UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16

OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of October 2024

 

Commission File Number 001-38036

 

NFT Limited

 

Office Q 11th Floor, Kings Wing Plaza 2,

No.1 Kwan Street, Sha Tin, New Territories

Hong Kong

+86-19145546614

(Address of Principal Executive Offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F ☒        Form 40-F ☐

 

 

 

 

 

 

EXPLANATORY NOTE

 

NFT Limited is furnishing its unaudited condensed consolidated financial statements and footnotes for the six months ended June 30, 2024 and 2023. The financial statements and notes are attached as Exhibit 99.1 to this report of foreign private issuer on Form 6-K, and Management’s Discussion and Analysis of Financial Condition and Results of Operations for the six months ended June 30, 2024 is attached as Exhibit 99.2 to this report of foreign private issuer on Form 6-K.

 

1

 

 

Financial Statements and Exhibits.

 

Exhibits.

 

Exhibit No.   Description
99.1 Unaudited Condensed Consolidated Financial Statements and Notes of NFT Limited for the Six Months Ended June 30, 2024 and 2023
99.2   Management’s Discussion and Analysis of Financial Condition and Results of Operations
101.INS   Inline XBRL Instance Document
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   Inline XBRL Taxonomy Extension Label Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Definition Linkbase Document
104   Cover Page Interactive Data File formatted as Inline XBRL and contained in Exhibit 101

 

2

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: October 1, 2024   By: /s/ Kuangtao Wang
        Name:  Kuangtao Wang
          Chief Executive Officer

 

3

 

Exhibit 99.1

 

NFT LIMITED AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Stated in U.S. Dollars except Number of Shares)

 

   June 30,   December 31, 
   2024   2023 
   (Unaudited)     
ASSETS        
Current assets        
Cash and cash equivalents  $81,632,704   $61,750,809 
Restricted cash   4,369,868    4,306,519 
Prepayment and other current assets, net   
-
    6,834,769 
Loan receivables   800,000    800,000 
Total current assets   86,802,572    73,692,097 
           
Non-current assets          
Non-marketable investment, net   
-
    
-
 
Total non-current assets   
-
    
-
 
Total assets  $86,802,572   $73,692,097 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
LIABILITIES          
Current liabilities          
Accrued expenses and other payables  $1,207,534   $3,259,319 
Advance from customers   4,369,868    4,306,519 
Warrant liabilities   6,098,858    4,971,869 
Tax payables   359,250    350,752 
Total current liabilities   12,035,510    12,888,459 
           
Total liabilities   12,035,510    12,888,459 
           
COMMITMENTS AND CONTINGENCIES   
-
    
-
 
           
SHAREHOLDERS’ EQUITY          
*Common stock (20,000,000 shares authorized; $0.05 par value; 4,080,380 shares issued and outstanding as of June 30, 2024; 1,399,675 shares issued and outstanding as of December 31, 2023)   204,269    38,491 
Additional paid-in capital   103,238,268    95,726,623 
Accumulated deficit   (28,675,475)   (34,961,476)
Accumulated other comprehensive loss   
-
    
-
 
Total shareholders’ equity   74,767,062    60,803,638 
Total liabilities and shareholders’ equity  $86,802,572   $73,692,097 

 

*All shares and per share data have been retroactively restated to reflect reverse stock split effected on April 12, 2024 onwards

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

1

 

NFT LIMITED AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Stated in U.S. Dollars except Number of Shares)

 

   For the Six Months Ended 
   June 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Revenue        
Commission-continuing operations  $394,949   $1,274,518 
Commission-discontinued operations  $
-
   $
-
 
Revenue-continuing operations   394,949    1,274,518 
Revenue-discontinued operations   
-
    
-
 
           
Cost of revenue-continuing operations   (96,024)   (301,260)
Cost of revenue-discontinued operations   
-
    
-
 
           
Gross profit-continuing operations   298,925    973,258 
Gross profit-discontinued operations   
-
    
-
 
           
Operating expenses:          
General and administrative expenses-continuing operations   (894,813)   (1,386,055)
General and administrative expenses-discontinued operations   
-
    (21,946)
Gain on disposal of subsidiaries   
-
    6,869,809 
Total operating expenses - continuing operations   (894,813)   (1,386,055)
Total operating expenses - discontinued operations   
-
    6,847,863 
           
Loss from continuing operations   (595,888)   (412,797)
           
Other income and expenses:          
Interest Income   228,394    394,218 
Gain on change of fair value of warrant liability   6,661,993    - 
Total other income (expenses)   6,890,387    394,218 
           
Profit/(Loss) before income taxes-continuing operations   6,294,499    (18,579)
           
Income tax expenses-continuing operations   8,498    62,311 
           
Net loss from continuing operations   6,286,001    (80,890)
           
Loss before income tax-discontinued operations:          
Gain on disposal of subsidiaries   
-
    6,869,809 
Loss from discontinued operations   
-
    (21,946)
Income tax expenses-discontinued operations   
 
    
 
