|
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 | | | |
| | | | | 33 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 109 | | | |
| | | | | 120 | | | |
| | | | | 126 | | | |
| | | | | 148 | | | |
| | | | | 150 | | | |
| | | | | 151 | | | |
| | | | | 153 | | | |
| | | | | 154 | | | |
| | | | | 163 | | | |
| | | | | 168 | | | |
| | | | | 169 | | | |
| | | | | 186 | | | |
| | | | | 194 | | | |
| | | | | 205 | | | |
| | | | | 212 | | | |
| | | | | 215 | | | |
| | | | | 217 | | | |
| | | | | 235 | | | |
| | | | | 238 | | | |
| | | | | 259 | | | |
| | | | | 271 | | | |
| | | | | 273 | | | |
| | | | | 274 | | | |
| | | | | 275 | | | |
| | | | | 276 | | | |
| | | | | 277 | | |
| | |
Share Ownership in PubCo
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Assuming
No Further Redemptions |
| |
Voting Power
and Implied Ownership |
| |
50% Maximum
Redemptions |
| |
Voting Power
and Implied Ownership |
| |
Maximum
Redemptions |
| |
Voting Power
and Implied Ownership |
| | | ||||||||||||||||||||||
Company Shareholders(1) .
|
| | | | 120,000,000 | | | | | | 93.80% | | | | | | 120,000,000 | | | | | | 94.50% | | | | | | 120,000,000 | | | | | | 95.10% | | | | | ||||
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 2.10% | | | | | | 1,937,185 | | | | | | 1.50% | | | | | | 1,150,000 | | | | | | 0.80% | | | | | ||||
Sponsor and its
Affiliates(3) |
| | | | 4,875,000 | | | | | | 3.90% | | | | | | 4,875,000 | | | | | | 3.80% | | | | | | 4,875,000 | | | | | | 3.90% | | | | | ||||
EBC(4) | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | ||||
Total
|
| | | | 127,799,369 | | | | | | 100.00% | | | | | | 127,012,185 | | | | | | 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 |
| |
Voting Power
and Implied Ownership |
| | | ||||||||||||||||||||||
Company
Shareholders(1) . |
| | | | 120,000,000 | | | | | | 83.20% | | | | | | 120,000,000 | | | | | | 83.60% | | | | | | 120,000,000 | | | | | | 84.10% | | | | | ||||
RFAC Public
Stockholders(2) |
| | | | 2,724,369 | | | | | | 1.80% | | | | | | 1,937,185 | | | | | | 1.40% | | | | | | 1,150,000 | | | | | | 0.80% | | | | | ||||
RFAC Public Warrant Holders
|
| | | | 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% | | | | | ||||
EBC(4) | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | ||||
Total
|
| | | | 144,299,369 | | | | | | 100.00% | | | | | | 143,512,185 | | | | | | 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 |
| |
Voting
Power and Implied |
| ||||||||||||||||||
Company Shareholders(1)
|
| | | | 120,000,000 | | | | | | 93.80% | | | | | | 120,000,000 | | | | | | 94.40% | | | | | | 120,000,000 | | | | | | 95.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 2.10% | | | | | | 1,937,185 | | | | | | 1.50% | | | | | | 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% | | |
EBC(4) | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | | | | | 200,000 | | | | | | 0.20% | | |
Total
|
| | | | 127,799,369 | | | | | | 100.00% | | | | | | 127,012,185 | | | | | | 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
Redemption |
| |
Voting
Power and Implied Ownership |
| ||||||||||||||||||
Company Shareholders(1)
|
| | | | 120,000,000 | | | | | | 83.20% | | | | | | 120,000,000 | | | | | | 83.60% | | | | | | 120,000,000 | | | | | | 84.10% | | |
RFAC Public Stockholders(2)
|
| | | | 2,724,369 | | | | | | 1.80% | | | | | | 1,937,185 | | | | | | 1.40% | | | | | | 1,150,000 | | | | | | 0.80% | | |
RFAC Public Warrant Holders
|
| | | | 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% | | |
EBC(4) | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | | | | | 749,500 | | | | | | 0.50% | | |
Total
|
| | | | 144,299,369 | | | | | | 100.00% | | | | | | 143,512,185 | | | | | | 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 |
| ||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 2.1% | | | | | | 1,150,000 | | | | | | 0.9% | | |
RFAC Initial Stockholders
|
| | | | 4,875,000 | | | | | | 3.9% | | | | | | 4,875,000 | | | | | | 3.9% | | |
EBC Founder Shares
|
| | | | 200,000 | | | | | | 0.2% | | | | | | 200,000 | | | | | | 0.2% | | |
GCL Shareholders
|
| | | | 120,000,000 | | | | | | 93.8% | | | | | | 120,000,000 | | | | | | 95.1% | | |
Total | | | | | 127,799,369 | | | | | | 100.0% | | | | | | 126,225,000 | | | | | | 100.0% | | |
| | |
Pro Forma
Combined (Assuming No Redemptions) |
| |
Pro Forma Combined
Assuming Maximum Redemption |
| ||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 1.9% | | | | | | 1,150,000 | | | | | | 0.8% | | |
Sponsor and its Affiliates
|
| | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
EBC
|
| | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | |
Company Shareholders
|
| | | | 120,000,000 | | | | | | 83.2% | | | | | | 120,000,000 | | | | | | 84.1% | | |
RFAC Public Warrants
|
| | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.1% | | |
Total | | | | | 144,299,369 | | | | | | 100.0% | | | | | | 142,725,000 | | | | | | 100.0% | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro Forma Combined
|
| ||||||||||||
| | |
Historical
|
| |
Pro Forma
|
| |
Assuming
No Redemption |
| |
Assuming
Maximum Redemption |
| | ||||||||||||||||||||||||||
| | |
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 | | | | ||
Loss from operations
|
| | | $ | (2,620,882) | | | | | $ | (2,394,072) | | | | | $ | (2,620,882) | | | | | $ | (2,394,072) | | | | | $ | (35,289,585) | | | | | $ | (35,289,585) | | | | ||
Net loss
|
| | | $ | (565,418) | | | | | $ | (1,960,956) | | | | | $ | (565,418) | | | | | $ | (1,960,956) | | | | | $ | (35,607,930) | | | | | $ | (35,607,930) | | | | ||
Basic and diluted loss per share
|
| | | $ | (0.06) | | | | | $ | (0.05) | | | | | $ | (0.06) | | | | | $ | (0.05) | | | | | $ | (0.28) | | | | | $ | (0.28) | | | | ||
Balance sheet data – as of March 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total current assets
|
| | | $ | 246,202 | | | | | $ | 32,566,905 | | | | | $ | 651,019 | | | | | $ | 65,122,443 | | | | | $ | 68,214,699 | | | | | $ | 50,655,704 | | | | ||
Total Assets
|
| | | $ | 29,964,226 | | | | | $ | 49,558,244 | | | | | $ | 18,402,125 | | | | | $ | 82,583,244 | | | | | $ | 84,140,184 | | | | | $ | 66,581,189 | | | | ||
Total current liabilities
|
| | | $ | 5,115,739 | | | | | $ | 30,395,238 | | | | | $ | 6,127,434 | | | | | $ | 30,395,238 | | | | | $ | 31,352,118 | | | | | $ | 31,352,118 | | | | ||
Total Liabilities
|
| | | $ | 5,115,739 | | | | | $ | 32,933,085 | | | | | $ | 6,127,434 | | | | | $ | 32,933,085 | | | | | $ | 33,889,965 | | | | | $ | 33,889,965 | | | | ||
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) | | | | | $ | 48,950,159 | | | | | $ | 50,250,219 | | | | | $ | 32,691,224 | | | |
| | | | | | | | | | | | | | |
Pro Forma Combined
|
| ||||||||||||
| | |
Historical
|
| |
Assuming No
Redemption |
| |
Assuming
Maximum Redemption |
| | |||||||||||||||||
| | |
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) | | | | ||
Shareholders’ equity (deficit)
|
| | | $ | (4,680,322) | | | | | $ | 15,925,159 | | | | | $ | 50,250,219 | | | | | $ | 32,691,224 | | | | ||
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 | | | | | | 126,225,000 | | | | ||
Book value (deficit) per class A Common stock, non-redeemable
|
| | | $ | (0.52) | | | | | $ | 0.61 | | | | | $ | 0.39 | | | | | $ | 0.26 | | | |
| | |
Pro Forma Combined
(Assuming No Redemptions) |
| |
Pro Forma Combined
Assuming Maximum Redemption |
| ||||||||||||||||||
| | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||
RFAC Public Stockholders
|
| | | | 2,724,369 | | | | | | 1.9% | | | | | | 1,150,000 | | | | | | 0.8% | | |
RFAC Initial Stockholders
|
| | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
EBC Founder Shares
|
| | | | 749,500 | | | | | | 0.5% | | | | | | 749,500 | | | | | | 0.5% | | |
GCL Shareholders
|
| | | | 120,000,000 | | | | | | 83.2% | | | | | | 120,000,000 | | | | | | 84.1% | | |
RFAC Public Warrants
|
| | | | 11,500,000 | | | | | | 8.0% | | | | | | 11,500,000 | | | | | | 8.1% | | |
Total | | | | | 144,299,369 | | | | | | 100.0% | | | | | | 142,725,000 | | | | | | 100.0% | | |
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(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 |
| ||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 188,235 | | | | | $ | 323,347 | | | |
(B)
|
| | | $ | 593,052 | | | | | $ | 2,677,059 | | | | | $ | (469,462) | | | |
(G)
|
| | | $ | 35,232,597 | | | | | $ | 17,751,106 | | | |
(I)
|
| | | $ | 38,266,886 | | | | | $ | (17,558,995) | | | |
(R)
|
| | | $ | 20,707,891 | | |
| | | | | — | | | | | | 81,470 | | | |
(F)
|
| | | | — | | | | | | — | | | | | | 33,025,000 | | | |
(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 | | |
Accounts receivable, net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Inventories, net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Prepayments, net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 5,510,988 | | | | | | — | | | | | | | | | 5,510,988 | | | | | | — | | | | | | | | | 5,510,988 | | | | | | — | | | | | | | | | 5,510,988 | | |
Total current assets
|
| | | | 246,202 | | | | | | 404,817 | | | | | | | | | 651,019 | | | | | | 32,566,905 | | | | | | 32,555,538 | | | | | | | | | 65,122,443 | | | | | | 2,441,237 | | | | | | | | | 68,214,699 | | | | | | (17,558,995) | | | | | | | | | 50,655,704 | | |
Property and equipment, net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Indefinite-lived intangible assets
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Long-term investment
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 71,045 | | | | | | — | | | | | | | | | 71,045 | | | | | | — | | | | | | | | | 71,045 | | | | | | — | | | | | | | | | 71,045 | | |
Other receivable, non-current
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | 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 | | |
Finance leases right-of-use assets
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 470,100 | | | | | | — | | | | | | | | | 470,100 | | | | | | — | | | | | | | | | 470,100 | | | | | | — | | | | | | | | | 470,100 | | |
Deferred tax assets
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | | | | $ | 33,025,000 | | | | | | | | $ | 82,583,244 | | | | | $ | (16,845,185) | | | | | | | | $ | 84,140,184 | | | | | $ | (17,558,995) | | | | | | | | $ | 66,581,189 | | |
Liabilities, Temporary Equity, and Shareholders” Deficit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Banking facilities, current
|
| | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | $ | 8,812,807 | | | | | $ | — | | | | | | | | $ | 8,812,807 | | |
Account payable
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Contract liabilities
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 209,903 | | | | | | — | | | | | | | | | 209,903 | | | | | | — | | | | | | | | | 209,903 | | | | | | — | | | | | | | | | 209,903 | | |
Other payables 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 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (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 | | |
Contingent consideration for acquisition, current
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 2,319,000 | | | | | | — | | | | | | | | | 2,319,000 | | | | | | — | | | | | | | | | 2,319,000 | | | | | | — | | | | | | | | | 2,319,000 | | |
Finance lease liabilities, current
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 72,868 | | | | | | — | | | | | | | | | 72,868 | | | | | | — | | | | | | | | | 72,868 | | | | | | — | | | | | | | | | 72,868 | | |
Amount due to related parties
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 486,016 | | | | | | — | | | | | | | | | 486,016 | | | | | | — | | | | | | | | | 486,016 | | | | | | — | | | | | | | | | 486,016 | | |
Franchise tax payable
|
| | | | 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 | | |
Exercised tax payable
|
| | | | 906,736 | | | | | | — | | | | | | | | | 906,736 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | 906,736 | | | | | | — | | | | | | | | | 906,736 | | |
Promissory notes – 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 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 370,103 | | | | | | — | | | | | | | | | 370,103 | | | | | | — | | | | | | | | | 370,103 | | | | | | — | | | | | | | | | 370,103 | | |
Finance lease liabilities, non-current
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 234,765 | | | | | | — | | | | | | | | | 234,765 | | | | | | — | | | | | | | | | 234,765 | | | | | | — | | | | | | | | | 234,765 | | |
Banking facilities, non-current
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | |
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(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 |
| ||||||||||||||||||||||||||||||
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 | | | | | | (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 | | | | | | 33,025,000 | | | |
(H)
|
| | | | 34,763,012 | | | | | | (5,284,727) | | | |
(J)
|
| | | | 66,327,515 | | | | | | (17,558,838) | | | |
(R)
|
| | | | 48,768,677 | | |
| | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | (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) | | |
| | | | | — | | | | | | (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) | | |
Non-controlling interests
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | 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 | | | | | | 33,025,000 | | | | | | | | | 48,950,159 | | | | | | 6,584,364 | | | | | | | | | 50,250,219 | | | | | | (17,558,995) | | | | | | | | | 32,691,224 | | |
Total Liabilities, Temporary Equity, and Shareholders’ (Deficit) Equity
|
| | | $ | 29,964,226 | | | | | $ | (11,562,101) | | | | | | | | $ | 18,402,125 | | | | | $ | 49,558,244 | | | | | $ | 33,025,000 | | | | | | | | $ | 82,583,244 | | | | | $ | (16,845,185) | | | | | | | | $ | 84,140,184 | | | | | $ | (17,558,995) | | | | | | | | $ | 66,581,189 | | |
|
| | | | | | | | | | | | | | |
Scenario 1
