balance at March 31, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Acquired goodwill
|
| | | | 2,047,154 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,047,154 | | |
Impairments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at March 31, 2023
|
| | | $ | 2,047,154 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,047,154 | | |
Acquired goodwill
|
| | | | 674,367 | | | | | | — | | | | | | — | | | | | | 268,873 | | | | | | 943,240 | | |
Impairments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at March 31, 2024
|
| | | $ | 2,721,521 | | | | | $ | — | | | | | $ | — | | | | | $ | 268,873 | | | | | $ | 2,990,394 | | |
| | |
For the years ended
|
| |||||||||
| | |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||
Console game
|
| | | $ | 38,429,942 | | | | | $ | 39,499,316 | | |
Console game codes
|
| | | | 52,588,862 | | | | | | 28,575,826 | | |
Console game – subtotal
|
| | | | 91,018,804 | | | | | | 68,075,142 | | |
Game publishing
|
| | | | 3,431,680 | | | | | | 6,103,312 | | |
Video marketing campaign services
|
| | | | 2,128,589 | | | | | | 2,486,844 | | |
Social media advertising services
|
| | | | 587,500 | | | | | | 778,857 | | |
Media advertising services – subtotal
|
| | | | 2,716,089 | | | | | | 3,265,701 | | |
Other revenue
|
| | | | 368,128 | | | | | | — | | |
Total revenues
|
| | | $ | 97,534,701 | | | | | $ | 77,444,155 | | |
| | |
Carrying Value at
March 31, 2024 |
| |
Fair Value Measurement at
March 31, 2024 |
| ||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||
Contingent consideration for acquisition
|
| | | $ | 3,697,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,697,000 | | |
| | |
Contingent
consideration for acquisition |
| |||
Beginning balance
|
| | | $ | 3,360,848 | | |
Change in fair value of contingent consideration for acquisition
|
| | | | 932,152 | | |
Ending balance as of March 31, 2023
|
| | | | 4,293,000 | | |
Payment of cash and share consideration
|
| | | | (806,710) | | |
Change in fair value of contingent consideration for acquisition
|
| | | | 272,029 | | |
Exchange rate difference
|
| | | | (61,319) | | |
Ending balance as of March 31, 2024
|
| | | $ | 3,697,000 | | |
Contingent consideration for acquisition, current
|
| | | | 2,319,000 | | |
Contingent consideration for acquisition, non-current
|
| | | | 1,378,000 | | |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Unaudited pro forma revenue
|
| | | $ | 97,534,701 | | | | | $ | 78,051,283 | | |
Unaudited pro forma net (loss) income
|
| | | $ | (1,960,956) | | | | | $ | 2,273,155 | | |
|
Share issuance*
|
| | | $ | 564,546 | | |
|
Total consideration at fair value
|
| | | $ | 564,546 | | |
| | |
Fair value as of
acquisition date |
| |||
Total consideration
|
| | | $ | 564,546 | | |
Less: net assets of Starry: | | | | | | | |
Cash
|
| | | | 128,843 | | |
Inventory
|
| | | | 57,102 | | |
Prepaid expense
|
| | | | 34,202 | | |
Deposit Paid
|
| | | | 442 | | |
Intangible asset
|
| | | | 131,810 | | |
Total assets
|
| | | | 352,399 | | |
Accounts payable
|
| | | | (9,796) | | |
Other payable
|
| | | | (23,896) | | |
Deferred tax liability
|
| | | | (23,034) | | |
Total liabilities
|
| | | | (56,726) | | |
Total net assets of Starry
|
| | | | 295,673 | | |
Goodwill
|
| | | $ | 268,873 | | |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Unaudited pro forma revenue
|
| | | $ | 97,576,855 | | | | | $ | 77,724,857 | | |
Unaudited pro forma net (loss) income
|
| | | $ | (1,957,135) | | | | | $ | 2,089,212 | | |
|
Share issuance*
|
| | | $ | 687,348 | | |
|
Cash consideration
|
| | | | 148,000 | | |
|
Total consideration at fair value
|
| | | $ | 835,348 | | |
| | |
Fair value as of
acquisition date |
| |||
Total consideration
|
| | | | 835,348 | | |
Less: net assets of Martiangear: | | | | | | | |
Cash
|
| | | | 8,263 | | |
Accounts receivable
|
| | | | 4,808 | | |
Inventory
|
| | | | 92,889 | | |
Intangible asset
|
| | | | 85,675 | | |
Total assets
|
| | | | 191,635 | | |
Accounts payable
|
| | | | (17,457) | | |
Deferred tax liability
|
| | | | (13,197) | | |
Total liabilities
|
| | | | (30,654) | | |
Total net assets of Martiangear
|
| | | | 160,981 | | |
Goodwill
|
| | | $ | 674,367 | | |
| | |
For the year
ended March 31, 2023 |
| |
For the year
ended March 31, 2022 |
| ||||||
Unaudited pro forma revenue
|
| | | $ | 77,444,155 | | | | | $ | 65,827,057 | | |
Unaudited pro forma net income
|
| | | $ | 2,140,643 | | | | | $ | 4,586,525 | | |
|
Cash
|
| | | $ | 6,550 | | |
|
*Contingent consideration for acquisition
|
| | | | 3,360,848 | | |
|
Total consideration at fair value
|
| | | $ | 3,367,398 | | |
| | |
Fair value as of
acquisition date |
| |||
Total consideration
|
| | | $ | 3,367,398 | | |
Non-controlling interest
|
| | | | 2,590,000 | | |
Less: net assets of 2Game: | | | | | | | |
Cash
|
| | | | 428 | | |
Prepayments
|
| | | | 7,338 | | |
Intangible assets
|
| | | | 4,742,000 | | |
Total assets
|
| | | | 4,749,766 | | |
Accounts payable
|
| | | | (33,382) | | |
Deferred tax liability
|
| | | | (806,140) | | |
Total liabilities
|
| | | | (839,522) | | |
Total net assets of 2Game
|
| | | | 3,910,244 | | |
Goodwill
|
| | | $ | 2,047,154 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Receivables from console game and console game code
|
| | | $ | 15,123,775 | | | | | $ | 10,726,697 | | |
Receivables from game publishing
|
| | | | 2,282,228 | | | | | | 5,969,401 | | |
Receivables from advertising service
|
| | | | 332,540 | | | | | | 371,082 | | |
Less: Allowance for credit loss
|
| | | | (325,457) | | | | | | (55,533) | | |
Accounts receivable, net
|
| | |
$
|
17,413,086
|
| | | |
$
|
17,011,647
|
| |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Beginning balance
|
| | | $ | 55,533 | | | | | $ | 12,588 | | |
Addition
|
| | | | 277,273 | | | | | | 42,878 | | |
Write-off
|
| | | | — | | | | | | (1,521) | | |
Translation adjustment
|
| | | | (7,349) | | | | | | 1,588 | | |
Accounts receivable, net
|
| | |
$
|
325,457
|
| | | |
$
|
55,533
|
| |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Physical console game compact discs
|
| | | $ | 4,826,217 | | | | | $ | 3,072,146 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Deposits(i) | | | | $ | 42,832 | | | | | $ | 19,374 | | |
Prepaid expenses(ii)
|
| | | | 18,279 | | | | | | 171,302 | | |
Prepaid income tax(iii)
|
| | | | 23,366 | | | | | | 351,744 | | |
GST recoverable and prepaid income tax(iv)
|
| | | | 232,367 | | | | | | 12,612 | | |
Other receivables(v)
|
| | | | 197,102 | | | | | | 389,534 | | |
Less: allowance for credit loss
|
| | | | (52,949) | | | | | | (3,747) | | |
Total other receivables and other current assets, net
|
| | | $ | 460,997 | | | | | $ | 940,819 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Beginning balance
|
| | | $ | 3,747 | | | | | $ | 2,376 | | |
Addition
|
| | | | 49,351 | | | | | | 1,279 | | |
Translation adjustment
|
| | | | (149) | | | | | | 92 | | |
Ending balance
|
| | |
$
|
52,949
|
| | | |
$
|
3,747
|
| |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Prepayment
|
| | | $ | 5,720,400 | | | | | $ | 2,301,779 | | |
Less: allowance for prepayment
|
| | | | (209,412) | | | | | | (51,755) | | |
Total prepayments, net
|
| | | $ | 5,510,988 | | | | | $ | 2,250,024 | | |
| | |
March 31
2024 |
| |
March 31
2023 |
| ||||||
Beginning balance
|
| | | $ | 51,755 | | | | | $ | 71,227 | | |
Addition (recovery)
|
| | | | 157,623 | | | | | | (10,105) | | |
Write-off
|
| | | | — | | | | | | (8,894) | | |
Translation adjustment
|
| | | | 34 | | | | | | (473) | | |
Ending balance
|
| | | $ | 209,412 | | | | | $ | 51,755 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Office equipment
|
| | | $ | 822,262 | | | | | $ | 701,442 | | |
Furniture & Fitting
|
| | | | 68,490 | | | | | | 76,590 | | |
Office and warehouse renovation
|
| | | | 431,293 | | | | | | 416,070 | | |
Subtotal | | | | | 1,322,045 | | | | | | 1,194,102 | | |
Less: accumulated depreciation
|
| | | | (816,934) | | | | | | (559,861) | | |
Total property and equipment, net
|
| | | $ | 505,111 | | | | | $ | 634,241 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Customer relationships
|
| | | $ | 4,594,812 | | | | | $ | 4,742,000 | | |
License
|
| | | | 139,865 | | | | | | — | | |
Trademark
|
| | | | 224,809 | | | | | | — | | |
Less: accumulated amortization
|
| | | | (1,686,260) | | | | | | (517,902) | | |
Total definite-lived intangible assets
|
| | | $ | 3,273,226 | | | | | $ | 4,224,098 | | |
| | |
Amortization
expenses |
| |||
Twelve months ending March 31, 2025
|
| | | $ | 1,054,311 | | |
Twelve months ending March 31, 2026
|
| | | | 1,045,682 | | |
Twelve months ending March 31, 2027
|
| | | | 1,041,288 | | |
Twelve months ending March 31, 2028
|
| | | | 106,103 | | |
Twelve months ending March 31, 2029 and thereafter
|
| | | | 25,842 | | |
Total | | | | $ | 3,273,226 | | |
Bank name
|
| |
Maturity date
|
| |
Interest rate
|
| |
Collateral/Guarantee
|
| |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
United Overseas Bank
Limited (“UOB”) |
| |
July 2025 |
| |
2.5%
|
| |
Personal Guarantee by Choo See
Wee, the Chairman of the Company, and Play-E Corporation Pte. Ltd, which Choo See Wee is the major shareholder. |
| | | $ | 826,000 | | | | | $ | 1,448,518 | | |
Citi Bank
|
| |
April 2024 to
July 2024 |
| |
6.4% – 7.4%
|
| |
Personal Guarantee by Choo See
Wee, the Chairman of the Company. Collateral by fixed deposit in bank |
| | | | 2,799,249 | | | | | | 2,936,668 | | |
HSBC Bank*
|
| |
April 2024 to
June 2024 |
| |
7.1%
|
| |
Personal Guarantee by Choo See
Wee, the Chairman of the Company. Collateral by fixed deposit in bank |
| | | | 5,395,568 | | | | | | 5,833,938 | | |
Total | | | | | | | | | | | | | $ | 9,020,817 | | | | | $ | 10,219,124 | | |
Bank Loans, current
|
| | | | | | | | | | | | $ | 8,812,807 | | | | | $ | 9,381,560 | | |
Bank Loan, non-
current |
| | | | | | | | | | | | $ | 208,010 | | | | | $ | 837,564 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Accrued payroll and welfare
|
| | | $ | 165,523 | | | | | $ | 96,183 | | |
Accrued expenses(i)
|
| | | | 1,381,338 | | | | | | 388,390 | | |
Other payables(ii)
|
| | | | 1,554,725 | | | | | | — | | |
Total accrued expenses and other liabilities
|
| | | $ | 3,101,586 | | | | | $ | 484,573 | | |
Name of related party*
|
| |
Relationship
|
| |
Nature
|
| |
As of
March 31, 2024 |
| |
As of
March 31, 2023 |
| ||||||
Choo See Wee (“Jacky”)
|
| |
CEO of the Company
|
| |
Interest free
loan due on demand |
| | | | — | | | | | | 1,935,438 | | |
Jianhao Tan*
|
| |
CEO of Titan Digital
|
| |
Interest free
loan due on demand |
| | | | 21,880 | | | | | | 151,864 | | |
Joseph Thomas Van
Heeswijk |
| |
Shareholder of the Company |
| |
Interest free loan due on demand |
| | | | — | | | | | | 19,104 | | |
Starry
|
| |
Debbie, the CEO of this entity is
the spouse of Jianhao Tan who is the CEO of Titan Digital |
| |
Interest free
loan due on demand |
| | | | — | | | | | | 3,219 | | |
4Divinity Limited
(Hong Kong) |
| |
Choo See Wee, the CEO of the Company, is the major shareholder of this entity |
| |
Interest free
loan due on demand |
| | | | — | | | | | | 22,895 | | |
Total | | | | | | | | | | $ | 21,880 | | | | | $ | 2,132,520 | | |
Name of related party
|
| |
Relationship
|
| |
As of
March 31, 2024 |
| |
As of
March 31, 2023 |
| ||||||
SEGA Corporation
|
| |
Shareholder of the Company
|
| | | $ | 6,567,480 | | | | | $ | 4,065,721 | | |
Name of related party
|
| |
Relationship
|
| |
Nature
|
| |
As of
March 31, 2024 |
| |
As of
March 31, 2023 |
| ||||||
Choo See Wee (“Jacky”)
|
| |
Chairman of the Company
|
| |
Loan form
Director |
| | | $ | 482,252 | | | | | $ | 24,615 | | |
Joseph Thomas Van Heeswijk
|
| |
Shareholder of the Company
|
| |
Loan from
Director |
| | | | 128 | | | | | | — | | |
Debbie Soon
|
| |
Director of Starry
|
| |
Loan from
Director |
| | | | 3,636 | | | | | | — | | |
Total | | | | | | | | | | $ | 486,016 | | | | | $ | 24,615 | | |
Name of Related Party
|
| |
Relationship
|
| |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
SEGA Corporation
|
| |
Shareholder of the Company
|
| | | $ | 42,477 | | | | | $ | 660,985 | | |
Starry
|
| |
Debbie, the CEO of this entity is the
spouse of Jianhao Tan who is the CEO of Titan Digital |
| | | | — | | | | | | 2,911 | | |
Total | | | | | | | $ | 42,477 | | | | | $ | 663,896 | | |
Name of related party
|
| |
Relationship
|
| |
Nature
|
| |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
SEGA Corporation
|
| |
Shareholder of the
Company |
| |
Purchase of console
game |
| | | $ | 17,578,879 | | | | | $ | 12,388,590 | | |
Jianhao Tan
|
| |
CEO of Titan Digital
|
| |
Content creation for
social media advertising |
| | | | 667,336 | | | | | | 604,258 | | |
Total | | | | | | | | | | $ | 18,246,215 | | | | | $ | 12,992,848 | | |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Current
|
| | | $ | 723,160 | | | | | $ | 873,308 | | |
Deferred
|
| | | | (669,869) | | | | | | (253,166) | | |
Provision for income taxes
|
| | | $ | 53,291 | | | | | $ | 620,142 | | |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Singapore
|
| | | $ | (325,917) | | | | | $ | 1,642,666 | | |
Hong Kong
|
| | | | 258,954 | | | | | | 1,150,297 | | |
Malaysia and others
|
| | | | (1,840,701) | | | | | | (32,151) | | |
Total (loss) income before income tax
|
| | |
$
|
(1,907,665)
|
| | | |
$
|
2,760,812
|
| |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Singapore statutory income tax rate
|
| | | | 17.0% | | | | | | 17.0% | | |
Change of fair value of contingent consideration
|
| | | | (2.5)% | | | | | | 5.7% | | |
Tax rate difference outside Singapore(1)
|
| | | | (14.0)% | | | | | | 2.4% | | |
Preferential tax exemption effect
|
| | | | 1.0% | | | | | | (3.3)% | | |
Change in valuation allowance
|
| | | | (0.1)% | | | | | | (0.1)% | | |
Others(2) | | | | | (4.2)% | | | | | | 0.8% | | |
Effective tax rate
|
| | | | (2.8)% | | | | | | 22.5% | | |
| | |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||
Deferred Tax Assets | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 409,891 | | | | | $ | 121,939 | | |
Allowance for credit loss
|
| | | | 99,714 | | | | | | 18,885 | | |
Lease liabilities
|
| | | | 315,935 | | | | | | 167,897 | | |
Inventory write-off
|
| | | | 180,329 | | | | | | 76,263 | | |
Less: valuation allowance
|
| | | | (7,916) | | | | | | (5,874) | | |
Deferred tax assets, net
|
| | | $ | 997,953 | | | | | $ | 379,110 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Right of use assets
|
| | | $ | 325,463 | | | | | $ | 175,689 | | |
Amortization of intangible assets
|
| | | | 557,031 | | | | | | 718,096 | | |
Deferred tax liabilities
|
| | | $ | 882,494 | | | | | $ | 893,785 | | |
Deferred tax assets (liabilities), net
|
| | | $ | 115,459 | | | | | $ | (514,675) | | |
|
Balance at April 1, 2022
|
| | | $ | 33,989 | | |
|
Recognized in profit or loss
|
| | | | 253,166 | | |
|
Recognized in goodwill
|
| | | | (806,140) | | |
|
Foreign exchange differences reserve
|
| | | | 4,310 | | |
|
Balance at March 31, 2023
|
| | | | (514,675) | | |
|
Recognized in profit or loss
|
| | | | 669,869 | | |
|
Recognized in goodwill
|
| | | | (36,973) | | |
|
Foreign exchange differences reserve
|
| | | | (2,762) | | |
|
Deferred tax assets (liabilities), net
|
| | | $ | 115,459 | | |
| | |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||
GST taxes payable
|
| | | $ | 64,166 | | | | | $ | 39,640 | | |
Income taxes payable
|