 
Tax expense   
-
    
-
 
           
Net profit from discontinued operations   
-
    6,847,863 
           
Net profit  $6,286,001   $6,766,973 
           
Foreign currency translation adjustment   
-
    (9,858)
           
Comprehensive income  $6,286,001   $6,757,115 
           
Profit/(Loss) from continuing operations per common share - basic  $5.46   $(0.01)
Profit/(Loss) from continuing operations per common share -diluted  $2.83   $(0.01)
Profit/(Loss) from discontinued operations per common share - basic  $
-
   $0.98 
Profit/(Loss) from discontinued operations per common share - diluted  $
-
   $0.98 
Weighted average number of common shares outstanding-basic   1,151,703    6,998,238 
Weighted average number of common shares outstanding-diluted   2,223,328    6,998,238 

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

2

 

NFT LIMITED AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(Stated in U.S. Dollars except Number of Shares)

 

   Number
of  shares		   Common Stock   Additional
Paid-in
capital		   Accumulated
deficit		   Accumulated
other
comprehensive
loss		   Total 
                         
Balance, December 31, 2022   699,838   $34,992   $92,526,972   $(39,797,696)  $(357,486)  $52,406,782 
                               
Net loss from continuing operations   -    
-
    
-
    (80,890)   
-
    (80,890)
                               
Net loss from discontinued operations   -    
-
    
-
    (21,946)   
-
    (21,946)
                               
Disposal of subsidiaries   -    
-
    
-
    6,502,465    367,344    6,869,809 
                               
Foreign currency translation adjustment   -    
-
    
-
    
-
    (9,858)   (9,858)
Balance, June 30, 2023   699,838   $34,992   $92,526,972   $(33,398,067)  $-   $59,163,897 
                               
Balance, December 31, 2023   1,399,675   $38,491   $95,726,623   $(34,961,476)  $
-
   $60,803,638 
                               
*Correction of par value misstatement   -    31,493    (31,493)   
-
    
-
    
-
 
                               
Effect of rounding fractional shares into whole shares upon reverse stock split   75,458    3,773    (3,773)   
-
    
-
    - 
                               
Private placement   1,399,675    69,984    15,396,421    
-
    
-
    15,466,405 
                               
Issuance of common stock warrants   -    -    (11,158,348)   
-
    
-
    (11,158,348)
                               
Cashless exercise of common stock warrants   1,210,572    60,528    3,308,838    
-
    
-
    3,369,366 
                               
Net profit from continuing operations   -    
-
    
-
    6,286,001    
-
    6,286,001 
                               
Balance, June 30, 2024   4,085,380   $204,269   $103,238,268   $(28,675,475)  $
-
   $74,767,062 

 

*Reclassification between common stock and additional paid-in capital has been prospectively corrected in the current period due to the application of incorrect par value of common stock during the year ended December 31, 2023.

 

The accompanying notes are an integral part of these interim condensed consolidated financial statements.

 

3

 

NFT LIMITED AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Stated in U.S. Dollars)

 

   Six Months Ended 
   June 30,   June 30, 
   2024   2023 
Cash flows from operating activities:        
Net loss from continuing operations
  $6,286,001   $(80,890)
Net loss from discontinued operations   -    6,847,863 
           
Adjustments to reconcile net loss to net cash provided by operating activities:          
Fair value gain on warrant liabilities   (6,661,993)   
-
 
Changes in operating assets and liabilities(decrease)increase in:          
Prepayment and other current assets   396,263    (1,891,405)
Customer deposits   63,349    854,160 
Accrued expenses and other payables   (2,043,296)   1,459,012 
Net cash (used in)/provided by operating activities - continuing operations   (1,959,676)   340,877 
Net cash used in operating activities - discontinued operations   
-
    (1,267,255)
Net cash provided by operating activities   (1,959,676)   (926,378)
           
Cash flows from investing activities:          
Net cash provided by investing activities-discontinued operations   
-
    61,376 
Net cash provided by investing activities   
-
    61,376 
           
Cash flows from financing activities:          
Proceeds from a short-term borrowing from a third party   
-
    500,000 
Proceeds from a private placement   21,904,920      
Net cash provided by financing activities-continuing operations   21,904,920    500,000 
Net cash provided by financing activities-discontinued operations   
-
    
-
 
Net cash provided by financing activities   21,904,920    500,000 
           
Effect of exchange rate change on cash, cash equivalents and restricted cash from continuing operations   
-
    
-
 
Effect of exchange rate change on cash, cash equivalents and restricted cash from discontinued operations   
-
    (29,729)
           
Net change in cash and cash equivalents, and restricted cash from continuing operations   19,945,244    840,877 
Net change in cash and cash equivalents, and restricted cash from discontinued operations   
-
    (1,235,608)
           
Cash, cash equivalents and restricted cash, beginning balance   66,057,328    66,361,627 
Cash and cash equivalents, and restricted cash beginning balance from discontinued operations   
-
    1,235,608 
Cash and cash equivalents, and restricted cash beginning balance   66,057,328    67,597,235 
           
Cash and cash equivalents, and restricted cash ending balance from continuing operations  $86,002,572   $67,202,504 
Cash and cash equivalents and restricted cash ending balance from discontinued operations   
-
    