Assuming No Redemptions |
| |
Scenario 2
Assuming Maximum Redemptions |
| | ||||||||||||||||||||||||||
| | |
(1)
RFAC |
| |
(2)
GCL Global |
| |
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 | | | | ||
Cost of revenues
|
| | | | — | | | | | | (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) | | | | ||
Stock based compensation
|
| | | | — | | | | | | — | | | | | | (20,000,000) | | | |
(DD)
|
| | | | (20,000,000) | | | | | | — | | | | | | | | | (20,000,000) | | | | ||
Selling expenses
|
| | | | — | | | | | | (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) | | | | ||
Loss from Operations
|
| | | | (2,620,882) | | | | | | (2,394,072) | | | | | | (30,274,631) | | | | | | | | | (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) | | | | | |
Tax underpayment penalty
|
| | | | (15,331) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Other income, net
|
| | | | — | | | | | | 1,266,239 | | | | | | — | | | | | | | | | 1,266,239 | | | | | | — | | | | | | | | | 1,266,239 | | | | | |
Interest expense
|
| | | | — | | | | | | (507,803) | | | | | | — | | | | | | | | | (507,803) | | | | | | — | | | | | | | | | (507,803) | | | | ||
Change in fair value of acquisition payable
|
| | | | — | | | | | | (272,029) | | | | | | — | | | | | | | | | (272,029) | | | | | | — | | | | | | | | | (272,029) | | | | ||
Total other income (expense), net
|
| | | | 2,605,929 | | | | | | 486,407 | | | | | | (2,822,256) | | | | | | | | | 285,411 | | | | | | — | | | | | | | | | 285,411 | | | | ||
Loss before income taxes
|
| | | | (14,953) | | | | | | (1,907,665) | | | | | | (33,096,887) | | | | | | | | | (35,004,174) | | | | | | — | | | | | | | | | (35,004,174) | | | | ||
Provision for income taxes
|
| | | | (550,465) | | | | | | (53,291) | | | | | | — | | | | | | | | | (603,756) | | | | | | — | | | | | | | | | (603,756) | | | | ||
Net loss
|
| | | | (565,418) | | | | | | (1,960,956) | | | | | | (33,096,887) | | | | | | | | | (35,607,930) | | | | | | — | | | | | | | | | (35,607,930) | | | | ||
Less: net loss attributable to noncontrolling interest
|
| | | | — | | | | | | (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) | | | | ||
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 | | | | | | (1,574,369) | | | |
(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) | | | | ||
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) |
| ||||||
Pro forma net loss attributable to the shareholders
|
| | | $ | (35,020,478) | | | | | $ | (35,020,478) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 127,799,369 | | | | | | 126,225,000 | | |
Pro forma loss per share – basic and diluted
|
| | | $ | (0.28) | | | | | $ | (0.28) | | |
Weighted average shares calculation, basic and diluted | | | | | | | | | | | | | |
Common Stock | | | | | | | | | | | | | |
RFAC Public share
|
| | | | 2,724,369 | | | | | | 2,724,369 | | |
RFAC Initial SPAC Management shares
|
| | | | 4,875,000 | | | | | | 4,875,000 | | |
EBC Founder Shares
|
| | | | 200,000 | | | | | | 200,000 | | |
RFAC Public Shares redeemed
|
| | | | — | | | | | | (1,574,369) | | |
RFAC shares issued in the Business
Combination |
| | | | 120,000,000 | | | | | | 120,000,000 | | |
Total weighted average shares outstanding
|
| | | | 127,799,369 | | | | | | 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
|
| | | | 14 | | |
|
Management and Administration
|
| | | | 21 | | |
|
Total
|
| | | | 123 | | |
| | |
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 | |
| | | | | | | | | | | | | | |
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% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
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% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
Directors and officers after the Business Combination:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jacky Choo See Wee(6)
|
| | | | — | | | | | | — | | | | | | 80,581,793 | | | | | | 55.8% | | | | | | 80,581,793 | | | | | | 56.6% | | |
Sebastian Toke
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Keith Liu Min Tzau
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ooi Chee Eng
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Clement Wong
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Catherine Choo See Ling(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tse Meng Ng
|
| | | | 2,875,000 | | | | | | 61.8% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
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% | | | | | | 9,325,500 | | | | | | 6.5% | | | | | | 9,325,500 | | | | | | 6.5% | | |
Feis Equities LLC(3)
|
| | | | 576,917 | | | | | | 12.4% | | | | | | 576,917 | | | | | | * | | | | | | 576,917 | | | | | | * | | |
Meteora Capital, LLC(4)
|
| | | | 378,010 | | | | | | 8.1% | | | | | | 378,010 | | | | | | * | | | | | | 378,010 | | | | | | * | | |
Wolverine Asset Management, LLC(5)
|
| | | | 350,172 | | | | | | 7.5% | | | | | | 350,172 | | | | | | * | | | | | | 350,172 | | | | | | * | | |
Epicsoft Ventures Pte. Ltd.(6)
|
| | | | — | | | | | | — | | | | | | 80,581,793 | | | | | | 55.8% | | | | | | 80,581,793 | | | | | | 56.6% | | |
Sega Corporation(7)
|
| | | | — | | | | | | — | | | | | | 8,001,834 | | | | | | 5.5% | | | | | | 8,001,834 | | | | | | 5.6% | | |
Yakira Capital Management, Inc.(8)
|
| | | | 265,000 | | | | | | 5.7% | | | | | | 265,000 | | | | | | * | | | | | | 265,000 | | | | | | * | | |
Lighthouse Investment Partners, LLC(9)
|
| | | | 237,280 | | | | | | 5.1% | | | | | | 237,280 | | | | | | * | | | | | | 237,280 | | | | | | * | | |
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. | | | A PubCo Ordinary Share entitles its holder to one vote for each matter/resolution 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 issued Shares 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 of PubCo are appointed by an ordinary resolution of shareholders (which is a simple majority threshold). Alternatively, the PubCo board of directors may, by the affirmative vote of a simple majority of the directors present and voting at a board meeting appoint any person as a director as an addition to the existing board. | |
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 directors are not automatically subject to a term of such office until such time as their office is vacated or where they are removed from office by an ordinary resolution of shareholders or otherwise in accordance with the PubCo Charter. There is no division of the PubCo Board into different classes. | |
Directors – Removal
|
| | Any or all of the directors may be removed from office at any time, but only for “cause” (as defined in the RFAC Governing | | | Any Directors of the PubCo Board may be removed from office at any time by an ordinary resolution of shareholders (which | |
Provision
|
| |
RFAC
|
| |
PubCo
|
| | ||
| | | 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. | | | is a simple majority threshold), with or without cause. Directors may also be removed at any time by notice in writing signed by not less than three-fourths of all the PubCo directors in number, or as otherwise 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. Such director shall hold office until that director retires or is removed or as provided for in the PubCo Charter. | | | ||
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 six (6) 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, at the effective date of the merger
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | | or consolidation, are listed on a national securities 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
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
accordance with any applicable 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
|
| | 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 | |
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | |
stockholder, the interested stockholder holds at least 85% of the voting stock of the corporation not including (a) shares held by officers and directors and (b) shares.
|
| | offers. | |
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
|
|
Provision
|
| |
RFAC
|
| |
PubCo
|
|
| | | | | |
four month period (subject to a 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-5 | | | |
| | | | | B-5 | | | |
| | | | | B-5 | | | |
| | | | | B-6 | | | |
| | | | | B-7 | | | |
| | | | | B-7 | | | |
| | | | | B-8 | | | |
| | | | | B-9 | | | |
| | | | | B-10 | | | |
| | | | | B-11 | | | |
| | | | | B-13 | | | |
| | | | | B-15 | | | |
| | | | | B-16 | | | |
| | | | | B-16 | | | |
| | | | | B-16 | | | |
| | | | | B-17 | | | |
| | | | | B-17 | | | |
| | | | | B-18 | | | |
| | | | | B-19 | | | |
| | | | | B-20 | | | |
| | | | | B-21 | | | |
| | | | | B-21 | | | |
| | | | | B-23 | | | |
| | | | | B-24 | | | |
| | | | | B-26 | | | |
| | | | | B-28 | | | |
| | | | | B-29 | | | |
| | | | | B-29 | | | |
| | | | | 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 | | | | | | | | | | | | | | | | |
| 5.2 | | | | | | | | | | | | | | | | |
| 10.1 | | | | |
8-K
|
| |
001-41332
|
| |
10.1
|
| |
October 23, 2023
|
| |
| 10.2 | | | | |
8-K
|
| |
001-41332
|
| |
10.2
|
| |
October 23, 2023
|
| |
| 10.3 | | | | | | | | | | | | | | | | |
| 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 | | | | | | | | | | | | | | | | |
| 23.1 | | | | | | | | | | | | | | | | |
| 23.2 | | | | | | | | | | | | | | | | |
| 23.3 | | | | | | | | | | | | | | | | |
| 99.1 | | | Form of Proxy Card for RF Acquisition Corp.’s Special Meeting of Stockholders.* | | | | | | | | | | | | | |
| 99.2^ | | | | | | | | | | | | | | | | |
| 99.3^ | | | | | | | | | | | | | | | | |
| 99.4^ | | | | | | | | | | | | | | | | |
| 107^ | | | | | | | | | | | | | | | |
|
Name
|
| |
Title
|
|
|
/s/ Jacky Choo See Wee
Jacky Choo See Wee
|
| |
Director
|
|
Exhibit 5.1
Our ref: | AMCK/SMK/1084125/0002/S727705v1 |
23 December 2024 | ||
GCL GLOBAL HOLDINGS LTD c/o CO Services Cayman Limited P.O. Box 10008, Willow House Cricket Square Grand Cayman KY1-1001, Cayman Islands. |
Dear Sirs
GCL GLOBAL HOLDINGS LTD (the "Company")
We have acted as counsel as to Cayman Islands law to the Company in connection with the listing of securities of the Company pursuant to the Company’s registration statement on Form F-4, including all amendments or supplements thereto, filed with the United States Securities and Exchange Commission (the "Commission") under the United States Securities Act of 1933, as amended (the "Securities Act") on or around the date hereof (including its exhibits, the "Registration Statement") for the purposes of, registering with the Commission under the Securities Act, the offering and sale of:
(i) | Ordinary Shares of a nominal or par value of US$0.0001 each in the capital of the Company (the "Ordinary Shares"); and |
(ii) | warrants to purchase Ordinary Shares of a nominal or par value of US$0.0001 each in the capital of the Company, each such warrant exercisable to purchase one Ordinary Share (the "Warrants"), and Ordinary Shares (the "Warrant Shares") issuable upon the exercise of the Warrants (the Ordinary Shares, the Warrants and the Warrant Shares are collectively the "Securities"). |
in each case, as set out in the Registration Statement and in accordance with the terms of the relevant Document (hereinafter defined).
Carey Olsen Singapore LLP (Registration No. T15LL1127K) is a limited liability partnership registered in Singapore under the Limited Liability Partnerships Act (Chapter 163A)
Page 2
This Opinion is given in accordance with the terms of the Legal Matters section of the Registration Statement.
Capitalised terms used in this Opinion shall have the meanings ascribed to them in this Opinion and/or the Schedules.
1. | Scope of Opinion |
This Opinion is given only on the laws of the Cayman Islands in force at the date hereof and is based solely on matters of fact known to us at the date hereof. We have not investigated the laws or regulations of any jurisdiction other than the Cayman Islands (collectively, "Foreign Laws"). We express no opinion as to matters of fact or, unless expressly stated otherwise, the veracity of any representations or warranties given in or in connection with any of the documents set out in Schedule 1.
2. | Documents Reviewed and Enquiries Made |
In giving this Opinion we have reviewed originals, copies, conformed copies, certified copies or notarised copies of the documents set out in Schedule 1.
3. | Assumptions and Qualifications |
This Opinion is given on the basis that the assumptions set out in Schedule 2 (which we have not independently investigated or verified) are true, complete and accurate in all respects. In addition, this Opinion is subject to the qualifications set out in Schedule 3.
4. | Opinions |
We are of the opinion that:
4.1 | Due incorporation, existence and status |
The Company has been duly incorporated as an exempted company with limited liability under the Companies Act (as revised) of the Cayman Islands (the "Companies Act"), is validly existing and was, at the date of the Certificate of Good Standing, in good standing with the Registrar.
4.2 | Authorised Share Capital |
The authorised share capital of the Company is US$50,000 divided into 500,000,000 Shares of a par value of US$0.0001 each.
Page 3
4.3 | Valid Issuance of Securities |
Subject to the Resolutions being passed and becoming effective and the number of Ordinary Shares and Warrant Shares never exceeding the authorised share capital of the Company available for issuance, the issue of each of the Ordinary Shares and Warrant Shares will have been duly authorised and, when issued and paid for in accordance with the Resolutions, the Closing Articles, the Business Combination Agreement, the Warrant Documents the Registration Statement and entered on the register of members of the Company, the Ordinary Shares and/or the Warrant Share, as the case may be, will be validly issued, fully paid and non-assessable.