| | | | 952,977 | | | | | | 929,661 | | |
Totals
|
| | | $ | 1,017,143 | | | | | $ | 969,301 | | |
| | | | | |
For the years ended March 31
|
| |||||||||
| | |
Classification
|
| |
2024
|
| |
2023
|
| ||||||
Operating lease cost | | | | | | | | | | | | | | | | |
Lease expenses
|
| | General and administrative | | | | | 866,481 | | | | | | 675,655 | | |
Finance lease cost | | | | | | | | | | | | | | | | |
Amortization of leased asset
|
| | General and administrative | | | | | 43,900 | | | | | | 26,556 | | |
Interest on lease liabilities
|
| |
Interest expenses on finance leases
|
| | | | 4,234 | | | | | | 3,389 | | |
Total lease expenses
|
| | | | | | $ | 914,615 | | | | | $ | 705,600 | | |
| | |
As of
March 31, 2024 |
| |
As of
March 31, 2023 |
|
Weighted-average remaining term | | | | | | | |
Operating lease
|
| |
1.6 years
|
| |
1.9 years
|
|
Finance leases
|
| |
4.4 years
|
| |
4.0 years
|
|
Weighted-average discount rate | | | | | | | |
Operating lease
|
| |
4.9%
|
| |
3.3%
|
|
Finance leases
|
| |
4.5%
|
| |
4.5%
|
|
| | |
Operating lease
payments |
| |
Finance lease
payments |
| |
Total
|
| |||||||||
Twelve months ending March 31, 2025
|
| | | $ | 837,899 | | | | | $ | 88,139 | | | | | $ | 926,038 | | |
Twelve months ending March 31, 2026
|
| | | | 263,276 | | | | | | 81,085 | | | | | | 344,361 | | |
Twelve months ending March 31, 2027
|
| | | | 97,520 | | | | | | 66,604 | | | | | | 164,124 | | |
Twelve months ending March 31, 2028
|
| | | | — | | | | | | 61,050 | | | | | | 61,050 | | |
Twelve months ending March 31, 2029
|
| | | | — | | | | | | 45,806 | | | | | | 45,806 | | |
Total lease payments
|
| | | | 1,198,695 | | | | | | 342,684 | | | | | | 1,541,379 | | |
Less: discount
|
| | | | (36,395) | | | | | | (35,051) | | | | | | (71,446) | | |
Present value of lease liabilities
|
| | | $ | 1,162,300 | | | | | $ | 307,633 | | | | | $ | 1,469,933 | | |
Present value of lease liabilities, current
|
| | | $ | 792,197 | | | | | $ | 72,868 | | | | | $ | 865,065 | | |
Present value of lease liabilities, non-current
|
| | | $ | 370,103 | | | | | $ | 234,765 | | | | | $ | 604,868 | | |
| | |
For the year ended March 31, 2024
|
| |||||||||||||||||||||||||||
| | |
Console game
|
| |
Game
Publishing |
| |
Media advertising
service |
| |
Others*
|
| |
Consolidated
|
| |||||||||||||||
Revenues
|
| | | $ | 91,018,804 | | | | | $ | 3,431,680 | | | | | $ | 2,716,089 | | | | | $ | 368,128 | | | | | $ | 97,534,701 | | |
Interest expense, net
|
| | | $ | 507,803 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 507,803 | | |
Depreciation and amortization
|
| | | $ | 2,161,956 | | | | | $ | — | | | | | $ | 202,348 | | | | | $ | 7,414 | | | | | $ | 2,371,718 | | |
Loss from operations
|
| | | $ | (1,394,261) | | | | | $ | (278,350) | | | | | $ | (650,944) | | | | | $ | (70,517) | | | | | $ | (2,394,072) | | |
Loss before income taxes
|
| | | $ | (1,463,013) | | | | | $ | (220,801) | | | | | $ | (640,417) | | | | | $ | (69,841) | | | | | $ | (2,394,072) | | |
Net loss
|
| | | $ | (1,029,897) | | | | | $ | (220,801) | | | | | $ | (640,417) | | | | | $ | (69,841) | | | | | $ | (1,960,956) | | |
Capital expenditure
|
| | | $ | 243,012 | | | | | $ | — | | | | | $ | 15,267 | | | | | $ | 19,366 | | | | | $ | 277,645 | | |
| | |
For the year ended March 31, 2023
|
| |||||||||||||||||||||
| | |
Console game
|
| |
Game
Publishing |
| |
Media advertising
service |
| |
Consolidated
|
| ||||||||||||
Revenues
|
| | | $ | 68,075,142 | | | | | $ | 6,103,312 | | | | | $ | 3,265,701 | | | | | $ | 77,444,155 | | |
Interest expense, net
|
| | | $ | 191,154 | | | | | $ | — | | | | | $ | — | | | | | $ | 191,154 | | |
Depreciation and amortization
|
| | | $ | 1,329,285 | | | | | $ | — | | | | | $ | 178,386 | | | | | $ | 1,507,671 | | |
Income (loss) from operations
|
| | | $ | 3,890,027 | | | | | $ | (239,274) | | | | | $ | (50,032) | | | | | $ | 3,600,721 | | |
Income before income taxes
|
| | | $ | 1,194,010 | | | | | $ | 1,468,958 | | | | | $ | 97,844 | | | | | $ | 2,760,812 | | |
Net income
|
| | | $ | 818,670 | | | | | $ | 1,231,918 | | | | | $ | 90,082 | | | | | $ | 2,140,670 | | |
Capital expenditure
|
| | | $ | 472,911 | | | | | $ | — | | | | | $ | 65,450 | | | | | $ | 538,361 | | |
| | |
For the year
ended March 31, 2024 |
| |
For the year
ended March 31, 2023 |
| ||||||
Singapore
|
| | | $ | 58,145,593 | | | | | $ | 42,569,909 | | |
Hong Kong
|
| | | | 32,696,502 | | | | | | 25,963,383 | | |
Malaysia
|
| | | | 6,692,606 | | | | | | 8,910,863 | | |
Total revenue
|
| | |
$
|
97,534,701
|
| | | |
$
|
77,444,155
|
| |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-19 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-27 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-36 | | | |
| | | | A-38 | | |
| | |
Page
|
| |||
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | |
| | |
Page
|
| |||
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-62 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-63 | | | |
| | | | A-64 | | |
| | |
Page
|
| |||
| | | | A-64 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-65 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
Annex I – Restructuring Diagram
|
| | | | | | |
Exhibits
|
| | | | | | |
| | | | A-1 | | |
| | | | RF ACQUISITION CORP. | | |||
| | | | By: | | |
/s/ Tse Meng Ng
Name: Tse Meng Ng
Title: Chief Executive Officer |
|
| | | | Sponsor is executing this Agreement for the purposes of complying with Section 2.6(c) hereof. | | |||
| | | | RF DYNAMIC LLC | | |||
| | | | By: | | |
/s/ Tse Meng Ng
Name: Tse Meng Ng
Title: Manager |
|
| | | | GCL GLOBAL HOLDINGS LTD | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | GRAND CENTREX LIMITED | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | GCL GLOBAL LIMITED | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | Very truly yours, | | |||
| | | | [Shareholder/Sponsor] | | |||
| | | | Signature: | | |
|
|
| | | | Name: | | |
|
|
| | | | Title: | | |
|
|
| | | | Acknowledged and agreed by: | | |||
| | | | GCL GLOBAL HOLDINGS LTD | | |||
| | | | Signature: | | |
|
|
| | | | Name: | | |
|
|
| | | | Title: | | |
|
|
| | | | “SPAC” | | |||
| | | | RF ACQUISITION CORP. | | |||
| | | | By: | | |
/s/ Tse Meng Ng
Name: Tse Meng Ng
Title: Chief Executive Officer |
|
| | | | “SPONSOR” | | |||
| | | | RF DYNAMIC LLC. | | |||
| | | | By: | | |
/s/ Tse Meng Ng
Name: Tse Meng Ng
Title: Manager |
|
| | | | “PUBCO” | | |||
| | | | GCL GLOBAL HOLDINGS LTD | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | “GCL BVI” | | |||
| | | | GRAND CENTREX LIMITED | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | “GCL GLOBAL” | | |||
| | | | GCL GLOBAL LIMITED | | |||
| | | | By: | | |
/s/ Choo See Wee
Name: Choo See Wee
Title: Director |
|
| | | | | B-1 | | | |
| | | | | B-4 | | | |
| | | | | B-4 | | | |
| | | | | B-5 | | | |
| | | | | B-5 | | | |
| | | | | B-6 | | | |
| | | | | B-7 | | | |
| | | | | B-7 | | | |
| | | | | B-8 | | | |
| | | | | B-9 | | | |
| | | | | B-10 | | | |
| | | | | B-11 | | | |
| | | | | B-13 | | | |
| | | | | B-14 | | | |
| | | | | B-15 | | | |
| | | | | B-16 | | | |
| | | | | B-16 | | | |
| | | | | B-16 | | | |
| | | | | B-17 | | | |
| | | | | B-17 | | | |
| | | | | B-19 | | | |
| | | | | B-20 | | | |
| | | | | B-20 | | | |
| | | | | B-21 | | | |
| | | | | B-23 | | | |
| | | | | B-24 | | | |
| | | | | B-26 | | | |
| | | | | B-28 | | | |
| | | | | B-29 | | | |
| | | | | B-30 | | | |
| | | | | B-32 | | | |
| | | | | B-33 | | | |
| | | | | B-34 | | | |
| | | | | B-34 | | | |
| | | | | B-38 | | | |
| | | | | B-39 | | | |
| | | | | B-39 | | | |
| | | | | B-39 | | | |
| | | | | B-40 | | | |
| | | | | B-41 | | | |
| | | | | B-42 | | | |
| | | | | B-42 | | |
| “Articles” | | | means these articles of association of the Company, as amended or substituted from time to time; | |
| “Auditor” | | | means the person (if any) for the time being performing the duties of auditor of the Company; | |
| “Beneficial Ownership” | | | means, with respect to a security, sole or shared voting power (which includes the power to vote, or to direct the voting of, such security) and/or investment power (which includes the power to acquire (or an obligation to acquire) or dispose, or to direct the acquisition or disposal of, such security) and/or a long economic exposure, whether absolute or conditional, to changes in the price of such security, in each case, whether direct or indirect, and whether though any contract, arrangement, understanding, relationship, or otherwise and “beneficial owner” shall mean a person entitled to such Interest; | |
| “business day” | | | means any day on which the Exchange is open for the business of dealing in securities; | |
| “certificated” | | | means, in relation to a Share, a Share which is recorded in the Register of Members as being held in certificated form; | |
| “Class” or “Classes” | | | means any class or classes of Shares as may from time to time be issued by the Company; | |
| “clear days” | | | in relation to the period of a notice means that period excluding the day when the notice is served or deemed to be served and the day for which it is given or on which it is to take effect; | |
| “Clearing House” | | | means a clearing house recognised by the laws of the jurisdiction in which the Shares (or any Interests in Shares) are listed or quoted on an Exchange. | |
| “Companies Act” | | | means the Companies Act (as revised) of the Cayman Islands, as amended or revised from time to time; | |
| “Company” | | | means the above-named company; | |
| “Company’s Website” | | | means the website of the Company and/or its web-address or domain name (if any); | |
| “Depository” | | | means any person who is a Member by virtue of its holding Shares as trustee or otherwise on behalf of those who have elected to hold Shares in dematerialised form through a Depository Interest. | |
| “Depository Interest” | | | means a dematerialised depository receipt or share (including any American Depositary Share) representing the underlying Share in the capital of the Company to be issued by a Depository nominated by the Company. | |
| “Directors” | | | means the directors for the time being of the Company or as the case may be, the Directors assembled as a board or as a committee thereof; | |
| “Dollar” or “US$” | | | means the lawful currency of the United States of America; | |
| “Electronic Record” | | | has the same meaning as in the Electronic Transactions Act; | |
| “Electronic Transactions Act” | | | means the Electronic Transactions Act (as revised) of the Cayman Islands, as amended or revised from time to time; | |
| “Exchange” | | | means the Nasdaq Global Market for so long as any Shares or Interests in Shares are there listed or quoted and any other recognised securities exchange(s) on which any Shares or Interests in Shares are listed or quoted for trading from time to time; | |
| “Exchange Rules” | | | means any relevant code, rules and regulations, as amended, from time to time, applicable as a result of the original and continued listing or quotation of any Shares (or any Interests in Shares) on an Exchange; | |
| “Group” | | | means the group comprising the Company and its subsidiary undertakings (not including any parent undertaking of the Company); | |
| “Group Undertaking” | | | means any undertaking in the Group, including the Company; | |
| “Interest” | | | in securities or in a person means any form of Beneficial Ownership (including, for the avoidance of doubt, any derivative, contractual or economic right or contract for difference) of securities of such person; | |
| “Listed Share” | | | means a Share that is listed or admitted to trading on an Exchange; | |
| “Listed Share Register” | | | means the register of members which registers the holdings of Listed Shares; | |
| “Member” | | | means any person from time to time entered in the Register of Members as a holder of one or more Shares and includes the Subscriber pending its entry therein; | |
| “Memorandum” | | | means the memorandum of association of the Company, as amended or substituted from time to time; | |
| “Ordinary Resolution” | | | means a resolution passed by a simple majority of such Members as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at a general meeting of the Company and where a poll is taken regard shall be had in computing a majority to the number of votes to which each Member is entitled by the Articles; | |
| “Register of Members” | | | means the Listed Share Register, the Unlisted Share Register and any branch register(s) in each case as the context requires; | |
| “Registered Office” | | | means the registered office for the time being of the Company in the Cayman Islands; | |
| “Relevant System” | | | means any computer-based system and procedures permitted by the Exchange Rules, which enable title to Interests in a security to be evidenced and transferred without a written instrument, and which facilitate supplementary and incidental matters; | |
| “Seal” | | | means the common seal of the Company (if any) and includes every duplicate seal; | |
| “Secretary” | | | means any person or persons appointed by the Directors to perform any of the duties of the secretary of the Company; | |
| “Share” | | | means a share in the capital of the Company and includes a fraction of a Share; | |
| “Special Resolution” | | | means a special resolution passed in accordance with the Companies Act, being a resolution passed by a majority of not less than two-thirds of such Members as, being entitled to do so, vote in person or, where proxies are allowed, by proxy at a general meeting of the Company of which notice specifying the intention to propose the resolution as a Special Resolution has been duly given and where a poll is taken regard shall be had in computing a majority to the number of votes to which each Member is entitled; | |
| “Subscriber” | | | means the subscriber to the Memorandum; | |
| “Subscriber Share” | | | means any Share which the Subscriber has agreed to take pursuant to the Memorandum; | |
| “subsidiary undertaking” | | | a company or undertaking is a subsidiary of a parent undertaking if the parent undertaking (i) holds a majority of the voting rights in it, or (ii) is a member of it and has the right to appoint or remove a majority of its board of directors, or (iii) is a member of it and controls alone, pursuant to an agreement with other shareholders or members, a majority of the voting rights in it; | |
| “Treasury Shares” | | | means Shares held in treasury pursuant to the Companies Act and these Articles; | |
| “uncertificated” | | | means, in relation to a Share, a Share to which title is recorded in the Register of Members as being in uncertificated form and title to which may be transferred by means of a Relevant System; | |
| “Uncertificated Proxy Instruction” | | | means a properly authenticated dematerialised instruction and/or other instruction or notification, which is sent by means of the Relevant System concerned and received by such participant in that system acting on behalf of the Company as the Directors may prescribe, in such form and subject to such terms and conditions as may from time to time be prescribed by the Directors (subject always to the facilities and requirements of the Relevant System concerned); | |
| “Unlisted Share Register” | | | means the register of members that registers the holdings of Unlisted Shares and which, for the purposes of the Companies Act, constitutes the Company’s “principal register”; and | |