"Carey Olsen" in the Cayman Islands is the business name of Carey Olsen Cayman Limited, a body corporate recognised under the Legal Practitioners (Incorporated Practice) Regulations (as revised). The use of the title "Partner" is merely to denote seniority. Services are provided on the basis of our current terms of business, which can be viewed at: http://www.careyolsen.com/termsofbusiness.pdf. CO Services Cayman Limited is regulated by the Cayman Islands Monetary Authority as the holder of a corporate services licence (No. 624643) under the Companies Management Law (as revised).
5. | Reliance |
Except as specifically referred to in this Opinion we have not examined, and give no opinion on, any contracts, instruments or other documents (whether or not referred to in, or contemplated by, the Documents). We do not give any opinion on the commercial merits of any transaction contemplated or entered into under or pursuant to the Documents. This Opinion is issued solely for the purposes of the filing of the Registration Statement and the offering of the Securities by the Company and is not to be relied upon in respect of any other matter.
This Opinion (and any obligations arising out of or in connection with it) is given on the basis that it shall be governed by and construed in accordance with the laws of the Cayman Islands. By relying on the opinions set out in this Opinion the addressee(s) hereby irrevocably agree(s) that the courts of the Cayman Islands are to have exclusive jurisdiction to settle any disputes which may arise in connection with this Opinion. We assume no responsibility to advise any person entitled to rely on this Opinion, or to undertake any investigations, as to any change in Cayman Islands law (or its application) or factual matters arising after the date of this Opinion, which might affect the opinions set out herein.
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement and also consent to the reference to this firm in the Registration Statement under the heading "Legal Matters". In giving this consent, we do not hereby admit that we are experts within the meaning of Section 11 of the Securities Act or that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations of the Commission promulgated thereunder.
Notwithstanding the foregoing however, this Opinion is addressed to, and is solely for the benefit of, the addressee and may not be relied upon by any other person without our prior written consent.
Yours faithfully
/s/ Carey Olsen Singapore LLP
Carey Olsen Singapore LLP
Page 4
SCHEDULE 1
DOCUMENTS REVIEWED
A. | Documents Reviewed |
1. | The certificate of incorporation of the Company dated 16 November 2022 (the "Current Articles"). |
2. | The draft form of amended and restated memorandum and articles of association appended to the Registration Statement to be adopted by the Company with effect from the Initial Merger Effective Time (as defined in the Business Combination Agreement) (the "Closing Articles"). |
3. | A certificate of good standing relating to the Company issued by the Registrar of Companies of the Cayman Islands (the "Registrar") dated 18 December 2024 (the "Certificate of Good Standing"). |
4. | A written consent of the sole-director of the Company (the "Directors") passed on 18 October 2023 and a draft of the unanimous written resolutions of the sole-director of the Company which include a resolution to approve, inter-alia, the issuance and offering of the Offering Shares (the "Director Resolutions") |
5. | A written consent of the sole shareholder of the Company passed on 18 October 2023 draft of the written resolutions of the sole shareholder of the Company (the "Shareholder Resolutions" and together with the Resolutions, the "Resolutions") which include a resolution to approve the adoption of the Closing Articles. |
6. | The Registration Statement. |
7. | The Agreement and Plan of Merger, originally dated as of October 18, 2023 entered into by and among (i) RF Acquisition Corp., a Delaware corporation ("SPAC"), (ii) the Company, (iii) Grand Centrex Limited, a British Virgin Islands business company; (iv) GCL Global Limited, a Cayman Islands exempted company limited by shares; and (v) for the limited purposes set forth therein, RF Dynamic LLC, a Delaware limited liability company (the "Sponsor") (the "Business Combination Agreement"). |
8. | The Warrant Agreement dated 23 March 2022 between SPAC and Continental Stock Transfer & Trust Company ("Warrant Agent") as amended by an Assignment and Assumption Agreement to be entered into between SPAC, the Warrant Agent and the Company (the "Warrant Documents" and together with the Business Combination Agreement are the "Documents"). |
Page 5
B. | Scope |
The above are the only documents we have examined for the purposes of this Opinion.
Page 6
SCHEDULE 2
ASSUMPTIONS
1. | The full power (including both capacity and authority), legal right and good standing of each of the parties to the Documents (other than the Company under the laws of the Cayman Islands) to execute, date, unconditionally deliver and perform their obligations under, and their due authorisation, execution, dating and unconditional delivery of, the Documents. |
2. | Each Document constitutes legal, valid and binding obligations, enforceable in accordance with their terms, of each party to that Document under all laws other than, in the case of the Company, the laws of the Cayman Islands. The Warrant Documents will be signed, dated and delivered by the parties thereto. |
3. | All authorisations, consents, filings, registrations or other requirements of governmental, judicial or public bodies and authorities required under any law (including the laws of the Cayman Islands) for any party (other than under the laws of the Cayman Islands, the Company) to execute, or deliver, or enforce any Document or perform any of its obligations under any Document have been obtained, remain valid and subsisting and have been complied with. |
4. | The choice of governing law in each of the Documents has been freely made in good faith (for example not made with any intention of avoiding provisions of the law with which the transactions under the Documents, or the documents entered into pursuant thereto, have the closest and most real connection) and, where such law is a Foreign Law, would be regarded as a valid and binding selection, which will be upheld by the courts of such jurisdiction as a matter of such governing law and all other laws (other than the laws of the Cayman Islands). There is no reason for avoiding that choice of governing law on grounds of public policy or otherwise. |
5. | No invitation, whether directly or indirectly, has been made to the public in the Cayman Islands to subscribe for the Securities. |
6. | None of the Proceeds of Crime Act (as revised) of the Cayman Islands relating to money laundering, the Misuse of Drugs Act (as revised) of the Cayman Islands relating to drug trafficking or the Terrorism Act (as revised) of the Cayman Islands relating to the financing of terrorism is relevant to the transactions contemplated by the Documents or to any payment made or to be made thereunder. |
7. | None of the parties to the Documents, or the documents executed pursuant thereto, is acting, or will act in a matter inconsistent with United Nations sanctions as implemented under the laws of the Cayman Islands or restrictive measures adopted by the European Union Council for Common Foreign and Security Policy extended to the Cayman Islands by the Orders of Her Majesty in Council. |
8. | All necessary consents have been given, actions taken (other than those required pursuant to the laws of the Cayman Islands) and conditions met or validly waived pursuant to the Documents. |
Page 7
9. | Each of the parties has entered into, or assumed its obligations under, the Documents in good faith for bona fide commercial reasons and on arm's length terms. |
10. | The conformity to the original documents of all copy documents supplied to us (whether in hard or soft copy format). |
11. | The authenticity, accuracy and completeness of all documents supplied to us, whether as originals or copies. |
12. | The genuineness of all signatures, stamps, initials, seals, dates and markings on documents submitted to us. |
13. | Where we have been provided with a document in executed form or with only the signature page of an executed document, that such executed document does not differ from the latest draft version of the document provided to us and, where a document has been reviewed by us in draft or specimen form, it will be or has been executed in the form of that draft or specimen. |
14. | No Document has been amended, modified, supplemented, revoked, rescinded or terminated since the time of its execution. |
15. | There is no document or other information or matter that has not been provided or disclosed to us, which could affect the accuracy of this Opinion. |
16. | The Company has entered into the Documents as principal for its own account and not as agent or fiduciary. |
17. | No Foreign Law qualifies or affects this Opinion. |
18. | Words and phrases used in any documents that we have reviewed that are not governed by Cayman Islands law have the same meanings and effect as they would have if those documents were governed by Cayman Islands law. |
19. | The Closing Articles will be the memorandum and articles of association of the Company in effect at the time of the issuance of the Securities and the number of Securities at the time of issuance shall not exceed the then authorised share capital of the Company available for issuance. |
20. | The Resolutions and the Shareholder Resolutions remain, or when passed will remain, in full force and effect and have not been amended, modified, supplemented, revoked, rescinded or terminated in any way. |
21. | The power and authority of the Company and the Directors have not been restricted in any way other than as set out in the Documents, memorandum and articles of association of the Company or as arising under Cayman Islands law. |
|
Page 8
22. | There is no contractual or other obligation, prohibition or restriction (other than arising by operation of the laws of the Cayman Islands or as set out in the memorandum and articles of association of the Company) which may limit the Company's ability to enter into or perform its obligations under the Documents. |
23. | There is nothing in the corporate records or minute book of the Company (which we have not inspected) which would affect this Opinion. |
24. | Prior to, and immediately following the execution of the Documents, each of the parties thereto was solvent (both on a "going concern" and "balance sheet" basis) and did not enter into the Documents with the intent to defraud any creditor, prefer one creditor over another or wilfully defeat any obligation owed to a creditor. |
25. | In connection with the Company's entry into, assumption of and/or performance of its obligations contained in the Documents, each of its authorised representatives has acted in accordance with his fiduciary and other duties to such Company under all relevant laws (including any relevant Foreign Laws) and the applicable articles of association (including in relation to any obligation to disclose a conflict of interest in connection therewith). |
26. | At the time of issuance, any Ordinary Shares and Warrant Shares shall be issued by the Company against payment in full, which shall be equal to at least the par value thereof, and shall be duly registered in the Company’s register of members. |
27. | Any conditions or deliverables as set out in any Document will have been duly satisfied and / or waived in accordance with the relevant Document or governing law of that Document. |
28. | The effectiveness under the laws of the United States of America of the Registration Statement and that the Registration Statement will be duly filed with and declared effective by the Commission; and that the Registration Statement declared effective by the Commission will be in substantially the same form as that examined by us for purposes of this opinion. |
|
Page 9
schedule 3
QUALIFICATIONS
1. | The obligations under the Documents will not necessarily be legal, valid, binding or enforceable in all circumstances and this Opinion is not to be taken to imply that each obligation would necessarily be capable of enforcement or be enforced in all circumstances in accordance with its terms. In particular, but without limitation: |
(a) | the binding effect, validity and enforceability of obligations may be limited by laws relating to bankruptcy, administration, insolvency, moratorium, liquidation, dissolution, re-organisation and other laws of general application relating to, or affecting the rights of, creditors; |
(b) | enforcement may be limited by general principles of equity. For example, equitable remedies such as specific performance or the issuing of an injunction are available only at the discretion of the court and may not be available where, for example, damages are considered to be an adequate alternative and we therefore express no opinion on whether such remedies will be granted if sought; |
(c) | claims may be or become barred under the laws relating to the prescription and limitation of actions or may become subject to the general doctrine of estoppel or waiver in relation to representations, acts or omissions of any relevant party or may become subject to defences of set-off or counterclaim; |
(d) | the courts of the Cayman Islands may not enforce contractual provisions to the extent that the same may be illegal or contrary to public policy in the Cayman Islands (for example, a provision purporting to indemnify or exculpate a person for an action which constitutes actual fraud or a criminal offence) or, if obligations are to be performed in a jurisdiction outside the Cayman Islands, to the extent that such performance would be illegal or invalid or contrary to public policy in that jurisdiction; |
(e) | a judgment of the courts of the Cayman Islands may be required to be made in Cayman Islands dollars; |
(f) | the courts of the Cayman Islands have jurisdiction to give judgment in the currency of the relevant obligation and statutory rates of interest will vary according to the currency of the judgment. In a liquidation proceeding, the courts of the Cayman Islands will require all debts to be proved in a common currency, which is likely to be the "functional currency" of the party being liquidated determined in accordance with applicable accountancy principles. Currency indemnity provisions have not been tested, so far as we are aware, in the courts of the Cayman Islands and as such may not be enforceable; |
(g) | the courts of the Cayman Islands may decline to accept jurisdiction in an action where they determine that there is another more appropriate forum in another jurisdiction or that a court of competent jurisdiction has already made a determination of the relevant matter or where there is litigation pending in respect thereof in another jurisdiction or it may stay proceedings if concurrent proceedings are instituted elsewhere; |
|
Page 10
(h) | there is a presumption that the courts of the Cayman Islands will give effect to an exclusive jurisdiction clause in an agreement and upon application, may stay proceedings brought in the Cayman Islands or grant an anti-suit injunction against a party that commences proceedings elsewhere where such proceedings are in breach of the exclusive jurisdiction clause, unless a party can satisfy the courts of the Cayman Islands that it would be just and equitable to depart from that presumption (for example, not to do so would deprive one party of access to justice); |
(i) | any provision purporting to fetter any statutory power of a Cayman Islands partnership or company (for example, a provision restricting the company's power to commence winding up, to alter its memorandum and articles of association or to increase its share capital) may not be enforceable; |
(j) | provisions that purport to require parties to reach agreement in the future may be unenforceable for lack of certainty; |
(k) | the courts of the Cayman Islands may find that a hybrid dispute resolution clause, though generally recognised under Cayman Islands law, is unenforceable on the grounds, amongst others, that it confers concurrent jurisdiction on an arbitral tribunal and the courts of the Cayman Islands; |
(l) | the courts of the Cayman Islands may refuse to enforce a provision that amounts to an indemnity in respect of the costs of enforcement or of unsuccessful proceedings brought in the Cayman Islands where such courts have already made an order to that effect; |
(m) | where the courts of the Cayman Islands determine that a contractual term may be interpreted in more than one manner the courts may employ the one that is deemed to be most consistent with business and common sense; |
(n) | it is possible that a judgment (in the Cayman Islands or elsewhere) relating to a particular agreement or instrument would be held to supersede the terms of such agreement or instrument with the effect that, notwithstanding any express term to the contrary in such agreement or instrument, such terms would cease to be binding; |
(o) | the enforcement of contractual obligations may be limited by the provisions of Cayman Islands law applicable to agreements or contracts held to have been frustrated by events happening after the relevant agreement or contract was entered into; and |
(p) | the enforcement of obligations may be invalidated or vitiated by reason of fraud, duress, undue influence, mistake, illegality or misrepresentation. |
2. | We offer no opinion as to whether the acceptance of, or the execution or performance of, the Company's obligations under the Documents will or may result in the breach or infringement of any other deed, contract or document entered into by, or binding upon, such Company (other than its articles of association). |
|
Page 11
3. | As a matter of Cayman Islands law: |
(a) | a provision for the payment of additional moneys or the forfeiture of property or rights for breach of a contractual obligation, whether expressed by way of penalty, additional interest, liquidated damages or otherwise, will be unenforceable if such a payment or forfeiture is held to constitute a penalty. We express no opinion as to whether any provision constitutes a penalty; |
(b) | certain terms and concepts (for example the difference between "negligence" and "gross negligence"), though commonly used, have not yet been clearly defined by the courts of the Cayman Islands; |
(c) | written agreements are only effective from date on which they are signed notwithstanding that they may contain an earlier stated effective or "as of" date; |
(d) | notwithstanding that it is expressly stated as such, a power of attorney or other grant of agency (including an agent for service of process) will not be irrevocable unless, as a factual matter, it is coupled with an interest or given to secure a proprietary interest of the donee or the performance of an obligation owed to a donee; |
(e) | notwithstanding that a breach of the provisions of a document has caused or is likely to cause damage to a party thereto, or would, on the face of such document, give rise to a specified liability or consequence, a non-breaching party may be under an obligation to take reasonable steps to mitigate any loss and the Cayman Islands courts may take any failure to do so into account when determining whether or not to award damages or grant relief to a claimant; |
(f) | the courts may, in limited circumstances (primarily in relation to fiduciary-like or long-term arrangements) imply a contractual duty of good faith on parties, notwithstanding the absence of any such express term in a document; |
(g) | only in very limited circumstances (for example, deeds poll and/or where rights are held on trust), can a person who is not party to an agreement governed by Cayman Islands law enforce the terms of that agreement against one or more of the parties thereto, unless such person has been expressly granted the right in the agreement to enforce such terms pursuant to The Contracts (Rights of Third Parties) Act, 2014 of the Cayman Islands; and |
(h) | a provision of an agreement that purports to impose obligations on a person who is not party to such agreement will not be enforceable against such person. |
4. | We offer no opinion as to the existence or value of, or any party's interest in, any property or assets. |
5. | In order to maintain an exempted company in good standing with the Registrar, annual fees must be paid and annual filings must be made with the Registrar within the prescribed periods. |
|
Page 12
6. | A provision that a calculation, determination, opinion, exercise of power or certificate will be conclusive and binding may not be effective or enforceable if such calculation, determination, opinion, exercise of power or certificate is given unreasonably, arbitrarily or without good faith or which is fraudulent or manifestly inaccurate and will not necessarily prevent judicial enquiry into the merits of any claim. |
7. | Any transfer of shares or alteration to the status of the members of the Company will be void if made: |
(a) | without the consent of the court and after the date of the commencement of a winding up of the Company by the court; or |
(b) | without the consent of the liquidator and after the commencement of a voluntary winding up of the Company. |
8. | The question of whether or not any provision of an agreement or document which is illegal, invalid, unenforceable or void may be severed from the other provisions thereof would be determined by the courts of the Cayman Islands in its discretion. |
9. | We make no comment on references to any Foreign Laws or to any representations or warranties made in any agreement or document. |
10. | The effectiveness of terms releasing or exculpating any party from, or limiting or excluding, a liability (or duty otherwise owed) may be limited by law, and confidentiality obligations may be overridden by the requirements of legal or regulatory process or applicable law. |
11. | Failure to exercise a right, or any delay in such exercise, may operate as a waiver of that right notwithstanding a provision to the contrary. |
12. | Under Cayman Islands law, the register of members (shareholders) is prima facie evidence of title to shares and this register would not record a third party interest in such shares. However, there are certain limited circumstances where an application may be made to a Cayman Islands court for a determination on whether the register of members reflects the correct legal position. Further, the Cayman Islands court has the power to order that the register of members maintained by a company should be rectified where it considers that the register of members does not reflect the correct legal position. As far as we are aware, such applications are rarely made in the Cayman Islands and for the purposes of the opinion given in paragraph 4.3, there are no circumstances or matters of fact known to us on the date of this opinion letter which would properly form the basis for an application for an order for rectification of the register of members of the Company, but if such an application were made in respect of the Securities, then the validity of such shares may be subject to re-examination by a Cayman Islands court. |
|
Page 13
13. | In this opinion letter, the phrase "non-assessable" means, with respect to the issuance of shares, that a shareholder shall not, in respect of the relevant shares and in the absence of a contractual arrangement, or an obligation pursuant to the memorandum and articles of association, to the contrary, have any obligation to make further contributions to the Company's assets (except in exceptional circumstances, such as involving fraud, the establishment of an agency relationship or an illegal or improper purpose or other circumstances in which a court may be prepared to pierce or lift the corporate veil). |
14. | We express no opinion on any provision in any agreement or document requiring written amendments and waivers thereof insofar as it suggests that all or other modifications, amendments or waivers could not be effectively agreed upon or granted by or between the parties. It is likely that the provisions of an agreement or document governed by Cayman Islands law may be waived or amended orally or by conduct notwithstanding any such provision. |
|
Exhibit 5.2
![]() |
Loeb & Loeb LLP
345 Park Avenue
New York, NY 10154-1895 |
Main Fax |
212.407.4000 212.407.4990 |
December 23, 2024
GCL Global Holdings Ltd. 29 Tai Seng Avenue, #02-01 Natural Cool Lifestyle Hub Singapore 534119 |
Re: | GCL Global Holdings Ltd. |
Ladies and Gentlemen:
Reference is made to the Registration Statement on Form F-4 (the “Registration Statement”) filed with the Securities and Exchange Commission by GCL Global Holdings Ltd., a Cayman Islands exempted company (the “Company”), under the Securities Act of 1933, as amended (the “Act”), covering, among other things, an offering of 16,500,000 redeemable warrants (collectively the “Warrants”), each Warrant entitling its holder to purchase one ordinary share of the Company, par value of $0.0001, (the “Ordinary Share”) at a price of $11.50 per share, and (ii) an offering of 11,500,000 rights (the “Rights”), each Right entitling its holder to receive one-tenth of one Ordinary Share.
We have reviewed (i) the Warrant Agreement, dated March 23, 2022 (the “SPAC Warrant Agreement”) by and between Continental Stock Transfer & Trust Company (“CST”) and RF Acquisition Corp. (“RFAC”) and the Assignment and Assumption Agreement in the form filed with the Registration Statement to be entered into by the Company, RFAC, and CST (the “Assignment and Assumption Agreement,” and collectively with the SPAC Warrant Agreement, the “Warrant Agreements”), and (ii) the Rights Agreement (the “Rights Agreement”), dated March 23, 2022 by and between the Company and CST. We have examined such other documents and considered such legal matters as we have deemed necessary and relevant as the basis for the opinion set forth below. With respect to such examination, we have assumed the genuineness of all signatures, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as reproduced or certified copies, and the authenticity of the originals of those latter documents. We have also assumed the due authorization, execution and delivery of each of the Warrant Agreements and the Rights Agreement by the parties thereto. As to questions of fact material to this opinion, we have, to the extent deemed appropriate, relied upon certain representations of certain officers of the Company.
Based upon the foregoing, we are of the opinion that, upon the effectiveness and closing of the Business Combination (as defined in the Registration Statement), each of the Warrants issued pursuant to the terms of the Warrant Agreements and each of the Rights assumed under the Rights Agreement will constitute the valid and legally binding obligation of the Company, enforceable against it in accordance with its terms.
Los Angeles New York Chicago Nashville Washington, DC San Francisco Beijing Hong Kong www.loeb.com
For the United States offices, a limited liability partnership including professional corporations. For Hong Kong office, a limited liability partnership. |
![]() |
GCL Global Holdings Ltd. December 23, 2024 Page 2 |
In providing such opinion, we have assumed that (i) the Company will enter into the Assignment and Assumption Agreement to assume all rights, duties and obligations of RFAC under the SPAC Warrant Agreement upon the closing of the SPAC Merger, including with respect to Section 4.5 thereof providing for the issuance of the ordinary shares of the Company upon any exercise of the Warrants following the Business Combination, and (ii) the effectiveness of the SPAC Merger will result in the Company assuming all rights, duties and obligations of RFAC under the Rights Agreement by operation of law (save that the securities issuable thereunder shall be securities in the Company). In addition, the foregoing opinion is qualified to the extent that (a) enforceability may be limited by and be subject to general principles of equity, regardless of whether such enforceability is considered in a proceeding in equity or at law (including, without limitation, concepts of notice and materiality), and by bankruptcy, insolvency, reorganization, moratorium and other similar laws affecting creditors’ and debtors’ rights generally (including, without limitation, any state or federal law in respect of fraudulent transfers); (b) no opinion is expressed herein as to compliance with any federal or state consumer protection or antitrust laws, rules, or regulations, or any municipal or local laws and ordinances; (c) no opinion is expressed herein as to the enforceability of the indemnification provisions contained in any agreement, to the extent such provisions may be unenforceable under federal or state securities laws; (d) no opinion is expressed herein as to compliance with or the effect of federal or state securities or blue sky laws; (e) no opinion is expressed herein as to federal and state laws, regulations and policies concerning (i) a national or local emergency, (ii) possible judicial deference to acts of sovereign states, (iii) civil and criminal forfeiture laws, (iv) conscionability or other provisions that might violate public policy or (v) usury; and (f) no opinion is expressed herein as to (i) survivability or severability provisions, (ii) any provision purporting to make oral modifications will be unenforceable or which limits the applicability of the doctrine of promissory estoppel, (iii) choice of law or venue provisions, (iv) any provision that prohibits assignment by operation of law or in any other respect that may be deemed unreasonable under the circumstances, or (v) any arbitration provisions.
We are admitted to practice in the State of New York, and we express no opinion as to any matters governed by any law other than the law of the State of New York.
We hereby consent to the use of this opinion as an exhibit to the Registration Statement, to the use of our name as your U.S. counsel and to all references made to us in the Registration Statement and in the proxy statement/prospectus forming a part thereof. In giving this consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Act, or the rules and regulations promulgated thereunder.
Very truly yours, | |
/s/ Loeb & Loeb LLP | |
Loeb & Loeb LLP |
Exhibit 10.3
REGISTRATION RIGHTS AGREEMENT
THIS REGISTRATION RIGHTS AGREEMENT (this “Agreement”), dated as of [•], 2025, is made and entered into by and among, (i) ) GCL Global Holdings LTD, a Cayman Islands exempted company limited by shares (the “Company”); (ii) GCL Global Limited, a Cayman Islands exempted company limited by shares (“GCL Global”); (iii) RF Dynamic LLC, a Delaware limited liability company (the “Sponsor”); (iv) certain holders of securities of RF Acquisition Corp. designated as Sponsor Equityholders on Schedule A hereto (collectively, the “Sponsor Equityholders”); and (iv) the equityholders designated as GCL Global Equityholders on Schedule B hereto (collectively, the “GCL Global Equityholders” and, together with the Sponsor, Sponsor Equityholders and any person or entity who hereafter becomes a party to this Agreement pursuant to Section 6.2 of this Agreement, the “Holders” and each individually a “Holder”). Capitalized terms used but not otherwise defined in this Agreement shall have the meanings ascribed to such terms in the Merger Agreement (as defined below).
RECITALS
WHEREAS, RF Acquisition Corp. (“RF”), the Sponsor and EarlyBirdCapital, Inc. (“EBC”) are parties to that certain Registration Rights Agreement dated as of March 23, 2022 (the “RF Prior Agreement”) pursuant to which the Sponsor Equityholders have certain registration rights with respect to their shares of RF common stock (the “Founders Shares”), warrants to purchase shares of RF common stock that were issued in a private placement concurrent with RF’s initial public offering (the “Private Placement Warrants”) and the shares of RF common stock underlying the Private Placement Warrants;
WHEREAS, the Company, RF, Grand Centrex Limited, a British Virgin Islands business company (“GCL BVI”), GCL Global and the Sponsor are party to that certain Agreement and Plan of Merger, dated as of October 18, 2023 (as, amended, the “Merger Agreement”), pursuant to which, Merger Sub 1 will merge with and into GCL Global (the “Initial Merger”) with GCL Global surviving the Initial Merger and becoming a direct wholly owned subsidiary of the Company and Merger Sub 2 will merge with and into RF (the “SPAC Merger”) with RF surviving the SPAC Merger as a direct wholly owned subsidiary of the Company (the “SPAC Merger” and together with the Initial Merger, the “Mergers”);
WHEREAS, in connection with the Initial Merger contemplated by the Merger Agreement and subject to the terms and conditions set forth therein, the GCL Global Equityholders shall be issued ordinary shares, par value $0.0001 per share, of the Company (“Ordinary Shares”), in each case, in such amounts and subject to such terms and conditions as set forth in the Merger Agreement;
WHEREAS, in connection with the SPAC Merger contemplated by the Merger Agreement and subject to the terms and conditions set forth therein, the Sponsor Equityholders shall be issued Ordinary Shares, in each case, in such amounts and subject to such terms and conditions as set forth in the Merger Agreement;
WHEREAS, pursuant to Section 5.5 of the RF Prior Agreement, the provisions, covenants or conditions set forth therein may be amended or modified upon the written consent of RF and the Sponsor Equityholders of at least a majority in interest of the Registrable Securities (as defined in the RF Prior Agreement, the “RF Registrable Securities”) at the time in question and the Sponsor Equity Holders hold in the aggregate at least a majority in the RF Registrable Securities as of the date hereof; and
WHEREAS, in connection with the consummation of the Mergers, the parties to the RF Prior Agreement desire to amend and restate the RF Prior Agreement in its entirety as set forth herein, and the parties hereto desire to enter into this Agreement pursuant to which the Company shall grant certain Holders certain registration rights with respect to the Registrable Securities (as defined below) on the terms and conditions set forth in this Agreement;
NOW, THEREFORE, in consideration of the representations, covenants and agreements contained herein, and certain other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto, intending to be legally bound, hereby agree as follows:
ARTICLE I
DEFINITIONS
1.1 Definitions. The terms defined in this Article I shall, for all purposes of this Agreement, have the respective meanings set forth below:
“Adverse Disclosure” shall mean any public disclosure of material non-public information, which disclosure, in the good faith judgment of the Chief Executive Officer or Chief Financial Officer of the Company, after consultation with counsel to the Company, (i) would be required to be made in any Registration Statement or Prospectus in order for the applicable Registration Statement or Prospectus not to contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements contained therein (in the case of any prospectus and any preliminary prospectus, in the light of the circumstances under which they were made) not misleading, (ii) would not be required to be made at such time if the Registration Statement were not being filed, and (iii) the Company has a bona fide business purpose for not making such information public.