| “Unlisted Shares” | | | means a Share that is not listed or admitted to trading on an Exchange. | |
|
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File Number
|
| |
Exhibits
|
| |
Filing Date
|
|
| 1.1 | | | | |
8-K
|
| |
001-41332
|
| |
1.1
|
| |
March 29, 2022
|
| |
| 2.1#^ | | | Agreement and Plan of Merger, dated as of October 18, 2023 (included as Annex A to the proxy statement/prospectus). | | | | | | | | | | | | | |
| 2.2.1 | | | | |
8-K
|
| |
001-41332
|
| |
2.1
|
| |
December 7, 2023
|
| |
| 2.2.2 | | | | |
8-K
|
| |
001-41332
|
| |
2.1
|
| |
December 18, 2023
|
| |
| 2.2.3 | | | | |
8-K
|
| |
001-41332
|
| |
2.1
|
| |
February 2, 2024
|
| |
| 2.2.4 | | | | |
8-K
|
| |
001-41332
|
| |
2.1
|
| |
October 3, 2024
|
| |
| 3.1 | | | | |
S-1
|
| |
333-261765
|
| |
3.1
|
| |
March 15, 2022
|
|
|
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File Number
|
| |
Exhibits
|
| |
Filing Date
|
|
| 3.1.1 | | | | |
8-K
|
| |
001-41332
|
| |
3.1
|
| |
March 29, 2022
|
| |
| 3.1.2 | | | | |
8-K
|
| |
001-41332
|
| |
3.1
|
| |
March 30, 2023
|
| |
| 3.1.3 | | | | |
8-K
|
| |
001-41332
|
| |
3.1
|
| |
December 27, 2023
|
| |
| 3.1.4 | | | | |
8-K
|
| |
001-41332
|
| |
3.1
|
| |
September 24, 2024
|
| |
| 3.2 | | | | |
S-1
|
| |
333-261765
|
| |
3.3
|
| |
March 15, 2022
|
| |
| 3.3^ | | | | | | | | | | | | | | | | |
| 3.4^ | | | Form of Amended and Restated Memorandum and Articles of Association of PubCo (attached as Annex B to the proxy statement/prospectus) | | | | | | | | | | | | | |
| 4.1 | | | | |
S-1
|
| |
333-261765
|
| |
4.1
|
| |
March 15, 2022
|
| |
| 4.2 | | | | |
S-1
|
| |
333-261765
|
| |
4.2
|
| |
March 15, 2022
|
| |
| 4.3 | | | | |
S-1
|
| |
333-261765
|
| |
4.3
|
| |
March 15, 2022
|
| |
| 4.4 | | | | |
S-1
|
| |
333-261765
|
| |
4.4
|
| |
March 15, 2022
|
| |
| 4.5 | | | | |
8-K
|
| |
001-41332
|
| |
4.1
|
| |
March 29, 2022
|
| |
| 5.1 | | | Opinion of Carey Olsen Singapore LLP* | | | | | | | | | | | | | |
| 5.2 | | | Opinion of Loeb & Loeb LLP* | | | | | | | | | | | | | |
| 10.1 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
October 23, 2023
|
| |
| 10.2 | | | | |
8-K
|
| |
001-41332
|
| |
10.2
|
| |
October 23, 2023
|
| |
| 10.3 | | |
Form of Registration Rights Agreement*
|
| | | | | | | | | | | | |
| 10.4 | | | | |
8-K
|
| |
001-41332
|
| |
10.3
|
| |
October 23, 2023
|
| |
| 10.5^ | | | Sales and Purchase Agreement by and between Ludus Asia Pte. Ltd. and Vendors dated July 31, 2022## | | | | | | | | | | | | | |
| 10.6^ | | | The First Contract Addendum for the Sales and Purchase Agreement by and between Ludus Asia Pte. Ltd. and Vendors dated July 31, 2022 | | | | | | | | | | | | | |
|
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File Number
|
| |
Exhibits
|
| |
Filing Date
|
|
| 10.7^ | | | The Second Contract Addendum for the Sales and Purchase Agreement by and between Ludus Asia Pte. Ltd. and Vendors dated October 17, 2023 | | | | | | | | | | | | | |
| 10.8^ | | | Activation Key Distribution Agreement by and between SEGA Games Co., Ltd. and Epicsoft Asia Pte. Ltd. dated August 20, 2018## | | | | | | | | | | | | | |
| 10.9^ | | | Distribution License Agreement by and between SEGA Games Co., Ltd. and Epicsoft Asia Pte. Ltd. dated February 1, 2018## | | | | | | | | | | | | | |
| 10.10^ | | | The First Amendment to the Distribution License Agreement by and between SEGA Games Co., Ltd. and Epicsoft Asia Pte. Ltd. dated April 1, 2020 | | | | | | | | | | | | | |
| 10.11 | | | | |
8-K
|
| |
001-41332
|
| |
10.2
|
| |
March 29, 2022
|
| |
| 10.12 | | | | |
8-K
|
| |
001-41332
|
| |
10.3
|
| |
March 29, 2022
|
| |
| 10.13 | | | | |
8-K
|
| |
001-41332
|
| |
10.4
|
| |
March 29, 2022
|
| |
| 10.14 | | | | |
8-K
|
| |
001-41332
|
| |
10.5
|
| |
March 29, 2022
|
| |
| 10.15 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
July 19, 2022
|
| |
| 10.16 | | | | |
S-1
|
| |
333-261765
|
| |
10.2
|
| |
March 15, 2022
|
| |
| 10.17 | | | | |
8-K
|
| |
001-41332
|
| |
10.6
|
| |
March 29, 2022
|
| |
| 10.18 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
March 29, 2022
|
| |
| 10.19 | | | | |
8-K
|
| |
001-41332
|
| |
10.8
|
| |
March 29, 2022
|
|
|
Exhibit
|
| |
Description
|
| |
Schedule/
Form |
| |
File Number
|
| |
Exhibits
|
| |
Filing Date
|
|
| 10.20 | | | | |
8-K
|
| |
001-41332
|
| |
10.7
|
| |
March 29, 2022
|
| |
| 10.21 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
October 23, 2023
|
| |
| 10.22 | | | | |
8-K
|
| |
001-41332
|
| |
10.2
|
| |
October 23, 2023
|
| |
| 10.23 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
October 18, 2024
|
| |
| 10.24 | | | Series B Preferred Stock Purchase Agreement by and between GCL Global Limited and Nekcom Inc. dated November 20, 2024 | | | | | | | | | | | | | |
| 14.1 | | | | |
S-1
|
| |
333-261765
|
| |
14
|
| |
March 15, 2022
|
| |
| 21.2* | | | List of subsidiaries of PubCo post Business Combination* | | | | | | | | | | | | | |
| 23.1 | | | | | | | | | | | | | | | | |
| 23.2 | | | | | | | | | | | | | | | | |
| 23.3 | | | | | | | | | | | | | | | | |
| 99.1 | | | Form of Proxy Card for RF Acquisition Corp.’s Special Meeting of Stockholders.* | | | | | | | | | | | | | |
| 99.2 | | | Consent of Catherine Choo See Ling to be named as a director. | | | | | | | | | | | | | |
| 99.3 | | | Consent of Wilson W. Wang to be named as a director. | | | | | | | | | | | | | |
| 99.4 | | | Consent of Joshua Kewei Cui to be named as a director. | | | | | | | | | | | | | |
| 99.5 | | | Consent of [name] to be named as a director* | | | | | | | | | | | | | |
| 107^ | | | | | | | | | | | | | | | |
|
Name
|
| |
Title
|
|
|
/s/ Jacky Choo See Wee
Jacky Choo See Wee
|
| |
Director
|
|
Exhibit 10.24
EXECUTION VERSION
SERIES B PREFERRED STOCK PURCHASE AGREEMENT
by and among
NEKCOM INC.
Purchaser listed in Exhibit A-1,
and
certain other Persons listed on Exhibit A-2,
dated as of November 20, 2024
TABLE OF CONTENTS | |||
Page | |||
1. | Purchase and Sale of Preferred Stock | 1 | |
1.1 | Sale and Issuance of Preferred Stock; Purchase Consideration | 1 | |
1.2 | Closings; Deliveries | 3 | |
1.3 | Defined Terms Used in this Agreement | 4 | |
2. | Representations and Warranties of the Company | 9 | |
2.1 | Organization, Good Standing, Corporate Power and Qualification | 9 | |
2.2 | Capitalization | 9 | |
2.3 | Nekcom Transactions | 10 | |
2.4 | Subsidiaries | 12 | |
2.5 | Authorization | 12 | |
2.6 | Valid Issuance of Shares | 13 | |
2.7 | Government Authority Consents and Filings | 13 | |
2.8 | Litigation | 13 | |
2.9 | Intellectual Property | 14 | |
2.10 | Compliance with Other Instruments; Third Party Consents | 15 | |
2.11 | Agreements; Certain Actions | 16 | |
2.12 | Certain Transactions | 16 | |
2.13 | Rights of Registration and Voting Rights | 17 | |
2.14 | Material Contracts | 17 | |
2.15 | Property; Assets | 18 | |
2.16 | Financial Statements | 18 | |
2.17 | Changes | 18 | |
2.18 | Employee Matters | 19 | |
2.19 | Tax Returns and Payments | 21 | |
2.20 | Employee Agreements | 21 | |
2.21 | Permits | 21 | |
2.22 | Corporate Documents | 21 | |
2.23 | CFIUS Representations | 21 | |
2.24 | Qualified Small Business Stock | 21 | |
2.25 | Foreign Corrupt Practices Act | 22 | |
2.26 | Data Privacy | 22 | |
2.27 | Disclosure | 23 | |
3. | Representations and Warranties of Key Stockholders | 23 | |
3.1 | Organization and Authorization | 23 | |
3.2 | Government Authority Consents and filings | 24 | |
3.3 | Litigation | 24 | |
3.4 | Compliance with Other Instruments | 24 |
i
ii
EXHIBIT A-1 | PURCHASER |
EXHIBIT A-2 | KEY STOCKHOLDERS |
EXHIBIT B | SECOND AMENDED AND RESTATED CERTIFICATE OF INCORPORATION |
EXHIBIT C | FORM OF DIRECTOR INDEMNIFICATION AGREEMENT |
EXHIBIT D | FORM OF AMENDED AND RESTATED INVESTORS’ RIGHTS AGREEMENT |
EXHIBIT E | FORM OF AMENDED AND RESTATED RIGHT OF FIRST REFUSAL AND CO-SALE AGREEMENT |
EXHIBIT F | FORM OF AMENDED AND RESTATED VOTING AGREEMENT |
EXHIBIT G | FORM OF OPINION OF COMPANY COUNSEL |
EXHIBIT H | FORM OF KEY SHAREHOLDERS INDEMNIFICATION AGREEMENT |
EXHIBIT I | COMPANY DISCLOSURE SCHEDULE |
iii
SERIES B PREFERRED STOCK PURCHASE AGREEMENT
THIS SERIES B PREFERRED STOCK PURCHASE AGREEMENT (this “Agreement”), is made as of is made as of November 20, 2024 (“Effective Date”), by and among NEKCOM INC., a Delaware corporation (the “Company”), the investor listed on Exhibit A-1 attached to this Agreement (the “Purchaser”) and certain other Persons listed on Exhibit A-2 attached to this Agreement (the “Key Stockholders”).
The parties hereby agree as follows:
1. Purchase and Sale of Preferred Stock.
1.1 Sale and Issuance of Preferred Stock; Purchase Consideration.
(a) The Company has adopted and filed with the Secretary of State of the State of Delaware the Second Amended and Restated Certificate of Incorporation in the form of Exhibit B attached to this Agreement (the “Restated Certificate”).
(b) As of September 24, 2024, pursuant the Loan Agreement (the “Loan Agreement”), the Company received RMB 21,371,400 in cash (equal to US$3,000,000) in the form of a secured loan from 海南嘉仕尔科技有限公司 Hainan GCL Technology Co., Ltd., an indirect wholly-owned subsidiary of the Purchaser (the “Loan”). Pursuant to a certain publishing agreement between the Company and the Purchaser appointing the Purchaser or the Purchaser’s appointed entity as the Company’s exclusive global publisher and distributor of the Game (the “Publishing Agreement”), parties agree that the Loan will be used by the Purchaser to satisfy the Minimum Guarantee (as defined in the Publishing Agreement) under the Publishing Agreement.
(c) Subject to the terms and conditions of this Agreement, the Purchaser agrees to purchase and the Company agrees to sell and issue to the Purchaser at the Closing that number of shares of Series B Preferred Stock, $0.000000001 par value per share (the “Series B Preferred Stock”), set forth opposite the Purchaser’s name on Exhibit A-1, at a purchase price of $1.22 per share. The shares of Series B Preferred Stock issued to the Purchaser pursuant to this Agreement shall be referred to in this Agreement as the “Shares.”
(d) In consideration for the Shares and other promises and obligations set forth in this Agreement and other Transaction Agreements, the Purchaser shall and shall cause its Affiliates to pay to the Company an aggregate amount of $15,000,000 in consideration in the following manner:
(i) At the Closing as defined in Section 1.2(a), the Purchaser shall pay to the Company $3,000,000 in cash by wire transfer of immediately available funds to an account designated by the Company in writing and the Purchaser shall deposit with a third-party escrow agent (the “Escrow Agent”) (x) a stock certificate of 262,325 ordinary shares of GCL HoldCo (valued at $7,500,000 based on GCL HoldCo’s pre-money valuation of $750,000,000) (the “Consideration Shares”) in the name of the Company for the Escrow Agent to hold in custody until the day on which the Minimum Guarantee (as defined in the Publishing Agreement) has been recouped in full by the Purchaser (the “Full Recoupment Date”); and (y) a second stock certificate of 262,325 ordinary shares of GCL HoldCo (the “Additional Consideration Shares”) also in the name of the Company, for the Escrow Agent to hold in custody until the Additional Consideration Shares are released pursuant to Section 1.1(e) below. Parties understand and acknowledge that at the closing of the business combination (the “Business Combination”) contemplated by the Agreement and Plan of Merger by among GCL ListCo, GCL HoldCo, RF Acquisition Corp., and other parties named therein dated October 18, 2023 (as amended, supplemented or otherwise modified from time to time, the “Merger Agreement”), the Consideration Shares and Additional Consideration Shares will be automatically exchanged for GCL ListCo securities pursuant to the Merger Agreement, and for the purpose of this Agreement, Consideration Shares and Additional Consideration Shares shall also refer to the GCL ListCo securities they will be exchanged for respectively pursuant to the terms of the Merger Agreement;
(ii) On or before December 31, 2024, the Purchaser shall pay to the Company $2,000,000 in cash by wire transfer of immediately available funds to an account designated by the Company in writing; and
(iii) On or before March 31, 2025, the Purchaser shall pay to the Company $2,500,000 in cash by wire transfer of immediately available funds to an account designated by the Company in writing.
(e) If the value of the Consideration Shares based on the volume-weighted average price of the Consideration Shares over thirty (30) trading days on NASDAQ (the “Consideration Shares VWAP”) immediately preceding Full Recoupment Date is below $7,500,000 but exceeds $1,200,000, the Purchaser shall, and shall cause the Escrow Agent to release and transfer to the Company the number of Additional Consideration Shares with value equal to the shortfall between $7,500,000 and Consideration Shares VWAP within ten (10) Business Days after the Full Recoupment Date. If Additional Consideration Shares so released is not sufficient to make up the shortfall in full, the Purchaser shall, in its sole discretion, elect to either (x) cause GCL ListCo to issue additional shares to the Company, subject to legal and regulatory requirements, and use reasonable best efforts to register these additional shares for resale; or (y) pay the Company cash, to make up the shortfall. If the Consideration Shares VWAP immediately preceding Full Recoupment Date is below $1,200,000, the Purchaser shall pay to the Company cash amount equal to the shortfall between $7,500,000 and Consideration Shares VWAP. If the Consideration Shares VWAP immediately preceding Full Recoupment Date exceeds $7,500,000, the Purchaser and/or the Company shall cause the Additional Consideration Shares to be returned and surrendered for nil consideration to Purchaser and/or GCL ListCo for cancellation. Without prejudice to anything in this Agreement, in the event that GCL ListCo is not listed on NASDAQ as of Full Recoupment Date, Purchaser will have the right at its sole discretion to either (i) pay the Company $7,500,000 in cash and cause the Escrow Agent to return all the Consideration Shares and Additional Consideration Shares to Purchaser and/or GCL ListCo for surrender at nil consideration (and if the Consideration Shares and any Additional Consideration Shares have already been released from, and/or not subject to, the escrow account to the Company, the Company shall cause the Consideration Shares and Additional Consideration Shares (if any) to be returned and surrendered for nil consideration to Purchaser and/or GCL ListCo for cancellation); or (ii) unwind the share exchange and cause the Escrow Agent to return all the Consideration Shares and Additional Consideration Shares to Purchaser and/or GCL ListCo for surrender at nil consideration (and if the Consideration Shares and any Additional Consideration Shares have already been released from, and/or not subject to, the escrow account to the Company, the Company shall cause the Consideration Shares and Additional Consideration Shares (if any) to be returned and surrendered for nil consideration to Purchaser and/or GCL ListCo for cancellation), and return to the Company the pro rata portion of the Shares that was not paid for by the Consideration Shares.
2
1.2 Closings; Deliveries.
(a) Closing. The parties shall use their best efforts with good faith and shall dedicate their utmost diligence and celerity to procure that the Pre-Closing Conditions (as defined below) are satisfied in the shortest possible delay and in any case no later than thirty (30) Business Days after the execution of this Agreement without the written consent of the Purchaser (the “Outside Date”) and the purchase and sale of the Shares (the “Closing”) shall take place remotely via the electronic exchange of documents and signatures at a time and date mutually agreed by the parties, but in no event later than ten (10) Business Days after the satisfaction of the last of the Pre-Closing Conditions and receipt of the notice indicating the same from the Company (the day on which the Closing takes place being the “Closing Date”). At Closing, the Company shall deliver to the Purchaser a certificate representing the Shares.
(b) Late Payment Penalty. If the Purchaser is late on any cash payment under Section 1.1(d) for more than seven (7) business days after the applicable due date, or late on depositing the stock certificates representing the Consideration Shares and the Additional Consideration Shares with the Escrow Agent under Section 1.1(d) for more than thirty (30) days after the applicable due date, or if there is a delay in the release of the Consideration Shares (and the Additional Consideration Shares, if applicable) to the Company for more than thirty (30) days after the Full Recoupment Date, the Purchaser shall, in its sole discretion, elect to (i) pay the Company a penalty equivalent to 20% of the overdue and unpaid payment of cash (if such cash amount is not paid) or the value of overdue and unissued Consideration Shares and/or Additional Consideration Shares in which case the Purchaser shall have no additional payment obligations under this Agreement; or (ii) unwind the share exchange and return to the Company all Shares except for the number of Shares already paid for in cash pursuant to Section 1.1(d) hereof pro rata based on the total purchase consideration of $15,000,000, and cause the Escrow Agent to return the Consideration Shares and/or Additional Consideration Shares to Purchaser and/or GCL ListCo for surrender at nil consideration (and if the Consideration Shares have already been released to the Company, the Company has also agreed to unwind the share exchange and return to the Purchaser all Consideration Shares and any Additional Consideration Shares for surrender at nil consideration corresponding to the number of Shares so returned in accordance with this Section 1.2(b)(ii)). Parties acknowledge and agree that a statement provided to the Company by the Escrow Agent by email at michael@nekcomgames.com, facsimile or otherwise is final and conclusive evidence that the Consideration Shares and Additional Consideration Shares (or any corresponding stock certificates) have been either deposited or released by the Escrow Agent. Notwithstanding anything to the contrary herein, the Purchaser’s failure to timely make any payment shall not trigger any termination or breach of this Agreement and this Section 1.2(b) shall be the sole remedy with respect to any such failure.
3
1.3 Defined Terms Used in this Agreement. In addition to the terms defined above, the following terms used in this Agreement shall be construed to have the meanings set forth or referenced below.
(a) “Affiliate” means, with respect to any specified Person, any other Person who, directly or indirectly, controls, is controlled by, or is under common control with such Person, including, without limitation, any general partner, managing member, officer, director or trustee of such Person, or any venture capital fund or registered investment company now or hereafter existing that is controlled by one (1) or more general partners, managing members or investment advisers of, or shares the same management company or investment adviser with, such Person.
(b) “Business Days” means a day other than a Saturday, Sunday or other day on which commercial banks in New York, the Cayman Islands, Singapore and China are authorized or required by Law to close.
(c) “Bylaws” means the bylaws of the Company, as amended.
(d) “Chris” means Chris Yuan, a U.S. citizen whose address is at 759 Fairview Ave., #10 Arcadia, CA 91007.
(e) “Code” means the Internal Revenue Code of 1986, as amended.
(f) “Common Stock Director” means directors of the Company elected by the holders of record of the shares of Common Stock in accordance with the Restated Certificate.
(g) “Company Subsidiary” means any of Nekcom SG, WFOE or Wuhan Nekcom Internet.
(h) “Company Intellectual Property” means all patents, patent applications, registered and unregistered trademarks, trademark applications, registered and unregistered service marks, service mark applications, tradenames, copyrights, trade secrets, domain names, mask works, information and proprietary rights and processes, similar or other intellectual property rights, subject matter of any of the foregoing, tangible embodiments of any of the foregoing, licenses in, to and under any of the foregoing, and in any and all such cases that are owned or used by the Company in the conduct of the Company’s business as now conducted and as presently proposed to be conducted.
(i) “Pre-Closing Conditions” means conditions set forth in Sections 6.2, 6.4, 6.6 to 6.9, 6.11, 6.13 to 6.15.
(j) “Dong” means Dong Xiaoyun, a PRC citizen whose address is at No. 2, 3rd Floor, Annexe 39, No. 38, Jiefang Park Road, Jiang'an District, Wuhan, People’s Republic of China.
4
(k) “Director Indemnification Agreement” means the indemnification agreement by and among the Company and the director designated by the Purchaser, in the form of Exhibit C attached to this Agreement.
(l) “Fang” means Fang Jixuan, a PRC citizen whose address is at Room 85-1-1401, Dangdai International, No. 112 Optics Valley Avenue, Hongshan District, Wuhan, People’s Republic of China.
(m) “Game” means “昭和米国物语 SHOWA American Story”, including all versions on all global platforms, including but not limited to PlayStation, Xbox, Nintendo Switch, Steam, and other similar platforms.
(n) “GCL HoldCo” means GCL Global Limited, a Cayman Islands company, which is also the Purchaser in this Agreement.
(o) “GCL ListCo” means GCL Global Holdings Ltd., a Cayman Islands company.
(p) “Government Authority” means any U.S. federal, state, provincial, local or non-U.S. government, or any domestic or foreign governmental, regulatory, administrative or self-regulatory authority, agency, bureau, board, commission, court, judicial or arbitral body (public or private), department, political subdivision, tribunal or other instrumentality thereof.
(q) “Guo” means Guo Ganglong, a PRC citizen whose address is at Room 404, Unit 1, Building 6, No. 1008 Xiangzhou Renmin West Road, Xiangzhou District, Zhuhai City, Guangdong Province, People’s Republic of China.
(r) “Huang” means Huang Yan, a PRC citizen whose address is at No. 1, Gate 22, Block 124, Gandu Garden, Qingshan District, Wuhan, People’s Republic of China.
(s) “IDEOO” means IDEOO LLC, a New York limited liability company at 333 East 45th Street 19D, New York, NY 10017.
(t) “IP Transfers” means the transfers of intellectual property rights referenced in Sections 2.3(c), (g) and (h) of this Agreement.
(u) “Indebtedness” means, without duplication and with respect to the Company, all (a) indebtedness for borrowed money; (b) obligations for the deferred purchase price of property or services, (c) long or short-term obligations evidenced by notes, bonds, debentures or other similar instruments; (d) obligations under any interest rate, currency swap or other hedging agreement or arrangement; (e) capital lease obligations; (f) reimbursement obligations under any letter of credit, banker's acceptance or similar credit transactions; (g) guarantees made by the Company on behalf of any third party in respect of obligations of the kind referred to in the foregoing clauses (a) through (f); and (h) any unpaid interest, prepayment penalties, premiums, costs and fees that would arise or become due as a result of the prepayment of any of the obligations referred to in the foregoing clauses (a) through (g).
5
(v) “Investors’ Rights Agreement” means the amended and restated investors’ rights agreement among the Company, the Purchaser, and certain other stockholders of the Company dated as of the date of the Closing, in the form of Exhibit D attached to this Agreement.
(w) “Key Employee” means any executive-level employee (including division director and vice president-level positions) as well as any employee or consultant who either alone or in concert with others develops, invents, programs or designs any Company Intellectual Property.
(x) “Key Stockholders” means NEKCOM Entertainment Limited, and NEKCOM C Limited holding in the aggregate more than 63.2% of total outstanding shares of the Company on a fully diluted basis.
(y) “Key Shareholders Indemnification Agreement” means that certain Indemnification Agreement by and among NEKCOM Entertainment Limited, NEKCOM C Limited, Purchaser, Company and other persons parties listed thereto, dated as of the date of the Closing, in the form of Exhibit H attached to this Agreement.
(z) “Knowledge” including the phrase “to the Company’s knowledge” shall mean the actual knowledge after reasonable investigation and assuming such knowledge as the individual would have as a result of the reasonable performance of his or her duties in the ordinary course, of any officers, directors or managers of the Company or the Company Subsidiaries who have duty of care under the applicable laws. Additionally, for purposes of Section 2.8, the Company shall be deemed to have “knowledge” of a patent right if the Company has actual knowledge of the patent right or would be found to be on notice of such patent right as determined by reference to United States patent laws.
(aa) “Law” means any statute, law, ordinance, regulation, rule, code, order, constitution, treaty, common law, judgment, decree, other requirement or rule of law of any Government Authority.
(bb) “Liability” means, with respect to any Person, any liability, debt, obligation, deficiency, interest, Tax, penalty, fine, judgment or other loss, whether asserted or unasserted, absolute or contingent, accrued or unaccrued, liquidated or unliquidated, and whether due or to become due and regardless of when asserted.
(cc) “Luo” means Luo Xiangyu, a PRC citizen whose address is at Maodian Mountain Road, Donghu New& High-tech Development Zone, Wuhan, China East Lake Network Valley 6-510.
(dd) “Ma” means Ma Guangzhi, a PRC citizen whose address is at Room 1403, Building 38, No. 77, North Shizishan Street, Hongshan District, Wuhan, People’s Republic of China.
(ee) “Material Adverse Effect” means a material adverse effect on the business, assets (including intangible assets), liabilities, financial condition, property, prospects or results of operations of the Company.
6
(ff) “Nekcom C” means NEKCOM C Limited, a British Virgin Islands limited company having its address at No. 1, Gate 22, Block 124, Gangdu Garden, Qingshan District, Wuhan, P.C. China.
(gg) “Nekcom G” means NEKCOM G Limited, a British Virgin Island limited company having its address at Room 404, Unit 1, Building 6, No. 1008 Xiangzhou Renmin West Road, Xiangzhou District, Zhuhai City, Guangdong Province, People’s Republic of China.
(hh) “Nekcom Z” means NEKCOM Z Limited, a British Virgin Island limited company having its address at No. 527, Ganjia Village, Yanta District, Xi'an, People’s Republic of China.
(ii) “Nekcom Entertainment” means NEKCOM Entertainment Limited, a British Virgin Island limited company having its address at Maodian Mountain Road, Donghu New& High-tech Development Zone, Wuhan, China East Lake Network Valley 6-510.
(jj) “Nekcom SG” means Nekcom Private Limited, a Singapore private company limited by shares, a wholly owned subsidiary of the Company.
(kk) “Permits” means all permits, licenses, franchises, approvals, authorizations, registrations, certificates, variances and similar rights obtained, or required to be obtained, from Government Authorities.
(ll) “Person” means any individual, corporation, partnership, trust, limited liability company, association or other entity.
(mm) “Publishing Agreement” means that certain publishing agreement to be entered into by the Company and the Purchaser’s appointed entity (the “Publisher”), appointing the Publisher as the Company’s exclusive global publisher and distributor of the Game.
(nn) “Purchaser” means the Purchaser who is initially a party to this Agreement.
(oo) “Right of First Refusal and Co-Sale Agreement” means the amended and restated right of first refusal and co-sale agreement among the Company, the Purchaser, and certain other stockholders of the Company, dated as of the date of the Closing, in the form of Exhibit E attached to this Agreement.
(pp) “Securities Act” means the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
(qq) “Series A Investor” means Galaxy Interactive Fund I, LP, a Delaware limited partnership.
(rr) “Series A Preferred Stock Purchase Agreement” means that certain Series A Preferred Stock Purchase Agreement dated May 27, 2022, by and among the Company and the Series A Investor.
7
(ss) “Tax” or “Taxes” means (i) any and all U.S. federal, state, local or non-U.S. taxes or other similar assessments, charges fees or levies, including all income, gross or net receipts, payroll, employment, excise, severance, stamp, occupation, premium, windfall profits, capital stock, franchise, profits, withholding, social security (or similar, including FICA), unemployment, disability, real property, personal property, sales, use, transfer, registration, value added, alternative or add-on minimum, or other tax imposed by any Government Authority, including any liability therefor as a transferee or successor (including under Section 6901 of the Code or any similar provision of applicable law), as a result of Treasury Regulation Section 1.1502-6 or any similar provision of applicable law, including as a result of being a member of a combined or unitary group for any period or otherwise through operation of law, or as a result of any Tax sharing or tax allocation agreement or any other express or implied agreement to indemnify any other Person, and (ii) all interest, penalties, fines or additions thereto imposed by any Government Authority (whether disputed or not) in connection with any item described in clause (i).
(tt) “Transaction Agreements” means this Agreement, the Investors’ Rights Agreement, the Director Indemnification Agreement, Bylaws, and Restated Certificate and the Right of First Refusal and Co-Sale Agreement, the Key Shareholders Indemnification Agreement, and the Voting Agreement.
(uu) “Treasury Regulations” means the regulations promulgated under the Code.
(vv) “Troy” means Troy Dunniway, a U.S. citizen whose address is at 5015 Royal Palm Dr., Fremont, CA 94538.
(ww) “VIE Control Agreement” means a set of contractual arrangements that allow the WFOE to effectively control and receive economic benefits from Wuhan Nekcom Internet without direct ownership, which all dated May 31, 2023 include (i) Exclusive Option Agreement by and among WFOE, Wuhan Nekcom Internet, Luo, Zhu, Huang, Ma, Dong, Guo, Fang and 武汉团团互娱科技有限公司 (“Tuantuan”), (ii) Technical and Consulting Services Agreement by and among the WFOE and Wuhan Nekcom Internet, (iii) Equity Pledge Agreement by and among WFOE, Wuhan Nekcom Internet, Luo, Zhu, Huang, Ma, Dong, Guo, Fang and Tuantuan, (iv) Power of Attorney (for voting rights) to the WFOE issued respectively by Luo, Huang, Ma, Guo, Dong, Fang, Zhu, Tuantuan, (v) Spousal Consent Letters by Luo’s spouse, Huang’s spouse, Ma’s spouse, Fang’s spouse, Zhu’s spouse, Guo’s spouse.
(xx) “Voting Agreement” means the amended and restated voting agreement among the Company, the Purchaser and certain other stockholders of the Company, dated as of the date of the Closing, in the form of Exhibit F attached to this Agreement.
(yy) “WFOE” means 武汉铃空游戏科技有限公司 Wuhan Lingkong Games Technology Co., Ltd., a wholly owned subsidiary of Nekcom SG.
(zz) “Wuhan Nekcom Internet” means 武汉铃空网络科技有限公司 Wuhan Nekcom Internet Technology Co., Ltd., a limited liability company duly incorporated under the laws of the People’s Republic of China.
8
(aaa) “Zhu” means Zhu Hongtao, a PRC citizen whose address is at No. 527, Ganjia Village, Yanta District, Xi'an, People’s Republic of China.
2. Representations and Warranties of the Company. The Company hereby represents and warrants to the Purchaser that, except as set forth on the Company’s disclosure schedules (the “Company Disclosure Schedule”) as set out Exhibit I attached to this Agreement, which exceptions shall be deemed to be part of the representations and warranties made hereunder, the following representations are true and complete as of the date of the Closing, except as otherwise indicated. The Company Disclosure Schedule shall be arranged in sections corresponding to the numbered and lettered sections contained in this Section 2, and the disclosures in any section of the Company Disclosure Schedule shall qualify other sections in this Section 2 only to the extent it is readily apparent from a reading of the disclosure that such disclosure is applicable to such other sections.
For purposes of these representations and warranties (other than those in Sections 2.2, 2.3, 2.4, 2.5, and 2.6), the term the “Company” shall include any Company Subsidiary, unless otherwise noted herein.
2.1 Organization, Good Standing, Corporate Power and Qualification. The Company is a corporation duly organized, validly existing and in good standing under the laws of such jurisdiction under which it is formed, and has all requisite corporate power and authority to carry on its business as now conducted and as presently proposed to be conducted. The Company is duly qualified to transact business and is in good standing in each jurisdiction in which the failure to so qualify would have a Material Adverse Effect. The Company has made available to the Purchaser complete and correct copies of the Restated Certificate and Bylaws, and organizational documents of each Company Subsidiary, and such documents are in full force and effect.