“Agreement” shall have the meaning given in the Preamble.
“Block Trade” shall mean an offering and/or sale of Registrable Securities by any Holder on a block trade, underwritten or other coordinated basis (whether firm commitment or otherwise) without substantial marketing efforts prior to pricing, including, without limitation, a same day trade, overnight trade or similar transaction.
“Board” shall mean the Board of Directors of the Company.
“Business Combination” shall mean collectively, the transactions contemplated by the Merger Agreement.
“Commission” shall mean the Securities and Exchange Commission.
“Closing” shall have the meaning given in the Merger Agreement.
“Company” shall have the meaning given in the Preamble and includes the Company’s successors by recapitalization, merger, consolidation, spin-off, reorganization or similar transaction.
“Demanding Holder” shall have the meaning given in Section 2.1.3.
“Exchange Act” shall mean the Securities Exchange Act of 1934, as it may be amended from time to time.
“Form F-1 Shelf” shall have the meaning given in Section 2.1.1.
“Form F-3 Shelf” shall have the meaning given in Section 2.1.1.
“Holders” shall have the meaning given in the Preamble for so long as such person or entity holds any Registrable Securities.
“Lock-up Period” shall mean any applicable lock-up period to which a Holder has agreed pursuant to a separate agreement to refrain from any transfers of Registrable Securities.
“Maximum Number of Securities” shall have the meaning given in Section 2.1.4.
“Minimum Takedown Threshold” has the meaning given in Section 2.1.3.
“Misstatement” shall mean an untrue statement of a material fact or an omission to state a material fact required to be stated in a Registration Statement or Prospectus, or necessary to make the statements in a Registration Statement or Prospectus (in the light of the circumstances under which they were made) not misleading.
“Ordinary Shares” shall have the meaning given in the Recitals hereto.
2 |
“Permitted Transferees” shall mean the recipients of any transfers of Registrable Securities to which a Holder is permitted to transfer Registrable Securities during any applicable Lock-up Period.
“Piggyback Registration” shall have the meaning given in Section 2.2.1.
“Private Placement Warrants” shall mean the _________ private placement warrants to purchase shares of the Company at a per share purchase price of $11.50.
“Pro Rata” shall have the meaning given in Section 2.1.4.
“Prospectus” shall mean the prospectus included in any Registration Statement, as supplemented by any and all prospectus supplements and as amended by any and all post-effective amendments and including all material incorporated by reference in such prospectus.
“Registrable Security” shall mean (i) any outstanding Ordinary Shares held by a Holder immediately following the Closing, (ii) the Private Placement Warrants and any Ordinary Shares that may be acquired by Holders upon the exercise of the Private Placement Warrants, (iii) any other equity security of the Company (and any equity securities issued or issuable upon the exercise or conversion of such equity securities) held by a Holder immediately following the Closing, and (iv) any other equity security of the Company or any of its subsidiaries issued or issuable with respect to any securities referenced in clause (i), (ii) or (iii) above by way of a stock dividend or stock split or in connection with a recapitalization, merger, consolidation, spin-off, reorganization or similar transaction; provided, however, that, as to any particular Registrable Security, such securities shall cease to be Registrable Securities when: (A) a Registration Statement with respect to the sale of such securities shall have become effective under the Securities Act and such securities shall have been sold, transferred, disposed of or exchanged in accordance with such Registration Statement; (B) such securities shall have been otherwise transferred, new certificates for such securities not bearing a legend restricting further transfer shall have been delivered by the Company and subsequent public distribution of such securities shall not require registration under the Securities Act; (C) such securities shall have ceased to be outstanding; (D) such securities may be sold without registration pursuant to Rule 144 promulgated under the Securities Act (or any successor rule promulgated thereafter by the Commission) (but with no volume or other restrictions or limitations); or (E) such securities have been sold to, or through, a broker, dealer or underwriter in a public distribution or other public securities transaction.
“Registration” shall mean a registration, including any related Shelf Takedowns, effected by preparing and filing a registration statement, Prospectus or similar document in compliance with the requirements of the Securities Act, and the applicable rules and regulations promulgated thereunder, and such registration statement becoming effective.
“Registration Expenses” shall mean the out-of-pocket expenses of a Registration, including, without limitation, the following:
(A) all registration and filing fees (including fees with respect to filings required to be made with the Financial Industry Regulatory Authority, Inc.) and any securities exchange on which the Ordinary Shares are then listed;
(B) fees and expenses of compliance with securities or blue-sky laws (including reasonable fees and disbursements of counsel for the Underwriters in connection with blue sky qualifications of Registrable Securities);
(C) printing, messenger, telephone and delivery expenses;
(D) reasonable fees and disbursements of counsel for the Company;
(E) reasonable fees and disbursements of all independent registered public accountants of the Company incurred specifically in connection with such Registration; and
(F) in an Underwritten Offering, reasonable fees and expenses of one (1) legal counsel selected by the majority-in-interest of the Demanding Holders.
“Registration Statement” shall mean any registration statement filed by the Company with the Commission (other than a Registration Statement on Form F-4 or Form S-8, or their successors) that covers the Registrable Securities pursuant to the provisions of this Agreement, including the Prospectus included in such registration statement, amendments (including post-effective amendments) and supplements to such registration statement, and all exhibits to and all material incorporated by reference in such registration statement.
3 |
“SEC Guidance” has the meaning given in Section 2.1.6.
“Securities Act” shall mean the Securities Act of 1933, as amended from time to time.
“Shelf” shall mean the Form F-1 Shelf, the Form F-3 Shelf or any subsequent Shelf Registration.
“Shelf Registration” shall mean a registration of securities pursuant to a registration statement filed with the Commission in accordance with and pursuant to Rule 415 promulgated under the Securities Act (or any successor rule then in effect)
“Sponsor” shall have the meaning given in the Recitals hereto.
“Subsequent Shelf Registration” shall have the meaning given in Section 2.1.2.
“Transfer” shall mean the (i) sale of, offer to sell, contract or agreement to sell, hypothecate, pledge, grant of any option to purchase or otherwise dispose of or agreement to dispose of, directly or indirectly, or establishment or increase of a put equivalent position or liquidation with respect to or decrease of a call equivalent position within the meaning of Section 16 of the Exchange Act with respect to, any security, (ii) entry into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of any security, whether any such transaction is to be settled by delivery of such securities, in cash or otherwise, or (iii) public announcement of any intention to effect any transaction specified in clause (i) or (ii).
“Underwriter” shall mean a securities dealer who purchases any Registrable Securities as principal in an Underwritten Offering and not as part of such dealer’s market-making activities.
“Underwritten Demand Offering” has the meaning given in Section 2.1.3.
“Underwritten Registration” or “Underwritten Offering” shall mean a Registration in which securities of the Company are sold to an Underwriter in a firm commitment underwriting for distribution to the public.
“Underwritten Shelf Takedown” shall have the meaning given to in Section 2.1.3.
ARTICLE II
REGISTRATIONS
Section 2.1 Shelf Registration.
2.1.1 Filing. The Company shall as soon as reasonably practicable, but in any event within forty-five (45) days after the Closing Date, file with the Commission a Registration Statement for a Shelf Registration on Form F-1 (the “Form F-1 Shelf”) covering, subject to Section 3.5, the public resale of all of the Registrable Securities owned by (i) the Sponsor, (ii) the Sponsor Equityholders and (iii) the GCL Global Equityholders listed on Schedule C hereto (the “Eligible GCL Global Equityholders” and together with the Sponsor and the Sponsor Equityholders, the “Eligible Holders”) (determined as of two business days prior to such filing) on a delayed or continuous basis and shall use its commercially reasonable efforts to cause such Form F-1 Shelf to be declared effective as soon as practicable after the filing thereof, but in no event later than the earlier of (i) the 90th calendar day (or the 120th calendar day if the Commission notifies the Company that it will “review” the Registration Statement) following the Closing Date and (ii) the 10th business day after the date the Company is notified (orally or in writing, whichever is earlier) by the Commission that the Registration Statement will not be “reviewed” or will not be subject to further review. Such Form F-1 Shelf shall provide for the resale of the Registrable Securities included therein pursuant to any method or combination of methods legally available to, and requested by, any Eligible Holder named therein. The Company shall maintain a Shelf in accordance with the terms hereof, and shall prepare and file with the SEC such amendments, including post-effective amendments, and supplements as may be necessary to keep a Shelf continuously effective, available for use and in compliance with the provisions of the Securities Act until such time as there are no longer any Registrable Securities. Following the filing of a Form F-1 Shelf, the Company shall use its commercially reasonable efforts to convert the Form F-1 Shelf (and any Subsequent Shelf Registration) to a Registration Statement on Form F-3 (the “Form F-3 Shelf”) as soon as reasonably practicable after the Company is eligible to use Form F-3. As soon as practicable following the effective date of a Registration Statement filed pursuant to this Section 2.1.1 but in any event within one (1) business day of such date, the Company shall notify the Eligible Holders of the effectiveness of such Registration Statement. The Company’s obligation under this Section 2.1.1 shall, for the avoidance of doubt be subject to Section 3.4 hereto.
4 |
2.1.2 Subsequent Shelf Registration. If any Shelf ceases to be effective under the Securities Act for any reason at any time while Registrable Securities are still outstanding, the Company shall, subject to Section 3.4, use its commercially reasonable efforts to as promptly as is reasonably practicable cause such Shelf to again become effective under the Securities Act (including obtaining the prompt withdrawal of any order suspending the effectiveness of such Shelf), and shall use its commercially reasonable efforts to as promptly as is reasonably practicable amend such Shelf in a manner reasonably expected to result in the withdrawal of any order suspending the effectiveness of such Shelf or file an additional registration statement as a Shelf Registration (a “Subsequent Shelf Registration”) registering the resale of all Registrable Securities (determined as of two business days prior to such filing), and pursuant to any method or combination of methods legally available to, and requested by, any Eligible Holder named therein. If a Subsequent Shelf Registration is filed, the Company shall use its commercially reasonable efforts to (i) cause such Subsequent Shelf Registration to become effective under the Securities Act as promptly as is reasonably practicable after the filing thereof (it being agreed that the Subsequent Shelf Registration shall be an automatic shelf registration statement (as defined in Rule 405 promulgated under the Securities Act) if the Company is a well-known seasoned issuer (as defined in Rule 405 promulgated under the Securities Act) at the most recent applicable eligibility determination date) and (ii) keep such Subsequent Shelf Registration continuously effective, available for use and in compliance with the provisions of the Securities Act until such time as there are no longer any Registrable Securities. Any such Subsequent Shelf Registration shall be on Form F-3 to the extent that the Company is eligible to use such form. Otherwise, such Subsequent Shelf Registration shall be on another appropriate form. The Company’s obligation under this Section 2.1.2 shall, for the avoidance of doubt be subject to Section 3.4 hereto.
2.1.3 Requests for Underwritten Shelf Takedowns. Following the expiration of the Lock-Up Period, (A) At any time and from time to time when an effective Shelf is on file with the Commission, (i) Holders of at least a majority in interest of the then outstanding number of Registrable Securities held collectively by the Sponsor and Sponsor Equityholders (the “Demanding Sponsor Holders”) (ii) Holders of at least a majority in interest of the then outstanding number of Registrable Securities held collectively by the Eligible GCL Global Equityholders (the “Demanding GCL Global Holders” and together with the Demanding Sponsor Equityholders, the “Demanding Holders” and each, a “Demanding Holder”) may request to sell all or any portion of its Registrable Securities in an Underwritten Offering or other coordinated offering that is registered pursuant to the Shelf (each, an “Underwritten Shelf Takedown”) and (B) to the extent the Company is not eligible to use a Registration Statement on Form F-3 after twelve months after the date of this Agreement, the Demanding Holders may require the Company file a Registration on Form F-1 to effect an Underwritten Offering of all or any portion of its Registrable Securities (“Underwritten Demand Offering”); provided in each case that the Company shall only be obligated to effect an Underwritten Offering if such offering shall include Registrable Securities proposed to be sold by the Demanding Holder(s) with a total offering price reasonably expected to exceed, in the aggregate, $50 million or (y) all remaining Registrable Securities held by the Demanding Holder (the “Minimum Takedown Threshold”). All requests for Underwritten Shelf Takedowns or Underwritten Demand Offerings shall be made by giving written notice to the Company, which shall specify the approximate number of Registrable Securities proposed to be sold in the Underwritten Offering. Subject to Section 2.3.4, the Demanding Holders shall have the right to select the Underwriters for such offering (which shall consist of one or more reputable nationally recognized investment banks), subject to the Company’s prior approval (which shall not be unreasonably withheld, conditioned or delayed). The Eligible GCL Global Equityholders, on the one hand, and the Sponsor and Sponsor Equityholders, on the other hand, may each demand not more than two (2) Underwritten Offerings pursuant to this Section 2.1.3 in any 12-month period. Notwithstanding anything to the contrary in this Agreement, the Company may effect any Underwritten Offering pursuant to any then effective Registration Statement, including a Form F-3, that is then available for such offering.