2.2 Capitalization.
(a) The authorized capital of the Company consists, immediately prior to the Closing, of:
(i) 61,250,000 shares of common stock, $0.000000001 par value per share (the “Common Stock”), 41,000,000 shares of which are issued and outstanding immediately prior to the Closing. All of the outstanding shares of Common Stock have been duly authorized, are fully paid and nonassessable and were issued in compliance with all applicable federal and state securities laws.
(ii) 20,250,000 shares of Preferred Stock, (A) of which 8,000,000 shares have been designated Series A Preferred Stock, all of which are issued and outstanding immediately prior to the Closing and (B) of which 12,250,000 shares have been designated as Series B Preferred Stock, none of which are issued and outstanding immediately prior to the Closing. All of the outstanding shares of Preferred Stock have been duly authorized, are fully paid and nonassessable and were issued in compliance with all applicable federal and state securities laws. The rights, privileges and preferences of the Preferred Stock are as stated in the Restated Certificate and as provided by the Delaware General Corporation Law.
9
(b) Among the Common Stock held by NEKCOM Entertainment Limited, a British Virgin Islands limited company (“Nekcom Entertainment”), 869,621 shares of Common Stock are reserved for transfers of shares to certain 23 individuals (the “23 Individuals”) set forth in Section 2.2(b) of the Company Disclosure Schedule, pursuant to stock transfer agreements set forth opposite such individual’s name in Section 2.2(b) of the Company Disclosure Schedule; 3,050,379 shares of Common Stock shall be reserved for issuance to officers, directors, employees and consultants of the Company (including any Company Subsidiary) pursuant to an equity incentive plan to be adopted by the Board of Directors and approved by the Company stockholders.
(c) Section 2.2(c) of the Company Disclosure Schedule sets forth the true, complete and correct capitalization of the Company immediately prior to and following the Closing.
(d) There are no outstanding options, warrants, restricted stock or similar agreements or arrangements with any Person. Except for (A) the conversion privileges of the Shares to be issued under this Agreement, (B) the rights provided in Section 4 of the Investors’ Rights Agreement, and (C) the securities and rights described in Sections 2.2(a)(ii) of this Agreement, there are no outstanding rights (including conversion or preemptive rights and rights of first refusal or similar rights) or agreements, orally or in writing, to purchase or acquire from the Company any shares of Common Stock, Series A Preferred Stock or Series B Preferred Stock, any other equity interests or any securities convertible into or exchangeable for shares of Common Stock, Series A Preferred Stock or Series B Preferred Stock or any other equity interests. All outstanding shares of the Company’s Common Stock are subject to (i) a right of first refusal in favor of the Company upon any proposed transfer (other than transfers for estate planning purposes); and (ii) a lock-up or market standoff agreement of not less than one hundred eighty (180) days following the Company’s initial public offering pursuant to a registration statement filed with the Securities and Exchange Commission under the Securities Act.
(e) 409A. The Company believes in good faith that any “nonqualified deferred compensation plan” (as such term is defined under Section 409A(d)(1) of the Code and the guidance thereunder) under which the Company makes, is obligated to make or promises to make, payments (each, a “409A Plan”) complies in all material respects, in both form and operation, with the requirements of Section 409A of the Code and the guidance thereunder. To the knowledge of the Company, no payment to be made under any 409A Plan is, or will be, subject to the penalties of Section 409A(a)(1) of the Code.
(f) The Company has obtained valid consents and waivers of any rights by other parties to purchase any of the Shares covered by this Agreement or any other equity interests in the Company (the “Transaction Consents”).
2.3 Nekcom Transactions. All of the below transactions (each, a “Nekcom Transaction” and collectively the “Nekcom Transactions”) have consummated and all relevant documents (including such agreements described below) evidencing each Nekcom Transaction have been made available to the Purchaser in forms reasonably satisfactory to the Purchaser (the “Nekcom Transaction Documents”). To the Knowledge of the Company, each Person executing each Nekcom Transaction Documents has all requisite power and authority to execute and deliver the Nekcom Transaction Documents. Each Nekcom Transaction Documents is valid and binding on all parties thereto, enforceable in accordance with terms thereto and is in full force and effect.
10
(a) The Company has obtained written confirmation and evidence from 北京纳远明志信息技术咨询有限公司, 武汉东湖众合天使投资中心(有限合伙), and 武汉光谷生物产业创业投资基金有限公司 that (i) the repurchase right has been fully exercised, (ii) such persons no longer have any rights and interests in Wuhan Nekcom Internet, WFOE, Nekcom Inc., and (iii) there are no ongoing disputes or conflicts with respect to their rights.
(b) The Company has obtained written consent from all shareholders of Wuhan Nekcom Internet including but not limited to Luo, Huang, Fang, Ma, Dong, Guo, Zhu, Chris, Troy, 深圳励石诺世界投资管理中心(有限合伙), 武汉团团互娱科技有限公司 (“Tuantuan”) for the transfer of all intellectual property rights from Wuhan Nekcom Internet to WFOE, and the change of the contracting party of the entrusted contract to WFOE.
(c) An agreement evidencing transfer of intellectual property from Wuhan Nekcom Internet to WFOE has been executed between Wuhan Nekcom Internet and WFOE; and the Company has delivered to the Purchaser evidence of all requisite filings made in China effectuating the transfer of all intellectual property rights held by Wuhan Nekcom Internet to WFOE.
(d) The Company has received from each of Luo, Huang, Fang, Ma, Dong and Chris (i) a signed letter of undertakings that unless with prior written consent by the Purchaser, they will remain employed or engaged by WFOE within five (5) years as from the signing date of this Agreement; and (ii) a signed agreement to protect the intellectual property rights held by WFOE and not to engage in businesses that would compete with WFOE.
(e) The Company has obtained an executed waiver and release from the Series A Investor waiving and releasing the Company from any and all claims arising under Section 4.12 of the Series A Preferred Stock Purchase Agreement.
(f) The Company has provided to the Purchaser a capitalization table and other documents confirming that (i) 869,621 shares of Common Stock held by Nekcom Entertainment are being held for the benefit of the 23 Individuals and (ii) for the equity interests of Wuhan Nekcom Internet held by Huang on behalf of the 23 Individuals, the Company has determined and provided to the Purchaser the specific equity ratio held by the each of the 23 Individuals and underlying documents evidencing the arrangements between Wuhan Nekcom Internet, Huang and the 23 Individuals.
(g) Wuhan Nekcom Internet, WFOE and Nekcom SG have entered into a Sublicense Agreement dated September 6, 2024 pursuant to which Wuhan Nekcom Internet has granted to WFOE and Nekcom SG a sublicense of certain copyrighted work relating to《それが大事》so that WFOE and Nekcom SG have the rights to use the music for the Game.
11
(h) WFOE, Nekcom SG, 新疆微音 and 万维科技 have executed new agreements pursuant to which WFOE and Nekcom SG are given the right to use the relevant music copyright (including property rights such as right of revision, reproduction right, distribution right, rental right, exhibition right, performance right, screening right, broadcasting right information network transmission right, filming right, adaptation right, etc.) relating to the Game.
(i) Nekcom Entertainment has transferred 4,469,422 shares of Common Stock to Nekcom C.
(j) Nekcom Entertainment has transferred 864,148 shares of Common Stock to Nekcom G.
(k) Nekcom Entertainment has transferred 4,565,415 shares of Common Stock to Nekcom Z.
(l) Nekcom Entertainment has transferred a total of 2,075,402 shares of Common Stock to Chris Yuan.
(m) Nekcom Entertainment has transferred a total of 2,075,402 shares of Common Stock to Troy Dunniway.
(n) The Key Shareholders Indemnification Agreement has been executed.
2.4 Subsidiaries. Except as set forth in Section 2.4 of the Company Disclosure Schedule, the Company does not currently own or control, directly or indirectly, any interest in any other corporation, partnership, trust, joint venture, limited liability company, association, or other business entity. Each Company Subsidiary is wholly-owned (directly or indirectly) or controlled through VIE Control Agreement by the Company. The Company is not a participant in any joint venture, partnership or similar arrangement except as disclosed in Section 2.4 of the Company Disclosure Schedule.
2.5 Authorization. All corporate action required to be taken by the Company’s Board of Directors and stockholders in order to authorize the Company to enter into the Transaction Agreements, and to issue the Shares at the Closing and the Common Stock issuable upon conversion of the Shares, has been taken or will be taken prior to the Closing. All action on the part of the officers of the Company necessary for the execution and delivery of the Transaction Agreements, the performance of all obligations of the Company under the Transaction Agreements to be performed as of the Closing, and the issuance and delivery of the Shares has been taken or will be taken prior to the Closing. The Transaction Agreements, when executed and delivered by the Company, shall constitute valid and legally binding obligations of the Company, enforceable against the Company in accordance with their respective terms except (i) as limited by applicable bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance, or other laws of general application relating to or affecting the enforcement of creditors’ rights generally, (ii) as limited by laws relating to the availability of specific performance, injunctive relief, or other equitable remedies, or (iii) to the extent the indemnification provisions contained in the Investors’ Rights Agreement and the Director Indemnification Agreement may be limited by applicable federal or state securities laws.
12
2.6 Valid Issuance of Shares. The Shares, when issued, sold and delivered in accordance with the terms and for the consideration set forth in this Agreement, will be validly issued, fully paid and nonassessable and free of restrictions on transfer other than restrictions on transfer under the Transaction Agreements, applicable state and federal securities laws and liens or encumbrances created by or imposed by the Purchaser. Assuming the accuracy of the representations of the Purchaser in Section 4 of this Agreement and subject to the filings described in Section 2.7 below, the Shares will be issued in compliance with all applicable federal and state securities laws. The Common Stock issuable upon conversion of the Shares has been duly reserved for issuance, and upon issuance in accordance with the terms of the Restated Certificate, will be validly issued, fully paid and nonassessable and free of restrictions on transfer other than restrictions on transfer under the Transaction Agreements, applicable federal and state securities laws and liens or encumbrances created by or imposed by the Purchaser. Assuming the accuracy of the representations of the Purchaser in Section 4 of this Agreement and in the Voting Agreement, the Common Stock issuable upon conversion of the Shares will be issued in compliance with all applicable federal and state securities laws.
2.7 Government Authority Consents and Filings. Assuming the accuracy of the representations made by the Purchaser in Section 4 of this Agreement, no consent, approval, order or authorization of, or registration, qualification, designation, declaration or filing with, any Government Authority is required on the part of the Company in connection with the consummation of the transactions contemplated by this Agreement, except for (i) the filing of the Restated Certificate, which will have been filed prior to the Closing, and (ii) filings pursuant to applicable securities laws, which have been made or will be made in a timely manner.
2.8 Litigation. There is no claim, action, suit, proceeding, arbitration, complaint, order, charge or investigation (“Action”) pending or to the Company’s Knowledge, currently threatened (i) against the Company or any officer, director or Key Employee of the Company arising out of their employment or board relationship with the Company; (ii) to the Company’s Knowledge, that questions the validity of the Transaction Agreements or the right of the Company to enter into them, or to consummate the transactions contemplated by the Transaction Agreements; or (iii) that would reasonably be expected to have, either individually or in the aggregate, a Material Adverse Effect. Neither the Company nor, to the Company’s Knowledge, any of its officers, directors or Key Employees is a party or is named as subject to the provisions of any order, writ, injunction, judgment or decree of any court or Government Authority or instrumentality (in the case of officers, directors or Key Employees, such as would affect the Company). There is no action, suit, proceeding or investigation by the Company pending or which the Company intends to initiate. The foregoing includes, without limitation, actions, suits, proceedings or investigations pending or threatened in writing (or any basis therefor known to the Company) involving the prior employment of any of the Company’s employees, their services provided in connection with the Company’s business, any information or techniques allegedly proprietary to any of their former employers or their obligations under any agreements with prior employers.
13
2.9 Intellectual Property.
(a) Except as set forth in Section 2.9 of the Company Disclosure Schedule, the Company owns or possesses legal rights to all Company Intellectual Property without any known conflict with, or infringement of, the rights of others, including prior employees or consultants. The Company has not received any communications alleging that the Company has violated, or by conducting its business, would violate any of the patents, trademarks, service marks, tradenames, copyrights, trade secrets, mask works or other proprietary rights or processes of any other Person.
(b) To the Company’s Knowledge, (i) no product or service marketed or sold (or proposed to be marketed or sold) by the Company violates or will violate any license or infringes or will infringe any intellectual property rights of any other Person; and (ii) no Person is presently infringing any Company Intellectual Property.
(c) Other than with respect to commercially available software products under standard end-user object code license agreements, there are no outstanding options, licenses, agreements, claims, encumbrances or shared ownership interests of any kind relating to the Company Intellectual Property, nor is the Company bound by or a party to any options, licenses or agreements of any kind with respect to the patents, trademarks, service marks, trade names, copyrights, trade secrets, licenses, information, proprietary rights and processes of any other Person.
(d) The Company has obtained and possesses valid licenses to use all of the software programs present on the computers and other software-enabled electronic devices that it owns or leases or that it has otherwise provided to its employees for their use in connection with the Company’s business.
(e) Each current and former employee and consultant has assigned to the Company all intellectual property rights that he, she or it solely or jointly conceived, reduced to practice, developed or made during the period of his, her or its employment or consulting relationship with the Company that (i) relate, at the time of conception, reduction to practice, development, or making of such intellectual property right, to the Company’s business as then conducted or as then proposed to be conducted, (ii) were developed on any amount of the Company’s time or with the use of any of the Company’s equipment, supplies, facilities or information or (iii) resulted from the performance of services for the Company.
(f) To the Company’s Knowledge, it will not be necessary to use any inventions of any of its employees or consultants (or Persons it currently intends to hire) made prior to their employment by the Company, including prior employees or consultants.
(g) Section 2.9(g) of the Company Disclosure Schedule lists all patents, patent applications, registered trademarks, trademark applications, service marks, service mark applications, tradenames, registered copyrights, and licenses to and under any of the foregoing, in each case owned by the Company.
14
(h) The Company has not embedded, used or distributed any open source, copyleft or community source code (including but not limited to any libraries or code, software, technologies or other materials that are licensed or distributed under any General Public License, Lesser General Public License or similar license arrangement or other distribution model described by the Open Source Initiative at www.opensource.org, collectively “Open Source Software”) in connection with any of its products or services that are generally available or in development in any manner that would materially restrict the ability of the Company to protect its proprietary interests in any such product or service or in any manner that requires, or purports to require (i) any Company Intellectual Property (other than the Open Source Software itself) be disclosed or distributed in source code form or be licensed for the purpose of making derivative works; (ii) any restriction on the consideration to be charged for the distribution of any Company Intellectual Property; (iii) the creation of any obligation for the Company with respect to Company Intellectual Property owned by the Company, or the grant to any third party of any rights or immunities under Company Intellectual Property owned by the Company; or (iv) any other limitation, restriction or condition on the right of the Company with respect to its use or distribution of any Company Intellectual Property.
(i) No government funding, facilities of a university, college, other educational institution or research center, or funding from third parties was used in the development of any Company Intellectual Property. No Person who was involved in, or who contributed to, the creation or development of any Company Intellectual Property, has performed services for the government, university, college, or other educational institution or research center in a manner that would affect Company’s rights in the Company Intellectual Property.
2.10 Compliance with Other Instruments; Third Party Consents.
(a) The Company is not in violation or default (i) of any provisions of its Restated Certificate or Bylaws, (ii) of any instrument, judgment, order, writ or decree, (iii) under any note, indenture or mortgage, or (iv) under any lease, agreement, contract or purchase order to which it is a party or by which it is bound that is required to be listed on the Company Disclosure Schedule, or (v) to its Knowledge, of any provision of federal or state statute, rule or regulation applicable to the Company, the violation of which would have a Material Adverse Effect. The execution, delivery and performance of the Transaction Agreements and the consummation of the transactions contemplated by the Transaction Agreements will not result in any such violation or be in conflict with or constitute, with or without the passage of time and giving of notice, either (i) a default under any such provision, instrument, judgment, order, writ, decree, contract or agreement; or (ii) an event which results in the creation of any lien, charge or encumbrance upon any assets of the Company or the suspension, revocation, forfeiture, or nonrenewal of any material permit or license applicable to the Company.
(b) Except as set forth on Section 2.10(b) of the Company Disclosure Schedule, no consent, waiver, approval or notification to any Person is required on the part of the Company in connection with the execution and delivery of this Agreement or any Transaction Agreements (the “Other Consents”).
15
2.11 Agreements; Certain Actions.
(a) Except for the Transaction Agreements, there are no agreements, understandings, instruments, contracts or proposed transactions to which the Company is a party or by which it is bound that involve (i) obligations (contingent or otherwise) of, or payments to, the Company in excess of US$25,000, (ii) the license of any patent, copyright, trademark, trade secret or other proprietary right to or from the Company, (iii) the grant of rights to manufacture, produce, assemble, license, market, or sell its products to any other Person that limit the Company’s exclusive right to develop, manufacture, assemble, distribute, market or sell its products, or (iv) indemnification by the Company with respect to infringements of proprietary rights.
(b) The Company has not (i) declared or paid any dividends, or authorized or made any distribution upon or with respect to any class or series of its capital stock, (ii) incurred any Indebtedness for money borrowed or incurred any other liabilities individually in excess of US$25,000 or in excess of US$50,000 in the aggregate, (iii) made any loans or advances to any Person, other than ordinary advances for business expenses, or (iv) sold, exchanged or otherwise disposed of any of its assets or rights, other than in the ordinary course of business. For the purposes of (a) and (b) of this Section 2.11, all Indebtedness, liabilities, agreements, understandings, instruments, contracts and proposed transactions involving the same Person (including Persons the Company has reason to believe are affiliated with each other) shall be aggregated for the purpose of meeting the individual minimum dollar amounts of such section.
(c) The Company is not a guarantor or indemnitor of any Indebtedness of any other Person.
(d) The Company and its Affiliates have not (i) terminated or is otherwise in breach of the VIE Control Agreement or (ii) entered into any agreements that sell, license, sublicense or otherwise dispose of the Company Intellectual Property except as contemplated by the Nekcom Transactions and the Nekcom Transaction Documents.
2.12 Certain Transactions.
(a) Other than (i) standard employee benefits generally made available to all employees, standard employee offer letters and Confidential Information Agreements (as defined below), (ii) standard director and officer indemnification agreements approved by the Board of Directors, (iii) the purchase of shares of the Company’s capital stock, in each instance, approved in the written minutes of the Board of Directors (previously provided to the Purchaser or its respective counsel), and (iv) the Transaction Agreements, there are no agreements, understandings or proposed transactions between the Company and any of its officers, directors, consultants or Key Employees, or any Affiliate thereof.
(b) The Company is not indebted, directly or indirectly, to any of its directors, officers, employees or consultants or to their respective spouses or children or to any Affiliate of any of the foregoing, other than in connection with expenses or advances of expenses incurred in the ordinary course of business or employee relocation expenses and for other customary employee benefits made generally available to all employees. None of the Company’s directors, officers or employees, or any members of their immediate families, or any Affiliate of the foregoing are, directly or indirectly, indebted to the Company, or have any (i) material commercial, industrial, banking, consulting, legal, accounting, charitable or familial relationship with any of the Company’s customers, suppliers, service providers, joint venture partners, licensees and competitors, (ii) direct or indirect ownership interest in any firm or corporation with which the Company is affiliated or with which the Company has a business relationship, or any firm or corporation which competes with the Company except that directors, officers, employees or stockholders of the Company may own stock in (but not exceeding two percent (2%) of the outstanding capital stock of) publicly traded companies that may compete with the Company; or (iii) financial interest in any contract with the Company.
16
2.13 Rights of Registration and Voting Rights. Except as provided in the Investors’ Rights Agreement, the Company is not under any obligation to register under the Securities Act any of its currently outstanding securities or any securities issuable upon exercise or conversion of its currently outstanding securities. To the Company’s Knowledge, except as contemplated in the Voting Agreement, no stockholder of the Company has entered into any agreements with respect to the voting of capital shares of the Company.
2.14 Material Contracts.
(a) Section 2.14(a) of the Company Disclosure Schedule lists the following contracts to which the Company or any subsidiary of the Company is a party or by which it or they, or any of its or their assets, is bound (collectively, the “Material Contracts”) that are in effect as of the date hereof:
(i) each contract involving aggregate consideration in excess of $25,000;
(ii) all contracts that provide for the indemnification by the Company of any Person or the assumption of any Tax, environmental or other Liability of any Person;
(iii) all contracts that relate to the acquisition or disposition of any business, a material amount of stock or assets of any other Person or any real property (whether by merger, sale of stock, sale of assets or otherwise);
(iv) all broker, distributor, dealer, manufacturer's representative, franchise, agency, sales promotion, market research, marketing consulting and advertising contracts to which the Company is a party;
(v) all employment agreements and contracts with independent contractors or consultants (or similar arrangements) to which the Company is a party;
(vi) all contracts relating to Indebtedness (including, without limitation, guarantees) of the Company;
(vii) all contracts with any Government Authority to which the Company is a party;
(viii) all contracts that limit or purport to limit the ability of the Company to compete in any line of business or with any Person or in any geographic area or during any period of time;
17
(ix) any contracts to which the Company is a party that provide for any joint venture, partnership or similar arrangement by the Company;
(x) all contracts between or among the Company on the one hand and Key Stockholder or any Affiliate of Key Stockholder (other than the Company) on the other hand; and
(xi) any other contract that is material to the Company or any Company Subsidiary and not previously disclosed pursuant to this Section 2.14(a).
(b) Each Material Contract is valid and binding on the Company or Company Subsidiaries and is in full force and effect. None of the Company or any Company Subsidiary is in breach or default under, is alleged to be in breach of or default under or is in receipt of any written notice of any breach of any Material Contract. To the Company’s Knowledge, no counterparty to any Material Contract is in breach of or default under such Material Contract. No event or circumstance has occurred that, with notice or lapse of time or both, would constitute an event of default under any Material Contract or result in a termination thereof or would cause or permit the acceleration or other changes of any right or obligation or the loss of any benefit thereunder.
(c) Company has made available to the Purchaser a true and correct copy of each written Material Contract.
2.15 Property; Assets. Except as set forth on Section 2.15 of the Company Disclosure Schedule, the property and assets that the Company owns are free and clear of all mortgages, deeds of trust, liens, loans and encumbrances, except for statutory liens for the payment of current taxes that are not yet delinquent and encumbrances and liens that arise in the ordinary course of business and do not materially impair the Company’s ownership or use of such property or assets. With respect to the property and assets it leases, the Company is in compliance with such leases and holds a valid leasehold interest free of any liens, claims or encumbrances other than those of the lessors of such property or assets. The Company does not own any real property.
2.16 Financial Statements. The Company has no material liabilities or obligations, contingent or otherwise, other than (i) liabilities incurred in the ordinary course of business; (ii) obligations under contracts and commitments incurred in the ordinary course of business; and (iii) liabilities and obligations of a type or nature not required under GAAP to be reflected in the financial statements, which, in all such cases, individually and in the aggregate would not have a Material Adverse Effect.
2.17 Changes. Since May 27, 2022, there has not been:
(a) any change in the assets, liabilities, financial condition or operating results of the Company from that reflected in the Financial Statements, except changes in the ordinary course of business that have not caused, in the aggregate, a Material Adverse Effect;
(b) any damage, destruction or loss, whether or not covered by insurance, that would have a Material Adverse Effect;
18
(c) any waiver or compromise by the Company of a valuable right or of a material debt owed to it;
(d) any satisfaction or discharge of any lien, claim, or encumbrance or payment of any obligation by the Company, except in the ordinary course of business and the satisfaction or discharge of which would not have a Material Adverse Effect;
(e) any material change to a Material Contract or agreement by which the Company or any of its assets is bound or subject;
(f) any material change in any compensation arrangement or agreement with any employee, officer, director or stockholder;
(g) any resignation or termination of employment of any officer or Key Employee of the Company;
(h) any mortgage, pledge, transfer of a security interest in, or lien, created by the Company, with respect to any of its material properties or assets, except liens for taxes not yet due or payable and liens that arise in the ordinary course of business and do not materially impair the Company’s ownership or use of such property or assets;
(i) any loans or guarantees made by the Company to or for the benefit of its employees, officers or directors, or any members of their immediate families, other than travel advances and other advances made in the ordinary course of its business;
(j) any declaration, setting aside or payment or other distribution in respect of any of the Company’s capital stock, or any direct or indirect redemption, purchase, or other acquisition of any of such stock by the Company;
(k) any sale, assignment or transfer of any Company Intellectual Property that could reasonably be expected to result in a Material Adverse Effect;
(l) receipt of notice that there has been a loss of, or material order cancellation by, any major customer of the Company;
(m) to the Company’s Knowledge, any other event or condition of any character, other than events affecting the economy or the Company’s industry generally, that could reasonably be expected to result in a Material Adverse Effect; or
(n) any arrangement or commitment by the Company to do any of the things described in this Section 2.17.
2.18 Employee Matters.
(a) To the Company’s Knowledge, none of its employees is obligated under any contract (including licenses, covenants or commitments of any nature) or other agreement, or subject to any judgment, decree or order of any court or administrative agency, that would materially interfere with such employee’s ability to promote the interest of the Company or that would conflict with the Company’s business. Neither the execution or delivery of the Transaction Agreements, nor the carrying on of the Company’s business by the employees of the Company, nor the conduct of the Company’s business as now conducted and as presently proposed to be conducted, will, to the Company’s Knowledge, conflict with or result in a breach of the terms, conditions, or provisions of, or constitute a default under, any contract, covenant or instrument under which any such employee is now obligated.
19
(b) The Company is not delinquent in payments to any of its employees, consultants, or independent contractors for any wages, salaries, commissions, bonuses, or other direct compensation for any service performed for it to the date hereof or amounts required to be reimbursed to such employees, consultants or independent contractors. The Company has complied in all material respects with all applicable state and federal equal employment opportunity laws and with other laws related to employment, including those related to wages, hours, worker classification and collective bargaining. The Company has withheld and paid to the appropriate governmental entity or is holding for payment not yet due to such governmental entity all amounts required to be withheld from employees of the Company and is not liable for any arrears of wages, taxes, penalties or other sums for failure to comply with any of the foregoing.
(c) To the Company’s Knowledge, no Key Employee intends to terminate employment with the Company or is otherwise likely to become unavailable to continue as a Key Employee. The Company does not have a present intention to terminate the employment of any of the foregoing. The employment of each employee of the Company is terminable at the will of the Company. Except as set forth in Section 2.18(c)(i) of the Company Disclosure Schedule or as required by law, upon termination of the employment of any such employees, no severance or other payments will become due. Except as set forth in Section 2.18(c)(ii) of the Company Disclosure Schedule, the Company has no policy, practice, plan or program of paying severance pay or any form of severance compensation in connection with the termination of employment services.
(d) The Company has not made any representations regarding equity incentives to any officer, employee, director or consultant that are inconsistent with the share amounts and terms set forth in the minutes of meetings of (or actions taken by unanimous written consent by) the Company’s Board of Directors.
(e) Each former Key Employee whose employment was terminated by the Company has entered into an agreement with the Company providing for the full release of any claims against the Company or any related party arising out of such employment.
(f) Section 2.18(f) of the Company Disclosure Schedule sets forth each employee benefit plan maintained, established or sponsored by the Company, or which the Company participates in or contributes to, which is subject to the Employee Retirement Income Security Act of 1974, as amended (“ERISA”). The Company has made all required contributions and has no liability to any such employee benefit plan, other than liability for health plan continuation coverage described in Part 6 of Title I(B) of ERISA, and has complied in all material respects with all applicable Laws for any such employee benefit plan.
20
2.19 Tax Returns and Payments. There are no federal, state, county, local or foreign Taxes due and payable by the Company which have not been timely paid. There are no accrued and unpaid federal, state, country, local or foreign Taxes of the Company which are due, whether or not assessed or disputed. There have been no examinations or audits of any Tax returns or reports by any applicable federal, state, local or foreign governmental agency. The Company has duly and timely filed all federal, state, county, local and foreign Tax returns required to have been filed by it and there are in effect no waivers of applicable statutes of limitations with respect to Taxes for any year.
2.20 Employee Agreements. Each current and former employee, consultant and officer of the Company has executed an agreement with the Company regarding confidentiality and proprietary information (the “Confidential Information Agreements”). No current or former Key Employee has excluded works or inventions from his or her assignment of inventions pursuant to such Key Employee’s Confidential Information Agreement. Each current and former Key Employee has executed a non-competition and a non-solicitation agreement. To the Knowledge of the Company, none of its Key Employees is in violation of any Confidential Information Agreement.
2.21 Permits. The Company has all franchises, permits, licenses and any similar authority necessary for the conduct of its business, the lack of which could reasonably be expected to have a Material Adverse Effect. The Company is not in default in any material respect under any of such franchises, permits, licenses or other similar authority.
2.22 Corporate Documents. The Restated Certificate and Bylaws of the Company as of the date of this Agreement are in the form provided to the Purchaser. The copy of the minute books of the Company provided to the Purchaser contains minutes of all meetings of directors and stockholders and all actions by written consent without a meeting by the directors and stockholders since the date of incorporation and accurately reflects in all material respects all actions by the directors (and any committee of directors) and stockholders.
2.23 CFIUS Representations. The Company does not engage in (a) the design, fabrication, development, testing, production or manufacture of one (1) or more “critical technologies” within the meaning of the Defense Production Act of 1950, as amended, including all implementing regulations thereof (the “DPA”); (b) the ownership, operation, maintenance, supply, manufacture, or servicing of “covered investment critical infrastructure” within the meaning of the DPA (where such activities are covered by column 2 of Appendix A to 31 C.F.R. Part 800); or (c) the maintenance or collection, directly or indirectly, of “sensitive personal data” of U.S. citizens within the meaning of the DPA.
2.24 Qualified Small Business Stock. As of and immediately following the Closing: (i) the Company will be an eligible corporation as defined in Section 1202(e)(4) of the Code, (ii) the Company will not have made purchases of its own stock described in Code Section 1202(c)(3)(B) during the one (1) year period preceding the Closing, except for purchases that are disregarded for such purposes under Treasury Regulation Section 1.1202-2, and (iii) the Company’s aggregate gross assets, as defined by Code Section 1202(d)(2), at no time between its incorporation and through the Closing have exceeded $50 million, taking into account the assets of any corporations required to be aggregated with the Company in accordance with Code Section 1202(d)(3); provided, however, that in no event shall the Company be liable to the Purchaser or any other party for any damages arising from any subsequently proven or identified error in the Company’s determination with respect to the applicability or interpretation of Code Section 1202, unless such determination shall have been given by the Company in a manner either grossly negligent or fraudulent.
21
2.25 Foreign Corrupt Practices Act. Neither the Company nor any of its directors, officers, employees or agents have, directly or indirectly, made, offered, promised or authorized any payment or gift of any money or anything of value to or for the benefit of any “foreign official” (as such term is defined in the U.S. Foreign Corrupt Practices Act of 1977, as amended (the “FCPA”)), foreign political party or official thereof or candidate for foreign political office for the purpose of (i) influencing any official act or decision of such official, party or candidate, (ii) inducing such official, party or candidate to use his, her or its influence to affect any act or decision of a foreign governmental authority, or (iii) securing any improper advantage, in the case of (i), (ii) and (iii) above in order to assist the Company or any of its Affiliates in obtaining or retaining business for or with, or directing business to, any person. Neither the Company nor any of its directors, officers, employees or agents have made or authorized any bribe, rebate, payoff, influence payment, kickback or other unlawful payment of funds or received or retained any funds in violation of any law, rule or regulation. The Company further represents that it has maintained, and has caused each Company Subsidiary and Affiliates to maintain, systems of internal controls (including, but not limited to, accounting systems, purchasing systems and billing systems) and written policies to ensure compliance with the FCPA or any other applicable anti-bribery or anti- corruption law, and to ensure that all books and records of the Company accurately and fairly reflect, in reasonable detail, all transactions and dispositions of funds and assets. Neither the Company nor, to the Company’s Knowledge, any of its officers, directors or employees are the subject of any allegation, voluntary disclosure, investigation, prosecution or other enforcement action related to the FCPA or any other anti-corruption law (collectively, “Enforcement Action”).
2.26 Data Privacy. In connection with its collection, storage, use and/or disclosure of any information that constitutes “personal information,” “personal data” or “personally identifiable information” as defined in applicable Laws (collectively “Personal Information”) by or on behalf of the Company, the Company is and has been, to the Company’s Knowledge, in compliance with (i) all applicable Laws (including, without limitation, laws relating to privacy, data security, telephone and text message communications, and marketing by email or other channels) in all relevant jurisdictions, (ii) the Company’s privacy policies and public written statements regarding the Company’s privacy or data security practices, and (iii) the requirements of any contract codes of conduct or industry standards, including, without limitation, the Payment Card Industry Data Security Standard, by which the Company is bound. The Company maintains and has maintained reasonable physical, technical, and administrative security measures and policies designed to protect all Personal Information owned, stored, used, maintained or controlled by or on behalf of the Company from and against unlawful, accidental or unauthorized access, destruction, loss, use, modification and/or disclosure. To the extent the Company maintains or transmits protected health information, as defined under 45 C.F.R. § 160.103, the Company is in compliance with the applicable requirements of the Health Insurance Portability and Accountability Act of 1996, as amended by the Health Information Technology for Economic and Clinical Health Act, including all rules and regulations promulgated thereunder. The Company is and has been, to the Company’s Knowledge, in compliance in all material respects with all laws relating to data loss, theft and breach of security notification obligations. To the Company’s Knowledge, there has been no occurrence of (x) unlawful, accidental or unauthorized destruction, loss, use, modification or disclosure of or access to Personal Information owned, stored, used, maintained or controlled by or on behalf of the Company such that Privacy Requirements require or required the Company to notify government authorities, affected individuals or other parties of such occurrence or (y) unauthorized access to or disclosure of the Company’s confidential information or trade secrets that reasonably would be expected to result in a Material Adverse Effect.