5 |
2.1.4 Reduction of Underwritten Offering. If the managing Underwriter or Underwriters in an Underwritten Shelf Takedown or Underwritten Demand Offering, in good faith, advises the Company and the Demanding Holders in writing that the dollar amount or number of Registrable Securities that the Demanding Holders desire to sell, taken together with all other Ordinary Shares or other equity securities that the Company desires to sell and Ordinary Shares, if any, as to which a Registration has been requested pursuant to separate written contractual piggy-back registration rights held by any other stockholders who desire to sell, exceeds the maximum dollar amount or maximum number of equity securities that can be sold in the Underwritten Offering without adversely affecting the proposed offering price, the timing, the distribution method, or the probability of success of such offering (such maximum dollar amount or maximum number of such securities, as applicable, the “Maximum Number of Securities”), then the Company shall include in such Underwritten Offering, as follows: (i) first, the Registrable Securities of the Demanding Holders (pro rata based on the respective number of Registrable Securities that each Demanding Holder has requested be included in such Underwritten Registration and the aggregate number of Registrable Securities that the Demanding Holders have requested be included in such Underwritten Registration (such proportion is referred to herein as “Pro Rata”)) that can be sold without exceeding the Maximum Number of Securities; (ii) second, to the extent that the Maximum Number of Securities has not been reached under the foregoing clause (i), the Registrable Securities of Eligible Holders (Pro Rata, based on the respective number of Registrable Securities that each Eligible Holder has so requested) exercising their rights to register their Registrable Securities pursuant to Section 2.2.1 hereof, without exceeding the Maximum Number of Securities; and (iii) third, to the extent that the Maximum Number of Securities has not been reached under the foregoing clauses (i) and (ii), Ordinary Shares or other equity securities that the Company desires to sell, which can be sold without exceeding the Maximum Number of Securities; and (iv) fourth, to the extent that the Maximum Number of Securities has not been reached under the foregoing clauses (i), (ii) and (iii), Ordinary Shares or other equity securities of other persons or entities that the Company is obligated to register in a Registration pursuant to separate written contractual arrangements with such persons and that can be sold without exceeding the Maximum Number of Securities.
2.1.5 Withdrawal. Prior to the pricing of an Underwritten Shelf Takedown or Underwritten Demand Offering, a majority-in-interest of the Demanding Holders initiating such Underwritten Offering, pursuant to a Registration under Section 2.1.1 shall have the right to withdraw from a Registration pursuant to such Shelf Takedown for any or no reason whatsoever upon written notification to the Company and the Underwriter or Underwriters (if any) of their intention to withdraw provided that the Demanding GCL Global Equityholder or Demanding Sponsor Equityholder may elect to have the Company continue an Underwritten Offering if the Minimum Takedown Threshold would still be satisfied by the Registrable Securities proposed to be sold in the Underwritten Offering by the Demanding GCL Global Equityholders and the Demanding Sponsor Equityholders. If withdrawn, a demand for an Underwritten Offering shall constitute a demand for an Underwritten Offering for purposes of Section 2.1.4, unless either (i) the Demanding Holder has not previously withdrawn any Underwritten Offering or (ii) the Demanding Holder reimburses the Company for all Registration Expenses with respect to such Underwritten Offering; provided that, if an Eligible GCL Global Equityholder or the Sponsor or a Sponsor Equityholder elects to continue an Underwritten Offering pursuant to the proviso in the immediately preceding sentence, such Underwritten Offering shall instead count as an Underwritten Offering demanded by the Eligible GCL Global Equityholders or the Sponsor and the Sponsor Equityholders, as applicable, for purposes of Section 2.1.4. Following the receipt of any Withdrawal Notice, the Company shall promptly forward such Withdrawal Notice to any other Eligible Holders that had elected to participate in such Shelf Takedown. Notwithstanding anything to the contrary in this Agreement, the Company shall be responsible for the Registration Expenses incurred in connection with a Shelf Takedown prior to its withdrawal under this Section 2.1.5, other than if a Demanding Holder elects to pay such Registration Expenses pursuant to clause (ii) of the second sentence of this Section 2.1.5.
2.1.6 Notwithstanding the registration obligations set forth in this Section 2.1, in the event the Commission informs the Company that all of the Registrable Securities cannot, as a result of the application of Rule 415, be registered for resale as a secondary offering on a single registration statement, the Company agrees to promptly (i) inform each of the Eligible Holders thereof and use its commercially reasonable efforts to file amendments to the Shelf Registration as required by the Commission and/or (ii) withdraw the Shelf Registration and file a new registration statement (a “New Registration Statement”), on Form F-3, or if Form F-3 is not then available to the Company for such registration statement, on such other form available to register for resale the Registrable Securities as a secondary offering; provided, however, that prior to filing such amendment or New Registration Statement, the Company shall use its commercially reasonable efforts to advocate with the Commission for the registration of all of the Registrable Securities in accordance with any publicly-available written or oral guidance, comments, requirements or requests of the Commission staff (the “SEC Guidance”), including without limitation, the Manual of Publicly Available Telephone Interpretations D.29. Notwithstanding any other provision of this Agreement, if any SEC Guidance sets forth a limitation of the number of Registrable Securities permitted to be registered on a particular Registration Statement as a secondary offering (and notwithstanding that the Company used commercially reasonable efforts to advocate with the Commission for the registration of all or a greater number of Registrable Securities), unless otherwise directed in writing by a Eligible Holder as to its Registrable Securities, the number of Registrable Securities to be registered on such Registration Statement will be reduced on a pro rata basis based on the total number of Registrable Securities held by the Eligible Holders, subject to a determination by the Commission that certain Eligible Holders must be reduced first based on the number of Registrable Securities held by such Eligible Holders. In the event the Company amends the Shelf Registration or files a New Registration Statement, as the case may be, under clauses (i) or (ii) above, the Company will use its commercially reasonable efforts to file with the Commission, as promptly as allowed by Commission or SEC Guidance provided to the Company or to registrants of securities in general, one or more registration statements on Form F-3 or such other form available to register for resale those Registrable Securities that were not registered for resale on the Shelf Registration, as amended, or the New Registration Statement.
6 |
2.1.7 Effective Registration. Notwithstanding the provisions of Section 2.1.3 or Section 2.1.4 above or any other part of this Agreement, a Registration shall not count as a Registration unless and until (i) the Registration Statement has been declared effective by the Commission and (ii) the Company has complied with all of its obligations under this Agreement with respect thereto; provided, further, that if, after such Registration Statement has been declared effective, an offering of Registrable Securities is subsequently interfered with by any stop order or injunction of the Commission, federal or state court or any other governmental agency the Registration Statement with respect to such Registration shall be deemed not to have been declared effective, unless and until, (i) such stop order or injunction is removed, rescinded or otherwise terminated, and (ii) a majority-in-interest of the Demanding Holders initiating such Registration thereafter affirmatively elect to continue with such Registration and accordingly notify the Company in writing, but in no event later than five (5) days, of such election; provided, further, that the Company shall not be obligated or required to file another Registration Statement until the Registration Statement that has been previously filed with respect to a Registration pursuant to an Underwritten Demand Registration becomes effective or is subsequently terminated.
2.2 Piggyback Registration.
2.2.1 Piggyback Rights. Subject to Section 2.3.3, if, at any time on or after the date the Company consummates a Business Combination, the Company proposes to file a Registration Statement under the Securities Act with respect to an offering of equity securities, or securities or other obligations exercisable or exchangeable for, or convertible into equity securities, for its own account or for the account of stockholders of the Company (or by the Company and by the stockholders of the Company including, without limitation, pursuant to Section 2.1 hereof), other than a Registration Statement (i) filed in connection with any employee stock option or other benefit plan, (ii) for an exchange offer or offering of securities solely to the Company’s existing stockholders, (iii) for an offering of debt that is convertible into equity securities of the Company, (iv) pursuant to a Registration Statement on Form F-4 or Form F-4 (or similar form that relates to a transaction subject to Rule 145 under the Securities Act) or (v) for a dividend reinvestment plan, then the Company shall give written notice of such proposed filing to all of the Eligible Holders of Registrable Securities as soon as practicable but not less than ten (10) days before the anticipated filing date of such Registration Statement, which notice shall (A) describe the amount and type of securities to be included in such offering, the intended method(s) of distribution, and the name of the proposed managing Underwriter or Underwriters, if any, in such offering, and (B) offer to all of the Eligible Holders of Registrable Securities the opportunity to register the sale of such number of Registrable Securities as such Eligible Holders may request in writing within five (5) days after receipt of such written notice (such Registration a “Piggyback Registration”). The Company shall, in good faith, cause such Registrable Securities to be included in such Piggyback Registration and shall use its reasonable best efforts to cause the managing Underwriter or Underwriters of a proposed Underwritten Offering to permit the Registrable Securities requested by the Eligible Holders pursuant to this Section 2.2.1 to be included in a Piggyback Registration on the same terms and conditions as any similar securities of the Company included in such Registration and to permit the sale or other disposition of such Registrable Securities in accordance with the intended method(s) of distribution thereof. All such Eligible Holders proposing to distribute their Registrable Securities through an Underwritten Offering under this Section 2.2.1 shall enter into an underwriting agreement in customary form with the Underwriter(s) selected for such Underwritten Offering by the Company.
7 |
2.2.2 Reduction of Piggyback Registration. If the managing Underwriter or Underwriters in an Underwritten Registration that is to be a Piggyback Registration, in good faith, advises the Company and the Eligible Holders of Registrable Securities participating in the Piggyback Registration in writing that the dollar amount or number of Ordinary Shares that the Company desires to sell, taken together with (i) Ordinary Shares, if any, as to which Registration has been demanded pursuant to separate written contractual arrangements with persons or entities other than the Eligible Holders of Registrable Securities hereunder (ii) the Registrable Securities as to which registration has been requested pursuant to Section 2.2 hereof, and (iii) Ordinary Shares, if any, as to which Registration has been requested pursuant to separate written contractual piggy-back registration rights of other stockholders of the Company, exceeds the Maximum Number of Securities, then:
(a) If the Registration is undertaken for the Company’s account, the Company shall include in any such Registration (A) first, the Ordinary Shares or other equity securities that the Company desires to sell, which can be sold without exceeding the Maximum Number of Securities; (B) second, to the extent that the Maximum Number of Securities has not been reached under the foregoing clause (A), the Registrable Securities of Eligible Holders exercising their rights to register their Registrable Securities pursuant to Section 2.2.1 hereof, Pro Rata, which can be sold without exceeding the Maximum Number of Securities; and (C) third, to the extent that the Maximum Number of Securities has not been reached under the foregoing clauses (A) and (B), the Ordinary Shares, if any, as to which Registration has been requested pursuant to written contractual piggy-back registration rights of other stockholders of the Company, which can be sold without exceeding the Maximum Number of Securities;
(b) If the Registration is pursuant to a request by persons or entities other than the Eligible Holders of Registrable Securities, then the Company shall include in any such Registration (A) first, the Ordinary Shares or other equity securities, if any, of such requesting persons or entities, other than the Eligible Holders of Registrable Securities, which can be sold without exceeding the Maximum Number of Securities; (B) second, to the extent that the Maximum Number of Securities has not been reached under the foregoing clause (A), the Registrable Securities of Eligible Holders exercising their rights to register their Registrable Securities pursuant to Section 2.2.1, Pro Rata based on the number of Registrable Securities that each Eligible Holder has requested be included in such Underwritten Registration and the aggregate number of Registrable Securities that the Eligible Holders have requested to be included in such Underwritten Registration, which can be sold without exceeding the Maximum Number of Securities; (C) third, to the extent that the Maximum Number of Securities has not been reached under the foregoing clauses (A) and (B), the Ordinary Shares or other equity securities that the Company desires to sell, which can be sold without exceeding the Maximum Number of Securities; and (D) fourth, to the extent that the Maximum Number of Securities has not been reached under the foregoing clauses (A), (B) and (C), the Ordinary Shares or other equity securities for the account of other persons or entities that the Company is obligated to register pursuant to separate written contractual arrangements with such persons or entities, which can be sold without exceeding the Maximum Number of Securities.
2.2.3 Piggyback Registration Withdrawal. Any Eligible Holder of Registrable Securities shall have the right to withdraw from a Piggyback Registration for any or no reason whatsoever upon written notification to the Company and the Underwriter or Underwriters (if any) of his, her or its intention to withdraw from such Piggyback Registration prior to the effectiveness of the Registration Statement filed with the Commission with respect to such Piggyback Registration. The Company (whether on its own good faith determination or as the result of a request for withdrawal by persons pursuant to separate written contractual obligations) may withdraw a Registration Statement filed with the Commission in connection with a Piggyback Registration at any time prior to the effectiveness of such Registration Statement. Notwithstanding anything to the contrary in this Agreement, the Company shall be responsible for the Registration Expenses incurred in connection with the Piggyback Registration prior to its withdrawal under this Section 2.2.3.