22
2.27 Disclosure. The Company has made available to the Purchaser all the information reasonably available to the Company that the Purchaser has requested for deciding whether to acquire the Shares, including certain of the Company’s projections describing its proposed business plan (the “Business Plan”). No representation or warranty of the Company contained in this Agreement, as qualified by the Company Disclosure Schedule, and no certificate furnished or to be furnished to the Purchaser at the Closing contains any untrue statement of a material fact or, to the Company’s Knowledge, omits to state a material fact necessary in order to make the statements contained herein or therein not misleading in light of the circumstances under which they were made. The Business Plan was prepared in good faith; however, the Company does not warrant that it will achieve any results projected in the Business Plan. It is understood that this representation is qualified by the fact that the Company has not delivered to the Purchaser, and has not been requested to deliver, a private placement or similar memorandum or any written disclosure of the types of information customarily furnished to purchasers of securities.
3. Representations and Warranties of Key Stockholders. Each of Key Stockholders represents and warrants to the Purchaser, severally and not jointly, as of the Effective Date and the Closing Date, as follows:
3.1 Organization and Authorization. To the extent that the Key Stockholder is not a natural person, Key Stockholder is duly organized, validly existing and in good standing under the laws of the jurisdiction in which it is organized under and has all requisite corporate power and authority to enter into the Transaction Agreements and certain other agreements for purposes of consummating the Nekcom Transaction Documents to which it is a party and carry out its obligations hereunder and thereunder and to consummate the transactions contemplated hereby and thereby. This Agreement has been duly executed and delivered by the Key Stockholder, and (assuming due authorization, execution and delivery by the Purchaser) this Agreement constitutes a legal, valid and binding obligation of Key Stockholder enforceable against Key Stockholder in accordance with its terms. When each Transaction Agreement and Nekcom Transaction Document to which Key Stockholder is or will be a party has been duly executed and delivered by Key Stockholder (assuming due authorization, execution and delivery by each other party thereto), such Transaction Agreements and Nekcom Transaction Documents will constitute a legal and binding obligation of Seller enforceable against it in accordance with its terms, except as limited by applicable bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance and any other laws of general application affecting enforcement of creditors’ rights generally, and as limited by laws relating to the availability of specific performance, injunctive relief or other equitable remedies.
23
3.2 Government Authority Consents and filings. Assuming the accuracy of the representations made by the Purchaser in Section 4 of this Agreement, no consent, approval, order or authorization of, or registration, qualification, designation, declaration or filing with, any Government Authority is required on the part of the Key Stockholder in connection with the consummation of the transactions contemplated by this Agreement, and the Nekcom Transactions except for (i) the filing of the Restated Certificate, which will have been filed prior to the Closing, and (ii) filings pursuant to applicable securities laws, which have been made or will be made in a timely manner.
3.3 Litigation. There is no Action pending or to the Key Stockholder’s knowledge, currently threatened (i) against the Key Stockholder; or (ii) to the Key Stockholder’ knowledge, that questions the validity of the Transaction Agreements or the right of such Key Stockholder to enter into them, or to consummate the transactions contemplated by the Transaction Agreements and the Nekcom Transactions to which it is a party. Key Stockholder is not a party or is named as subject to the provisions of any order, writ, injunction, judgment or decree of any court or Government Authority or instrumentality.
3.4 Compliance with Other Instruments. To the extent that Key Stockholder is not a natural person, Key Stockholder is not in violation or default (i) of any provisions of its governing documents, (ii) of any instrument, judgment, order, writ or decree, (iii) under any note, indenture or mortgage, or (iv) under any lease, agreement, contract or purchase order, or (v) to its knowledge, of any provision of federal or state statute, rule or regulation applicable to the Key Stockholder, the violation of which would have a material adverse effect on its ability to enter into the Transaction Agreements, certain other agreements for the Nekcom Transactions and to consummate the transactions contemplated hereby and thereby. The execution, delivery and performance of the Transaction Agreements, such other agreements for the Nekcom Transactions and the consummation of the transactions contemplated hereby and thereby will not result in any such violation or be in conflict with or constitute, with or without the passage of time and giving of notice, a default under any such provision, instrument, judgment, order, writ, decree, contract or agreement.
4. Representations and Warranties of the Purchaser. The Purchaser hereby represents and warrants to the Company, as of the Effective Date and the Closing Date, as follows:
4.1 Authorization. The Purchaser has full power and authority to enter into the Transaction Agreements. The Transaction Agreements to which the Purchaser is a party, when executed and delivered by the Purchaser, will constitute valid and legally binding obligations of the Purchaser, enforceable against such Purchaser in accordance with their terms, except (a) as limited by applicable bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance and any other laws of general application affecting enforcement of creditors’ rights generally, and as limited by laws relating to the availability of specific performance, injunctive relief or other equitable remedies, or (b) to the extent the indemnification provisions contained in the Investors’ Rights Agreement may be limited by applicable federal or state securities laws.
24
4.2 Purchase Entirely for Own Account. This Agreement is made with the Purchaser in reliance upon the Purchaser’s representation to the Company, which by the Purchaser’s execution of this Agreement, the Purchaser hereby confirms, that the Shares to be acquired by the Purchaser will be acquired for investment for the Purchaser’s own account, not as a nominee or agent, and not with a view to the resale or distribution of any part thereof, and that the Purchaser has no present intention of selling, granting any participation in, or otherwise distributing the same. By executing this Agreement, the Purchaser further represents that the Purchaser does not presently have any contract, undertaking, agreement or arrangement with any Person to sell, transfer or grant participations to such Person or to any third Person, with respect to any of the Shares. The Purchaser has not been formed for the specific purpose of acquiring the Shares.
4.3 Disclosure of Information. The Purchaser has had an opportunity to discuss the Company’s business, management, financial affairs and the terms and conditions of the offering of the Shares with the Company’s management and has had an opportunity to review the Company’s facilities. The foregoing, however, does not limit or modify the representations and warranties of the Company in Section 2 of this Agreement or the right of the Purchaser to rely thereon.
4.4 Restricted Securities. The Purchaser understands that the Shares have not been, and will not be, registered under the Securities Act, by reason of a specific exemption from the registration provisions of the Securities Act which depends upon, among other things, the bona fide nature of the investment intent and the accuracy of the Purchaser’s representations as expressed herein. The Purchaser understands that the Shares are “restricted securities” under applicable U.S. federal and state securities laws and that, pursuant to these laws, the Purchaser must hold the Shares indefinitely unless they are registered with the Securities and Exchange Commission and qualified by state authorities, or an exemption from such registration and qualification requirements is available. The Purchaser acknowledges that the Company has no obligation to register or qualify the Shares, or the Common Stock into which it may be converted, for resale except as set forth in the Investors’ Rights Agreement. The Purchaser further acknowledges that if an exemption from registration or qualification is available, it may be conditioned on various requirements including, but not limited to, the time and manner of sale, the holding period for the Shares, and on requirements relating to the Company which are outside of the Purchaser’s control, and which the Company is under no obligation and may not be able to satisfy.
4.5 No Public Market. The Purchaser understands that no public market now exists for the Shares, and that the Company has made no assurances that a public market will ever exist for the Shares.
4.6 Legends. The Purchaser understands that the Shares and any securities issued in respect of or exchange for the Shares, may be notated with one or all of the following legends:
“THE SHARES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AND HAVE BEEN ACQUIRED FOR INVESTMENT AND NOT WITH A VIEW TO, OR IN CONNECTION WITH, THE SALE OR DISTRIBUTION THEREOF. NO SUCH TRANSFER MAY BE EFFECTED WITHOUT AN EFFECTIVE REGISTRATION STATEMENT RELATED THERETO OR AN OPINION OF COUNSEL IN A FORM SATISFACTORY TO THE COMPANY THAT SUCH REGISTRATION IS NOT REQUIRED UNDER THE SECURITIES ACT OF 1933.”
25
(a) Any legend set forth in, or required by, the other Transaction Agreements.
(b) Any legend required by the securities laws of any state to the extent such laws are applicable to the Shares represented by the certificate, instrument, or book entry so legended.
4.7 Accredited Investor. The Purchaser is an accredited investor as defined in Rule 501(a) of Regulation D promulgated under the Securities Act.
4.8 No General Solicitation. Neither the Purchaser, nor any of its officers, directors, employees, agents, stockholders or partners has either directly or indirectly, including, through a broker or finder (a) engaged in any general solicitation, or (b) published any advertisement in connection with the offer and sale of the Shares.
5. Covenants.
5.1 Company Operations. From the Effective Date until the Closing Date (the “Interim Period”), except as otherwise provided in this Agreement or consented to in writing by the Purchaser (which consent shall not be unreasonably withheld, conditioned or delayed), Company shall (x) conduct the business in the ordinary course of business consistent with past practice; and (y) use commercially reasonable efforts to maintain and preserve intact the current organization, business and franchise of the Company and to preserve the rights, franchises, goodwill and relationships of its employees, customers, lenders, suppliers, regulators and others having business relationships with the Company. Without limiting the foregoing, during the Interim Period, the Company shall:
(a) use best efforts to maintain and preserve intact the VIE Control Agreement, the current organization, business and corporate structure of the Company and to preserve the rights, franchises, goodwill and relationships of its employees, customers, lenders, suppliers, regulators and others having business relationships with the Company;
(b) pay all Indebtedness, Taxes and other obligations of the Company and each Company Subsidiary when due, and withhold any Taxes for employees and other income in accordance with applicable Law;
(c) preserve and maintain all of Company’s and Company Subsidiary’s leases in connection with all of its leased properties and comply with terms and conditions of such lease contracts, as well as in compliance with any applicable laws relating to buildings and properties;
(d) pay and continue to pay all applicable social insurance and housing provident fund for employees of the Company and Company Subsidiary in accordance with applicable Law;
26
(e) not sell, lease, transfer, or assign any of its assets, other than in the ordinary course of business consistent with past practice;
(f) not grant any license or sublicense of any rights under or with respect to any Company Intellectual Property other than in the ordinary course of business consistent with past practice and in accordance with this Agreement; and
(g) not issue, sell, or otherwise dispose of any of its equity securities, or grant any options, warrants, or other rights to purchase or obtain (including upon conversion, exchange, or exercise) any of its equity securities.
5.2 Access to Information. During the Interim Period, Company shall provide the Purchaser with reasonable access, upon prior reasonable written request, during regular business hours, to (a) officers and employees of the Company and (b) the books and records of the Company, to the extent relating to the assets, liabilities or business of the Company, provided that the Purchaser (i) shall conduct any such activities in such a manner as not to interfere unreasonably with the business or operations of the Company and (ii) the Company shall not be obligated to provide such access or information (A) if doing so would violate any applicable Law or expose the Company to any liability for disclosure of any personal information, personally identifiable information or protected health information or (B) with respect to any information, documents or materials that are subject to an attorney-client, attorney work product or other evidentiary privilege or protection or (C) which it reasonably considers to be a trade secret or similar confidential information.
5.3 IP Transfers. As promptly as practicable following the Closing, but in no event later than two (2) months from the Closing Date, the Company and its Affiliates shall have completed all procedures for the IP Transfer, WFOE shall have obtained documentation issued by the competent authority evidencing WFOE as the owner of all intellectual property rights referenced in Section 2.3(c) and shall have delivered evidence of the foregoing to the Purchaser.
5.4 Music Authorization. As promptly as practicable following the Closing, but in no event later than six (6) months from the Closing Date, the Company and its Affiliates shall execute an amendment to (i)著作物使用申請書兼ライセンス契約書 dated February 26, 2021 by and between 株式会社テレビ朝日ミュ一ジック and Wuhan Nekcom Internet., (ii) 音樂原盤使用申請書兼ライセンス契約書dated February 26, 2021 by and between 株式会社Ts Office and Wuhan Nekcom Internet (the “Music Authorization Agreement”) for《それが大事》or otherwise change the contracting party of the Music Authorization Agreement to WFOE and Nekcom SG.
5.5 Intended Transfers. As promptly as practicable following the Closing, but in no event later than six (6) months from the Closing Date, the Company shall and shall cause its Affiliates to complete the following interest transfers (collectively, the “Intended Transfers”) and shall deliver evidence of same to the Purchaser:
(a) 武汉团团互娱科技有限公司 (Tuantuan) shall sign an agreement waiving and releasing any and all claims for equity interests in the Company;
27
5.6 Nekcom Transaction Covenants. As promptly as practicable following the Closing, but in no event later than one (1) month from the Closing Date, the Company shall:
(a) execute the stock transfer agreements with the 23 Individuals whose equity interests in Wuhan Nekcom Internet is being held by Huang on their behalf
(b) obtain written consents from the 23 individuals for the transfer of all intellectual property rights from Wuhan Nekcom Internet to WFOE, and the change of the contracting party of the entrusted contract to WFOE.
5.7 WFOE Series B Director. As soon as practical after the Closing, the Purchaser shall have the right to nominate a director to the board of directors of the WFOE.
5.8 VIE Control Documents Termination. The Company shall cause the VIE Control Documents to be terminated within two (2) months after covenants under Sections 5.3 and 5.4 are fulfilled.
6. Conditions to the Purchaser’s Obligations at the Closing. The obligations of the Purchaser to purchase Shares at the Closing are subject to the fulfillment, on or before the Closing, of each of the following conditions, unless otherwise waived:
6.1 Representations and Warranties. The representations and warranties of the Company contained in Section 2 and the representations and warranties of the Key Stockholders contained in Section 3 shall be true and correct in all respects on and as of the Effective Date and on and as of the Closing Date with the same effect as though made at and as of such date (except those representations and warranties that address matters only as of a specified date, the accuracy of which shall be determined as of that specified date in all respects).
6.2 Performance. The Company shall have performed and complied with all covenants (except those covenants that address matters after the Closing Date), agreements, obligations and conditions contained in this Agreement that are required to be performed or complied with by the Company on or before the Closing, including consummation of the Nekcom Transactions and delivery of the Nekcom Transaction Documents.
6.3 Compliance Certificate. The President of the Company shall deliver to the Purchaser at the Closing a certificate certifying that the conditions specified in Sections 6.1 and 6.2 have been fulfilled.
6.4 Qualifications. All authorizations, approvals or permits, if any, of any Government Authority or regulatory body of the United States or of any state that are required in connection with the lawful issuance and sale of the Shares pursuant to this Agreement shall be obtained and effective as of the Closing.
28
6.5 Board of Directors. As of the Closing, the authorized size of the Board shall be five (5), and the Board shall be comprised Luo Xiangyu, Qing Yuan, Fang Jixuan, Ryan You, Choo See Wee.
6.6 Director Indemnification Agreement. The Company shall have executed and delivered the Director Indemnification Agreement.
6.7 Investors’ Rights Agreement. The Company, the Purchaser, and the other stockholders of the Company named as parties thereto shall have executed and delivered to the Purchaser the Investors’ Rights Agreement.
6.8 Right of First Refusal and Co-Sale Agreement. The Company, the Purchaser, and the other stockholders of the Company named as parties thereto shall have executed and delivered the Right of First Refusal and Co-Sale Agreement.
6.9 Voting Agreement. The Company, the Purchaser, and the other stockholders of the Company named as parties thereto shall have executed and delivered to the Purchaser the Voting Agreement.
6.10 Secretary’s Certificate. The Secretary of the Company shall have delivered to the Purchaser at the Closing a certificate certifying (i) the Restated Certificate and Bylaws of the Company as in effect at the Closing, and (ii) resolutions of the Board of Directors of the Company approving the Transaction Agreements and the transactions contemplated under the Transaction Agreements.
6.11 Publishing Agreement. The Company shall have executed and delivered to the Purchaser the Publishing Agreement.
6.12 Legal Opinion. The Purchaser shall have received a legal opinion dated as of the Closing from (i) Rimon, P.C., US counsel for the Company in substantially the form of Exhibit G attached to this Agreement; and (ii) PRC counsel for the Purchaser that all conditions to the Closing have been satisfied.
6.13 Financial Due Diligence. The Purchaser has completed financial due diligence with respect to the Company, the Company Subsidiaries and proposed transactions to its satisfaction.
6.14 Key Shareholders Indemnification Agreement. The Purchaser shall have received a fully executed Key Shareholders Indemnification Agreement in the form of Exhibit H attached to this Agreement.
6.15 Consents. The Company shall have delivered to the Purchaser the Transaction Consents and Other Consents, if required.