2.2.4 Unlimited Piggyback Registration Rights. For purposes of clarity, any Registration effected pursuant to Section 2.2 hereof shall not be counted as a Registration pursuant to an Underwritten Shelf Takedown or Underwritten Demand Offering effected under Section 2.1 hereof.
2.3 Block Trades.
2.3.1 Notwithstanding the foregoing, following the expiration of the Lock-Up Period, at any time and from time to time, when an effective Shelf is on file with the Commission and effective, if a Demanding Holder wishes to engage in a Block Trade, with a total offering price reasonably expected to exceed, in the aggregate, either (x) $75 million or (y) all remaining Registrable Securities held by the Demanding Holder, then notwithstanding the time periods provided for in Section 2.1.4, such Demanding Holder need only to notify the Company of the Block Trade at least five (5) business days prior to the day such offering is to commence and the Company shall as expeditiously as possible use its commercially reasonable efforts to facilitate such Block Trade; provided that the Demanding Holders representing a majority of the Registrable Securities wishing to engage in the Block Trade shall use commercially reasonable efforts to work with the Company and any Underwriters prior to making such request in order to facilitate preparation of the registration statement, prospectus and other offering documentation related to the Block Trade.
8 |
2.3.2 Prior to the filing of the applicable “red herring” prospectus or prospectus supplement used in connection with a Block Trade, a majority-in-interest of the Demanding Holders initiating such Block Trade shall have the right to submit a Withdrawal Notice to the Company and the Underwriter or Underwriters (if any) of their intention to withdraw from such Block Trade provided that any other Demanding Holder(s) may elect to have the Company continue a Block Trade if the Minimum Block Threshold would still be satisfied by the Registrable Securities proposed to be sold in the Block Trade by the Demanding Holder(s). Notwithstanding anything to the contrary in this Agreement, the Company shall be responsible for the Registration Expenses incurred in connection with a block trade prior to its withdrawal under this Section 2.3.2.
2.3.3 Notwithstanding anything to the contrary in this Agreement, Section 2.2 hereof shall not apply to a Block Trade initiated by a Demanding Holder pursuant to this Agreement.
2.3.4 The Demanding Holder in a Block Trade shall have the right to select the Underwriters for such Block Trade (which shall consist of one or more reputable nationally recognized investment banks).
2.3.5 The Sponsor and Sponsor Equityholders, on the one hand, and the GCL Global Equityholders, on the other hand, may each demand no more than one (1) Block Trade pursuant to this Section 2.3 in any twelve (12) month period. For the avoidance of doubt, any Block Trade effected pursuant to this Section 2.3 shall not be counted as a demand for an Underwritten Shelf Takedown pursuant to Section 2.1.3 hereof.
2.4 Restrictions on Registration Rights. If (A) during the period starting with the date sixty (60) days prior to the Company’s good faith estimate of the date of the filing of, and ending on a date one hundred and twenty (120) days after the effective date of, a Company initiated Registration and provided that the Company has delivered written notice to the Eligible Holders prior to receipt of a demand for an Underwritten Shelf Takedown or Underwritten Demand Offering pursuant to Section 2.1.1 and it continues to actively employ, in good faith, all reasonable efforts to cause the applicable Registration Statement to become effective; (B) the Eligible Holders have requested an Underwritten Registration and the Company and the Eligible Holders are unable to obtain the commitment of underwriters to firmly underwrite the offer; or (C) in the good faith judgment of the Board such Registration would be seriously detrimental to the Company and the Board concludes as a result that it is essential to defer the filing of such Registration Statement at such time, then in each case the Company shall furnish to such Eligible Holders a certificate signed by the Chairman of the Board stating that in the good faith judgment of the Board it would be seriously detrimental to the Company for such Registration Statement to be filed in the near future and that it is therefore essential to defer the filing of such Registration Statement. In such event, the Company shall have the right to defer such filing for a period of not more than thirty (30) days; provided, however, that the Company shall not defer its obligation in this manner more than once in any 12-month period.
ARTICLE III
COMPANY PROCEDURES
3.1 General Procedures. If at any time on or after the date the Company consummates a Business Combination the Company is required to effect the Registration of Registrable Securities, the Company shall use its best efforts to effect such Registration to permit the sale of such Registrable Securities in accordance with the intended plan of distribution thereof, and pursuant thereto the Company shall, as expeditiously as possible:
3.1.1 prepare and file with the Commission as soon as practicable a Registration Statement with respect to such Registrable Securities and use its reasonable best efforts to cause such Registration Statement to become effective and remain effective until all Registrable Securities covered by such Registration Statement have been sold;
3.1.2 prepare and file with the Commission such amendments and post-effective amendments to the Registration Statement, and such supplements to the Prospectus, as may be requested by any Eligible Holder or any Underwriter of Registrable Securities or as may be required by the rules, regulations or instructions applicable to the registration form used by the Company or by the Securities Act or rules and regulations thereunder to keep the Registration Statement effective until all Registrable Securities covered by such Registration Statement are sold in accordance with the intended plan of distribution set forth in such Registration Statement or supplement to the Prospectus;
9 |
3.1.3 prior to filing a Registration Statement or prospectus, or any amendment or supplement thereto, furnish without charge to the Underwriters, if any, and each Eligible Holder of Registrable Securities included in such Registration, and each such Eligible Holder’s legal counsel, copies of such Registration Statement as proposed to be filed, each amendment and supplement to such Registration Statement (in each case including all exhibits thereto and documents incorporated by reference therein), the Prospectus included in such Registration Statement (including each preliminary Prospectus), and such other documents as the Underwriters and each Eligible Holder of Registrable Securities included in such Registration or the legal counsel for any such Eligible Holders may request in order to facilitate the disposition of the Registrable Securities owned by such Eligible Holders;
3.1.4 prior to any public offering of Registrable Securities, use its commercially reasonable efforts to (i) register or qualify the Registrable Securities covered by the Registration Statement under such securities or “blue sky” laws of such jurisdictions in the United States as any Eligible Holder of Registrable Securities included in such Registration Statement (in light of their intended plan of distribution) may request and (ii) take such action necessary to cause such Registrable Securities covered by the Registration Statement to be registered with or approved by such other governmental authorities as may be necessary by virtue of the business and operations of the Company and do any and all other acts and things that may be necessary or advisable to enable the Eligible Holders of Registrable Securities included in such Registration Statement to consummate the disposition of such Registrable Securities in such jurisdictions; provided, however, that the Company shall not be required to qualify generally to do business in any jurisdiction where it would not otherwise be required to qualify or take any action to which it would be subject to general service of process or taxation in any such jurisdiction where it is not then otherwise so subject;
3.1.5 use its commercially reasonable efforts to cause all such Registrable Securities to be listed on each securities exchange or automated quotation system on which similar securities issued by the Company are then listed;
3.1.6 provide a transfer agent or warrant agent, as applicable, and registrar for all such Registrable Securities no later than the effective date of such Registration Statement;
3.1.7 advise each seller of such Registrable Securities, promptly after it shall receive notice or obtain knowledge thereof, of the issuance of any stop order by the Commission suspending the effectiveness of such Registration Statement or the initiation or threatening of any proceeding for such purpose and promptly use its reasonable best efforts to prevent the issuance of any stop order or to obtain its withdrawal if such stop order should be issued;
3.1.8 at least five (5) days prior to the filing of any Registration Statement or Prospectus or any amendment or supplement to such Registration Statement or Prospectus or any document that is to be incorporated by reference into such Registration Statement or Prospectus, furnish a copy thereof to each seller of such Registrable Securities and its counsel, including, without limitation, providing copies promptly upon receipt of any comment letters received with respect to any such Registration Statement or Prospectus;
3.1.9 notify the Eligible Holders at any time when a Prospectus relating to such Registration Statement is required to be delivered under the Securities Act, of the happening of any event as a result of which the Prospectus included in such Registration Statement, as then in effect, includes a Misstatement, and then to correct such Misstatement as set forth in Section 3.4 hereof;
3.1.10 permit a representative of the Eligible Holders (such representative to be selected by a majority of the participating Eligible Holders), the Underwriters, if any, and any attorney or accountant retained by such Eligible Holders or Underwriter to participate, at each such person’s own expense, in the preparation of the Registration Statement, and cause the Company’s officers, directors and employees to supply all information reasonably requested by any such representative, Underwriter, attorney or accountant in connection with the Registration; provided, however, that such representatives or Underwriters enter into a confidentiality agreement, in form and substance reasonably satisfactory to the Company, prior to the release or disclosure of any such information; and provided further, the Company may not include the name of any Eligible Holder or Underwriter or any information regarding any Eligible Holder or Underwriter in any Registration Statement or Prospectus, any amendment or supplement to such Registration Statement or Prospectus, any document that is to be incorporated by reference into such Registration Statement or Prospectus, or any response to any comment letter, without the prior written consent of such Eligible Holder or Underwriter and providing each such Eligible Holder or Underwriter a reasonable amount of time to review and comment on such applicable document, which comments the Company shall include unless contrary to applicable law;
10 |
3.1.11 obtain a “cold comfort” letter from the Company’s independent registered public accountants in the event of an Underwritten Registration which the participating Eligible Holders may rely on, in customary form and covering such matters of the type customarily covered by “cold comfort” letters as the managing Underwriter may reasonably request, and reasonably satisfactory to a majority-in-interest of the participating Eligible Holders;
3.1.12 on the date the Registrable Securities are delivered for sale pursuant to such Registration, obtain an opinion, dated such date, of counsel representing the Company for the purposes of such Registration, addressed to the Eligible Holders, the placement agent or sales agent, if any, and the Underwriters, if any, covering such legal matters with respect to the Registration in respect of which such opinion is being given as the Eligible Holders, placement agent, sales agent, or Underwriter may reasonably request and as are customarily included in such opinions and negative assurance letters, and reasonably satisfactory to a majority in interest of the participating Eligible Holders;
3.1.13 in the event of any Underwritten Offering, enter into and perform its obligations under an underwriting agreement, in usual and customary form, with the managing Underwriter of such offering;
3.1.14 make available to its security holders, as soon as reasonably practicable, an earnings statement covering the period of at least twelve (12) months beginning with the first day of the Company’s first full calendar quarter after the effective date of the Registration Statement which satisfies the provisions of Section 11(a) of the Securities Act and Rule 158 thereunder (or any successor rule promulgated thereafter by the Commission);
3.1.15 if the Registration involves the Registration of Registrable Securities involving gross proceeds in excess of $50,000,000, use its reasonable efforts to make available senior executives of the Company to participate in customary “road show” presentations that may be reasonably requested by the Underwriter in any Underwritten Offering; and
3.1.16 otherwise, in good faith, cooperate reasonably with, and take such customary actions as may reasonably be requested by the Eligible Holders, in connection with such Registration.
3.2 Registration Expenses. The Registration Expenses of all Registrations shall be borne by the Company. It is acknowledged by the Eligible Holders that the Eligible Holders shall bear all incremental selling expenses relating to the sale of Registrable Securities, such as Underwriters’ commissions and discounts, brokerage fees, Underwriter marketing costs and, other than as set forth in the definition of “Registration Expenses,” all reasonable fees and expenses of any legal counsel representing the Eligible Holders.
3.3 Requirements for Participation in Underwritten Offerings. No person may participate in any Underwritten Offering for equity securities of the Company pursuant to a Registration initiated by the Company hereunder unless such person (i) agrees to sell such person’s securities on the basis provided in any underwriting arrangements approved by the Company and (ii) completes and executes all customary questionnaires, powers of attorney, indemnities, lock-up agreements, underwriting agreements and other customary documents as may be reasonably required under the terms of such underwriting arrangements.
3.4 Suspension of Sales; Adverse Disclosure. Upon receipt of written notice from the Company that a Registration Statement or Prospectus contains a Misstatement, each of the Eligible Holders shall forthwith discontinue disposition of Registrable Securities until it has received copies of a supplemented or amended Prospectus correcting the Misstatement (it being understood that the Company hereby covenants to prepare and file such supplement or amendment as soon as practicable after the time of such notice), or until it is advised in writing by the Company that the use of the Prospectus may be resumed. If the filing, initial effectiveness or continued use of a Registration Statement in respect of any Registration at any time would require the Company to make an Adverse Disclosure or would require the inclusion in such Registration Statement of financial statements that are unavailable to the Company for reasons beyond the Company’s control, the Company may, upon giving prompt written notice of such action to the Eligible Holders, delay the filing or initial effectiveness of, or suspend use of, such Registration Statement for the shortest period of time, but in no event more than thirty (30) days, determined in good faith by the Company to be necessary for such purpose. In the event the Company exercises its rights under the preceding sentence, the Eligible Holders agree to suspend, immediately upon their receipt of the notice referred to above, their use of the Prospectus relating to any Registration in connection with any sale or offer to sell Registrable Securities. The Company shall immediately notify the Eligible Holders of the expiration of any period during which it exercised its rights under this Section 3.4 and, upon the expiration of such period, the Eligible Holders shall be entitled to resume the use of any such Prospectus in connection with any sale or offer to sell Registrable Securities.
11 |
3.5 Reporting Obligations. As long as any Eligible Holder shall own Registrable Securities, the Company, at all times while it shall be a reporting company under the Exchange Act, covenants to file timely (or obtain extensions in respect thereof and file within the applicable grace period) all reports required to be filed by the Company after the date hereof pursuant to Sections 13(a) or 15(d) of the Exchange Act and to promptly furnish the Eligible Holders with true and complete copies of all such filings. The Company further covenants that it shall take such further action as any Eligible Holder may reasonably request, all to the extent required from time to time to enable such Eligible Holder to sell Ordinary Shares held by such Eligible Holder without registration under the Securities Act within the limitation of the exemptions provided by Rule 144 promulgated under the Securities Act (or any successor rule promulgated thereafter by the Commission), including providing any legal opinions. Upon the request of any Eligible Holder, the Company shall deliver to such Eligible Holder a written certification of a duly authorized officer as to whether it has complied with such requirements.
ARTICLE IV
[RESERVED]
ARTICLE V
INDEMNIFICATION AND CONTRIBUTION
5.1 Indemnification.
5.1.1 The Company agrees to indemnify, to the extent permitted by law, each Holder of Registrable Securities, its officers and directors and each person who controls such Holder (within the meaning of the Securities Act) against all losses, claims, damages, liabilities and expenses (including attorneys’ fees) caused by any untrue or alleged untrue statement of material fact contained in any Registration Statement, Prospectus or preliminary Prospectus or any amendment thereof or supplement thereto or any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as the same are caused by or contained in any information furnished in writing to the Company by such Holder expressly for use therein. The Company shall indemnify the Underwriters, their officers and directors and each person who controls such Underwriters (within the meaning of the Securities Act) to the same extent as provided in the foregoing with respect to the indemnification of the Holder.
5.1.2 In connection with any Registration Statement in which a Holder of Registrable Securities is participating, such Holder shall furnish to the Company in writing such information and affidavits as the Company reasonably requests for use in connection with any such Registration Statement or Prospectus and, to the extent permitted by law, shall indemnify the Company, its directors and officers and agents and each person who controls the Company (within the meaning of the Securities Act) against any losses, claims, damages, liabilities and expenses (including without limitation reasonable attorneys’ fees) resulting from any untrue statement of material fact contained in the Registration Statement, Prospectus or preliminary Prospectus or any amendment thereof or supplement thereto or any omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, but only to the extent that such untrue statement or omission is contained in any information or affidavit so furnished in writing by such Holder expressly for use therein; provided, however, that the obligation to indemnify shall be several, not joint and several, among such Holders of Registrable Securities, and the liability of each such Holder of Registrable Securities shall be in proportion to and limited to the net proceeds received by such Holder from the sale of Registrable Securities pursuant to such Registration Statement. The Holders of Registrable Securities shall indemnify the Underwriters, their officers, directors and each person who controls such Underwriters (within the meaning of the Securities Act) to the same extent as provided in the foregoing with respect to indemnification of the Company.
5.1.3 Any person entitled to indemnification herein shall (i) give prompt written notice to the indemnifying party of any claim with respect to which it seeks indemnification (provided that the failure to give prompt notice shall not impair any person’s right to indemnification hereunder to the extent such failure has not materially prejudiced the indemnifying party) and (ii) unless in such indemnified party’s reasonable judgment a conflict of interest between such indemnified and indemnifying parties may exist with respect to such claim, permit such indemnifying party to assume the defense of such claim with counsel reasonably satisfactory to the indemnified party. If such defense is assumed, the indemnifying party shall not be subject to any liability for any settlement made by the indemnified party without its consent (but such consent shall not be unreasonably withheld). An indemnifying party who is not entitled to, or elects not to, assume the defense of a claim shall not be obligated to pay the fees and expenses of more than one counsel (plus local counsel) for all parties indemnified by such indemnifying party with respect to such claim, unless in the reasonable judgment of any indemnified party a conflict of interest may exist between such indemnified party and any other of such indemnified parties with respect to such claim. No indemnifying party shall, without the consent of the indemnified party, consent to the entry of any judgment or enter into any settlement which cannot be settled in all respects by the payment of money (and such money is so paid by the indemnifying party pursuant to the terms of such settlement) or which settlement does not include as an unconditional term thereof the giving by the claimant or plaintiff to such indemnified party of a release from all liability in respect to such claim or litigation.
12 |
5.1.4 The indemnification provided for under this Agreement shall remain in full force and effect regardless of any investigation made by or on behalf of the indemnified party or any officer, director or controlling person of such indemnified party and shall survive the transfer of securities. The Company and each Holder of Registrable Securities participating in an offering also agrees to make such provisions as are reasonably requested by any indemnified party for contribution to such party in the event the Company’s or such Holder’s indemnification is unavailable for any reason.
5.1.5 If the indemnification provided under Section 5.1 hereof from the indemnifying party is unavailable or insufficient to hold harmless an indemnified party in respect of any losses, claims, damages, liabilities and expenses referred to herein, then the indemnifying party, in lieu of indemnifying the indemnified party, shall contribute to the amount paid or payable by the indemnified party as a result of such losses, claims, damages, liabilities and expenses in such proportion as is appropriate to reflect the relative fault of the indemnifying party and the indemnified party, as well as any other relevant equitable considerations. The relative fault of the indemnifying party and indemnified party shall be determined by reference to, among other things, whether any action in question, including any untrue or alleged untrue statement of a material fact or omission or alleged omission to state a material fact, was made by, or relates to information supplied by, such indemnifying party or indemnified party, and the indemnifying party’s and indemnified party’s relative intent, knowledge, access to information and opportunity to correct or prevent such action; provided, however, that the liability of any Holder under this Section 5.1.5 shall be limited to the amount of the net proceeds received by such Holder in such offering giving rise to such liability. The amount paid or payable by a party as a result of the losses or other liabilities referred to above shall be deemed to include, subject to the limitations set forth in Sections 5.1.1, 5.1.2and 5.1.3 above, any legal or other fees, charges or expenses reasonably incurred by such party in connection with any investigation or proceeding. The parties hereto agree that it would not be just and equitable if contribution pursuant to this Section 5.1.5 were determined by pro rata allocation or by any other method of allocation, which does not take account of the equitable considerations referred to in this Section 5.1.5. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution pursuant to this Section 5.1.5 from any person who was not guilty of such fraudulent misrepresentation.
ARTICLE VI
MISCELLANEOUS
6.1 Notices. Any notice or communication under this Agreement must be in writing and given by (i) deposit in the United States mail, addressed to the party to be notified, postage prepaid and registered or certified with return receipt requested, (ii) delivery in person or by courier service providing evidence of delivery, or (iii) transmission by hand delivery, or facsimile. Each notice or communication that is mailed, delivered, or transmitted in the manner described above shall be deemed sufficiently given, served, sent, and received, in the case of mailed notices, on the third business day following the date on which it is mailed and, in the case of notices delivered by courier service, hand delivery, or facsimile, at such time as it is delivered to the addressee (with the delivery receipt or the affidavit of messenger) or at such time as delivery is refused by the addressee upon presentation. Any notice or communication under this Agreement must be addressed, if to the Company, to: GCL Global Holdings LTD, a Cayman Islands exempted company 29 Tai Seng Avenue #02-01, Natural Cool Lifestyle Hub, Singapore 534119 (Attn: [ ]; Email: [ ]), and, if to any Holder, at such Holder’s address or contact information as set forth in the Company’s books and records. Any party may change its address for notice at any time and from time to time by written notice to the other parties hereto, and such change of address shall become effective thirty (30) days after delivery of such notice as provided in this Section 6.1.
13 |
6.2 Assignment; No Third Party Beneficiaries.
6.2.1 This Agreement and the rights, duties and obligations of the Company hereunder may not be assigned or delegated by the Company in whole or in part.
6.2.2 Prior to the expiration of the Lock-up Period, no Holder may assign or delegate such Holder’s rights, duties or obligations under this Agreement, in whole or in part, except in connection with a transfer of Registrable Securities by such Holder to a Permitted Transferee but only if such Permitted Transferee agrees to become bound by the transfer restrictions set forth in this Agreement.
6.2.3 This Agreement and the provisions hereof shall be binding upon and shall inure to the benefit of each of the parties and its successors and the permitted assigns of the Holders, which shall include Permitted Transferees.
6.2.4 This Agreement shall not confer any rights or benefits on any persons that are not parties hereto, other than as expressly set forth in this Agreement and Section 5.2 hereof.
6.2.5 No assignment by any party hereto of such party’s rights, duties and obligations hereunder shall be binding upon or obligate the Company unless and until the Company shall have received (i) written notice of such assignment as provided in Section 5.1 hereof and (ii) the written agreement of the assignee, in a form reasonably satisfactory to the Company, to be bound by the terms and provisions of this Agreement (which may be accomplished by an addendum or certificate of joinder to this Agreement). Any transfer or assignment made other than as provided in this Section 6.2 shall be null and void.
6.3 Counterparts. This Agreement may be executed in multiple counterparts (including facsimile, PDF and electronic signature counterparts), each of which shall be deemed an original, and all of which together shall constitute the same instrument, but only one of which need be produced.
6.4 Governing Law; Venue. NOTWITHSTANDING THE PLACE WHERE THIS AGREEMENT MAY BE EXECUTED BY ANY OF THE PARTIES HERETO, THE PARTIES EXPRESSLY AGREE THAT (I) THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED UNDER THE LAWS OF THE STATE OF NEW YORK AS APPLIED TO AGREEMENTS AMONG NEW YORK RESIDENTS ENTERED INTO AND TO BE PERFORMED ENTIRELY WITHIN NEW YORK, WITHOUT REGARD TO THE CONFLICT OF LAW PROVISIONS OF SUCH JURISDICTION AND (II) THE VENUE FOR ANY ACTION TAKEN WITH RESPECT TO THIS AGREEMENT SHALL BE ANY STATE OR FEDERAL COURT IN NEW YORK COUNTY IN THE STATE OF NEW YORK.
6.5 Amendments and Modifications. Upon the written consent of the Company and the Holders of at least a majority in interest of the Registrable Securities at the time in question, compliance with any of the provisions, covenants and conditions set forth in this Agreement may be waived, or any of such provisions, covenants or conditions may be amended or modified; provided, however, that notwithstanding the foregoing, any amendment hereto or waiver hereof that adversely affects one Holder, solely in its capacity as a holder of the shares of capital stock of the Company, in a manner that is materially different from the other Holders (in such capacity) shall require the consent of the Holder so affected. No course of dealing between any Holder or the Company and any other party hereto or any failure or delay on the part of a Holder or the Company in exercising any rights or remedies under this Agreement shall operate as a waiver of any rights or remedies of any Holder or the Company. No single or partial exercise of any rights or remedies under this Agreement by a party shall operate as a waiver or preclude the exercise of any other rights or remedies hereunder or thereunder by such party.
6.6 Other Registration Rights. The Company represents and warrants that except as publicly disclosed on the date hereof, no person, other than an Eligible Holder of Registrable Securities, has any right to require the Company to register any securities of the Company for sale or to include such securities of the Company in any Registration filed by the Company for the sale of securities for its own account or for the account of any other person. Further, the Company represents and warrants that this Agreement supersedes any other registration rights agreement or agreement with similar terms and conditions and in the event of a conflict between any such agreement or agreements and this Agreement, the terms of this Agreement shall prevail. This Agreement supersedes the RF Prior Agreement.
6.7 Term. This Agreement shall terminate upon the earlier of (i) the fifth (5th ) anniversary of the date of this Agreement or (ii) the date as of which all of the Registrable Securities have been sold pursuant to a Registration Statement (but in no event prior to the applicable period referred to in Section 4(a)(3) of the Securities Act and Rule 174 thereunder (or any successor rule promulgated thereafter by the Commission)) provided that the rights of any Eligible Holder under Article II and III hereunder shall terminate when the Eligible Holder is permitted to sell the Registrable Securities under Rule 144 (or any similar provision) under the Securities Act without limitation on the amount of securities sold or the manner of sale. The provisions of Section 3.5 and Article IV shall survive any termination.
14 |
IN WITNESS WHEREOF, the undersigned have caused this Agreement to be executed as of the date first written above.
COMPANY: | ||
GCL GLOBAL HOLDINGS, LTD a Cayman Islands exempted company limited by shares | ||
By: | /s/ [ ] | |
Name: [ ] | ||
Title: [ ] | ||
HOLDERS: | ||
GCL GLOBAL LIMITED, a Cayman Islands exempted company | ||
By: | ||
Name: [ ] | ||
Title: [ ] | ||
RF DYNAMIC LLC, a Delaware limited liability company | ||
By: | /s/ [ ] | |
Name: [ ] | ||
Title: [ ] |
[Signature Page to Registration Rights Agreement]
15 |
Exhibit 21.2
List of Subsidiaries
Upon consummation of the Business Combination, GCL Global Holdings Ltd. will directly or indirectly hold the following subsidiaries:
· | GCL Global Limited; |
· | GCL Global Pte. Ltd.; |
· | Grand Centrex Limited; |
· | Epicsoft Asia Pte. Ltd.; |
· | Epicsoft (Hong Kong) Limited; |
· | Epicsoft Malaysia Sdn Bhd; |
· | Titan Digital Media Pte. Ltd.; |
· | Starry Jewelry Pte. Ltd.; |
· | Martiangear Pte. Ltd.; |
· | 4Divinity Pte. Ltd.; |
· | 4Divinity UK Ltd; |
· | 2Game Digital Limited; |
· | 2Game Pro Ltd.; |
· | 2Game Digital DMCC; |
· | Hainan GCL Technology Co. Ltd; and |
· | RF Acquisition Corp. |
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. 6 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 23, 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.6 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.
/s/ Marcum Asia CPAs LLP
New York, New York
December 23, 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.6 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.
/s/ Marcum Asia CPAs LLP
New York, New York
December 23, 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