6.16 No Material Adverse Effect. There shall not have occurred any Material Adverse Effect, nor shall any event or events have occurred that, individually or in the aggregate, with or without the lapse of time, could reasonably be expected to result in a Material Adverse Effect.
29
6.17 Litigation. No Action shall have been commenced against the Purchaser, any Key Stockholder or the Company, which would prevent the Closing. No injunction or restraining order shall have been issued by any Governmental Authority, and be in effect, which restrains or prohibits any transaction contemplated hereby.
6.18 Proceedings and Documents. All corporate and other proceedings in connection with the transactions contemplated at the Closing and all documents incident thereto shall be reasonably satisfactory in form and substance to the Purchaser, the Purchaser (or its respective counsel) shall have received all such counterpart original and certified or other copies of such documents as reasonably requested and any other documents or instruments as the Purchaser reasonably requests and are reasonably necessary to consummate the transactions contemplated by this Agreement shall have been executed and delivered to the Purchaser. Such documents may include good standing certificates.
6.19 Troy Undertaking. Troy has executed a letter of undertaking, pursuant to which Troy acknowledges that he was not a key person involved in contributing to the development of the Game and waives any rights he may have to the Game.
6.20 Ready to Close. The Company shall have satisfied all obligations and covenants under this Agreement and delivered to Purchaser all documents relating to this Agreement reasonably satisfactory to Purchaser, including evidence of the all Nekcom Transactions by the close of business on the Outside Date and all other terms and conditions of any nature or kind to the Closing have been fully satisfied and performed to the reasonable satisfaction of Purchaser other than the payment of the purchase price pursuant to Section 1.1(d).
7. Conditions of the Company’s Obligations at Closing. The obligations of the Company to sell the Shares to the Purchaser at the Closing are subject to the fulfillment, on or before the Closing, of each of the following conditions, unless otherwise waived:
7.1 Representations and Warranties. The representations and warranties of the Purchaser contained in Section 3 shall be true and correct in all respects on and as of the Effective Date and on and as of the Closing Date with the same effect as though made at and as of such date (except those representations and warranties that address matters only as of a specified date, the accuracy of which shall be determined as of that specified date in all respects).
7.2 Performance. The Purchaser shall have performed and complied with all covenants, agreements, obligations and conditions contained in this Agreement that are required to be performed or complied with by them on or before the Closing.
7.3 Qualifications. All authorizations, approvals or permits, if any, of any Government Authority or regulatory body of the United States or of any state that are required in connection with the lawful issuance and sale of the Shares pursuant to this Agreement shall be obtained and effective as of the Closing.
7.4 Investors’ Rights Agreement. The Purchaser shall have executed and delivered the Investors’ Rights Agreement.
30
7.5 Right of First Refusal and Co-Sale Agreement. The Purchaser and the other stockholders of the Company named as parties thereto shall have executed and delivered the Right of First Refusal and Co-Sale Agreement.
7.6 Voting Agreement. The Purchaser and the other stockholders of the Company named as parties thereto shall have executed and delivered the Voting Agreement.
7.7 Publishing Agreement. The Purchaser shall have executed and delivered the Publishing Agreement.
7.8 Cayman Legal Opinion. The Purchaser shall have delivered (i) a legal opinion dated as of the Closing from Carey Olsen Singapore LLP, the Purchaser’s Cayman Islands counsel, which opines on the due incorporation and valid existence of GCL HoldCo, the enforceability of the transaction documents to which it is a party, and due authorization of issuance of the Consideration Shares and Additional Consideration Shares; (ii) a certificate of incumbency dated as of the Closing showing names of directors and registered shareholders, and as evidence of GCL HoldCo’s due incorporation and valid existence; and (iii) results of a litigation search of GCL ListCo.
8. Miscellaneous.
8.1 Survival of Warranties. Unless otherwise set forth in this Agreement, the representations and warranties of the Company, the Key Stockholders and the Purchaser contained in or made pursuant to this Agreement shall survive the execution and delivery of this Agreement and the Closing, and shall in no way be affected by any investigation or knowledge of the subject matter thereof made by or on behalf of the Purchaser, a Key Stockholder or the Company.
8.2 Successors and Assigns. The terms and conditions of this Agreement shall inure to the benefit of and be binding upon the respective successors and assigns of the parties. Nothing in this Agreement, express or implied, is intended to confer upon any party other than the parties hereto or their respective successors and assigns any rights, remedies, obligations or liabilities under or by reason of this Agreement, except as expressly provided in this Agreement.
8.3 Governing Law. This Agreement shall be governed by the internal law of the State of Delaware, without regard to conflict of law principles that would result in the application of any law other than the law of the State of Delaware.
8.4 Counterparts. This Agreement may be executed in two (2) or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. Counterparts may be delivered via electronic mail (including pdf or any electronic signature complying with the U.S. federal ESIGN Act of 2000, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
8.5 Titles and Subtitles. The titles and subtitles used in this Agreement are used for convenience only and are not to be considered in construing or interpreting this Agreement.
31
8.6 Notices.
(a) General. All notices and other communications given or made pursuant to this Agreement shall be in writing (including e-mail as permitted in this Agreement) and shall be deemed effectively given upon the earlier of actual receipt, or (a) personal delivery to the party to be notified, (b) when sent, if sent by electronic mail during normal business hours of the recipient, and if not sent during normal business hours, then on the recipient’s next business day, (c) five (5) days after having been sent by registered or certified mail, return receipt requested, postage prepaid, or (d) one (1) business day after deposit with a nationally recognized overnight courier, freight prepaid, specifying next business day delivery, with written verification of receipt. All communications shall be sent to the respective parties at their address as set forth on the signature page, or to such e-mail address or address as subsequently modified by written notice given in accordance with this Section 8.6. If notice is given to the Purchaser, a copy (which copy shall not constitute notice) shall also be sent to Loeb & Loeb LLP, 345 Park Avenue, New York NY 10154; Attention: Megan Stombock, mstombock@loeb.com and Loeb & Loeb LLP, 901 New York Avenue NW, Suite 300 East, Washington, DC 20001; Attention: Jane Tam, jtam@loeb.com. If notice is given to the Company, a copy (which copy shall not constitute notice) shall also be sent to michael@nekcomgames.com.
(b) Consent to Electronic Notice. The Purchaser consents to the delivery of any stockholder notice pursuant to the Delaware General Corporation Law (the “DGCL”), as amended or superseded from time to time, by electronic transmission pursuant to Section 232 of the DGCL (or any successor thereto) at the e-mail address set forth below the Purchaser’s name on the signature page, as updated from time to time by notice to the Company. To the extent that any notice given by means of electronic transmission is returned or undeliverable for any reason, the foregoing consent shall be deemed to have been revoked until a new or corrected e-mail address has been provided, and such attempted electronic notice shall be ineffective and deemed to not have been given. The Purchaser agrees to promptly notify the Company of any change in its e-mail address, and that failure to do so shall not affect the foregoing.
8.7 No Finder’s Fees. Each party represents that it neither is nor will be obligated for any finder’s fee or commission in connection with this transaction except as set forth on the Company Disclosure Schedule. The Purchaser agrees to indemnify and to hold harmless the Company from any liability for any commission or compensation in the nature of a finder’s or broker’s fee arising out of this transaction (and the costs and expenses of defending against such liability or asserted liability) for which the Purchaser or any of its officers, employees or representatives is responsible. The Company agrees to indemnify and hold harmless the Purchaser from any liability for any commission or compensation in the nature of a finder’s or broker’s fee arising out of this transaction (and the costs and expenses of defending against such liability or asserted liability) for which the Company or any of its officers, employees or representatives is responsible.
8.8 Attorneys’ Fees. If any action at law or in equity (including, arbitration) is necessary to enforce or interpret the terms of any of the Transaction Agreements, the prevailing party shall be entitled to reasonable attorneys’ fees, costs and necessary disbursements in addition to any other relief to which such party may be entitled.
32
8.9 Amendments and Waivers. Any term of this Agreement may be amended, terminated or waived only with the written consent of the Company and the Purchaser. Any amendment or waiver effected in accordance with this Section 8.9 shall be binding upon the Key Stockholders, the Purchaser and each transferee of the Shares (or the Common Stock issuable upon conversion thereof), each future holder of all such securities, and the Company.
8.10 Severability. The invalidity or unenforceability of any provision hereof shall in no way affect the validity or enforceability of any other provision.
8.11 Delays or Omissions. No delay or omission to exercise any right, power or remedy accruing to any party under this Agreement, upon any breach or default of any other party under this Agreement, shall impair any such right, power or remedy of such non-breaching or non- defaulting party nor shall it be construed to be a waiver of any such breach or default, or an acquiescence therein, or of or in any similar breach or default thereafter occurring; nor shall any waiver of any single breach or default be deemed a waiver of any other breach or default theretofore or thereafter occurring. Any waiver, permit, consent or approval of any kind or character on the part of any party of any breach or default under this Agreement, or any waiver on the part of any party of any provisions or conditions of this Agreement, must be in writing and shall be effective only to the extent specifically set forth in such writing. All remedies, either under this Agreement or by law or otherwise afforded to any party, shall be cumulative and not alternative.
8.12 Entire Agreement. This Agreement (including the Exhibits hereto), the Restated Certificate and the other Transaction Agreements constitute the full and entire understanding and agreement between the parties with respect to the subject matter hereof, and any other written or oral agreement relating to the subject matter hereof existing between the parties are expressly canceled.
8.13 Termination of Closing Obligations. The Purchaser shall have the right to terminate its obligations to complete the Closing, as the case may be, if prior to the occurrence thereof, any of the following occurs:
(a) the Company consummates a Deemed Liquidation Event (as defined in the Restated Certificate);
(b) the closing of an initial public offering of the Company, in which case the Purchaser may terminate their obligations hereunder immediately prior to, or contingent upon, such closing;
(c) the Company (i) applies for or consents to the appointment of a receiver, trustee, custodian or liquidator of itself or substantially all of its property, (ii) becomes subject to the appointment of a receiver, trustee, custodian or liquidator of itself or substantially all of its property, (iii) makes an assignment for the benefit of creditors, (iv) institutes any proceedings under the United States Bankruptcy Code or any other federal or state bankruptcy, reorganization, receivership, insolvency or other similar law affecting the rights of creditors generally, or files a petition or answer seeking reorganization or an arrangement with creditors to take advantage of any insolvency law, or files an answer admitting the material allegations of a bankruptcy, reorganization or insolvency petition filed against it, or (v) becomes subject to any involuntary proceedings under the United States Bankruptcy Code or any other federal or state bankruptcy, reorganization, receivership, insolvency or other similar law affecting the rights of creditors generally, when proceeding is not dismissed within thirty (30) days of filing, or have an order for relief entered against it in any proceedings under the United States Bankruptcy Code;
33
(d) there has been a material breach, inaccuracy in or failure to perform any representation, warranty, covenant or agreement made by Company or any other Person pursuant to this Agreement; or
(e) any of the conditions set forth in Section 6 shall not have been, or if it becomes apparent that any of such conditions will not be, fulfilled by the Outside Date.
8.14 Dispute Resolution. Any dispute, controversy or claim arising out of or relating to this Agreement and/or any of the Transaction Agreements, including the formation, interpretation, breach or termination thereof, including whether the claims asserted are arbitrable, will be referred to and finally determined by arbitration in accordance with the JAMS International Arbitration Rules. The Tribunal will consist of three arbitrators. The place of arbitration will be the State of Delaware, United States. The language to be used in the arbitral proceedings will be English. Judgment upon the award rendered by the arbitrator(s) may be entered in any court having jurisdiction thereof.
[Signature Page Follows]
34
IN WITNESS WHEREOF, the parties have executed this Series B Preferred Stock Purchase Agreement as of the date first written above.
COMPANY: | ||
NEKCOM INC. | ||
By: | /s/ Luo Xiangyu | |
Name: | LUO Xiangyu | |
Title: | Director | |
Address: F1-2, Building No.20, Unit 20, Guo Cai Guang Li Fang, No. 88 Jiufeng Yi Lu, Donghu New& High-tech Development Zone, Wuhan, Hubei Province, PRC |
SIGNATURE PAGE TO STOCK PURCHASE AGREEMENT
IN WITNESS WHEREOF, the parties have executed this Series B Preferred Stock Purchase Agreement as of the date first written above.
PURCHASER: | ||
GCL Global Limited | ||
By: | /s/ Choo See Wee | |
Name: | Choo See Wee | |
Title: | Director |
SIGNATURE PAGE TO STOCK PURCHASE AGREEMENT
IN WITNESS WHEREOF, the parties have executed this Series B Preferred Stock Purchase Agreement as of the date first written above.
KEY STOCKHOLDERS | ||
NEKCOM Entertainment Limited | ||
By: | /s/ Luo Xiangyu | |
Name: | LUO Xiangyu | |
Title: | Director | |
Address: F1-2, Building No.20, Unit 20, Guo Cai Guang Li Fang, No. 88 Jiufeng Yi Lu, Donghu New& High-tech Development Zone, Wuhan, Hubei Province, PRC | ||
NEKCOM C Limited | ||
By: | /s/ Fang Jixuan | |
Name: | FANG Jixuan | |
Title: | Director | |
Address: F1-2, Building No.20, Unit 20, Guo Cai Guang Li Fang, No. 88 Jiufeng Yi Lu, Donghu New& High-tech Development Zone, Wuhan, Hubei Province, PRC |
SIGNATURE PAGE TO STOCK PURCHASE AGREEMENT
Exhibit 23.1
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of GCL Global Holdings Ltd on Amendment No. 5 to Form F-4 (File No. 333-280559) of our report dated April 25, 2024, which includes an explanatory paragraph as to RF Acquisition Corp.’s ability to continue as a going concern, with respect to our audits of the financial statements of RF Acquisition Corp. as of December 31, 2023 and 2022 and for the years then ended, which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
/s/ Marcum llp
Marcum llp
Boston, MA
December 19, 2024
Exhibit 23.2
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of GCL Global Holdings Ltd on Amendment No.5 to Form F-4 (File No. 333-280559) of our report dated August 12, 2024, with respect to our audits of the consolidated balance sheets of GCL Global Limited as of March 31, 2024 and 2023, the related consolidated statements of operations and comprehensive income (loss), changes in shareholders’ equity and cash flows for each of the two years in the period ended March 31, 2024 which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
Marcum Asia CPAs LLP
New York, New York
December 19, 2024
NEW YORK OFFICE • 7 Penn Plaza • Suite 830 • New York, New York • 10001
Phone 646.442.4845 • Fax 646.349.5200 • www.marcumasia.com
Exhibit 23.3
Independent Registered Public Accounting Firm’s Consent
We consent to the inclusion in this Registration Statement of GCL Global Holdings Ltd on Amendment No.5 to Form F-4 (File No. 333-280559) of our report dated November 12, 2024, with respect to our audit of the balance sheet of GCL Global Holdings Ltd as of March 31, 2024, the related statements of operations, changes in shareholders’ deficit and cash flows for the period from October 12, 2023 (inception) through March 31, 2024 which report appears in the Prospectus, which is part of this Registration Statement. We also consent to the reference to our Firm under the heading “Experts” in such Prospectus.
Marcum Asia CPAs LLP
New York, New York
December 19, 2024
NEW YORK OFFICE • 7 Penn Plaza • Suite 830 • New York, New York • 10001
Phone 646.442.4845 • Fax 646.349.5200 • www.marcumasia.com
Exhibit 99.2
December 19, 2024
GCL Global Holdings Ltd (the “Company”)
29 Tai Seng Avenue #02-01
Natural Cool Lifestyle Hub
Singapore 534119
Ladies and Gentlemen:
Pursuant to Rule 438 under the Securities Act of 1933, as amended, I hereby consent to the references to my name in the Registration Statement on Form F-4 (the “Registration Statement”) of the Company and any amendments thereto, which indicate that I have accepted the nomination to become a director of the Company. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
/s/ Catherine Choo See Ling |
Exhibit 99.3
December 19, 2024
GCL Global Holdings Ltd (the “Company”)
29 Tai Seng Avenue #02-01
Natural Cool Lifestyle Hub
Singapore 534119
Ladies and Gentlemen:
Pursuant to Rule 438 under the Securities Act of 1933, as amended, I hereby consent to the references to my name in the Registration Statement on Form F-4 (the “Registration Statement”) of the Company and any amendments thereto, which indicate that I have accepted the nomination to become a director of the Company. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
/s/ Wilson Wang WeiSheng |
Exhibit 99.4
December 19, 2024
GCL Global Holdings Ltd (the “Company”)
29 Tai Seng Avenue #02-01
Natural Cool Lifestyle Hub
Singapore 534119
Ladies and Gentlemen:
Pursuant to Rule 438 under the Securities Act of 1933, as amended, I hereby consent to the references to my name in the Registration Statement on Form F-4 (the “Registration Statement”) of the Company and any amendments thereto, which indicate that I have accepted the nomination to become a director of the Company. I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments thereto.
/s/ Joshua Kewei Cui |