-
 
Cash and cash equivalents and restricted cash ending balance  $86,002,572   $67,202,504 
           
Cash and cash equivalents-continuing operations  $81,632,704   $63,642,594 
Restricted cash as of June 30, 2024 and 2023, respectively   4,369,868    3,559,910 
Total cash, cash equivalents and restricted cash-continuing operations  $86,002,572   $67,202,504 
           
Cash and cash equivalents-discontinued operations  $
-
   $
-
 
Restricted cash - discontinued operations   
-
    
-
 
Total cash, cash equivalents and restricted cash-discontinued operations  $
-
   $
-
 
           
Supplemental cash flows information:          
Cash paid for interest-continuing operations  $
-
   $
-
 
Cash paid for interest-discontinued operations  $
-
   $
-
 
Cash paid for income taxes-continuing operations  $
-
   $
-
 
Cash paid for income taxes-discontinued operations  $
-
   $
-
 

 

 

4

 

6847863 false --12-31 Q2 2024-06-30 0001958713 0001958713 2024-01-01 2024-06-30 0001958713 2024-06-30 0001958713 2023-12-31 0001958713 mi:CommissionMember us-gaap:SegmentContinuingOperationsMember 2024-01-01 2024-06-30 0001958713 mi:CommissionMember us-gaap:SegmentContinuingOperationsMember 2023-01-01 2023-06-30 0001958713 mi:CommissionMember us-gaap:SegmentDiscontinuedOperationsMember 2024-01-01 2024-06-30 0001958713 mi:CommissionMember us-gaap:SegmentDiscontinuedOperationsMember 2023-01-01 2023-06-30 0001958713 2023-01-01 2023-06-30 0001958713 us-gaap:CommonStockMember 2022-12-31 0001958713 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001958713 us-gaap:RetainedEarningsMember 2022-12-31 0001958713 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-12-31 0001958713 2022-12-31 0001958713 us-gaap:CommonStockMember 2023-01-01 2023-06-30 0001958713 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-06-30 0001958713 us-gaap:RetainedEarningsMember 2023-01-01 2023-06-30 0001958713 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-01-01 2023-06-30 0001958713 us-gaap:CommonStockMember 2023-06-30 0001958713 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001958713 us-gaap:RetainedEarningsMember 2023-06-30 0001958713 2023-06-30 0001958713 us-gaap:CommonStockMember 2023-12-31 0001958713 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001958713 us-gaap:RetainedEarningsMember 2023-12-31 0001958713 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001958713 us-gaap:CommonStockMember 2024-01-01 2024-06-30 0001958713 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-06-30 0001958713 us-gaap:RetainedEarningsMember 2024-01-01 2024-06-30 0001958713 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-06-30 0001958713 us-gaap:CommonStockMember 2024-06-30 0001958713 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001958713 us-gaap:RetainedEarningsMember 2024-06-30 0001958713 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-06-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

Exhibit 99.2

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

SIX MONTHS ENDED JUNE 30, 2024 COMPARED TO SIX MONTHS ENDED JUNE 30, 2023

 

The following tables set forth our condensed consolidated statements of income data:

 

   Six Months Ended
June 30,		 
       %  of       %  of 
   2024   Revenue   2023   Revenue 
   (Unaudited)       (Unaudited)     
Revenue-Continuing operations   394,949    100    1,274,518    100 
Revenue-Discontinued operations   -    -    -    - 
Cost of revenue-Continuing operations   (96,024)   (24)   (301,260)   (24)
Cost of revenue-Discontinued operations   -    -    -    - 
General and administrative expenses-Continuing operations   (894,813)   (227)   (1,386,055)   (109)
General and administrative expenses-Discontinued operations   -    -    (21,946)   - 
Gain on disposal of subsidiaries-Discontinued operations   -    -    6,869,809    - 
Total costs and expenses-Continuing operations   (990,837)   (251)   (1,687,315)   (132)
Total costs and expenses-Discontinued operations   -    -    6,847,863    - 
Loss from continuing operations   (595,888)   (151)   (412,797)   (32)
Other(expenses)income-Continuing operations   6,890,387    1,745    394,218    31 
Profit before income taxes-Continuing operations   6,294,499    1,594    (18,579)   (1)
Income tax expenses-Continuing operations   8,498    2    62,311    5 
Net Profit/Loss from Continuing operations  $6,286,001    1,592   $(80,890)   (6)
Profit/(Loss) before income tax-Discontinued operations   -    -    6,847,863    - 
Income tax expenses-Discontinued operations                    
Tax expense   -    -    -    - 
Net profit/(loss) from Discontinued operations   -    -    6,847,863    - 
Net profit/(loss)   6,286,001    1,592    6,766,973    531 

 

Revenue

 

The following table sets forth our condensed consolidated revenue by revenue source:

 

   Six months ended 
   June 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Commission-Continuing operations   394,949    1,274,518 
Commission-Discontinued operations        - 
Revenue-Continuing operations  $394,949   $1,274,518 
Revenue-Discontinued operations   -    - 

 

1

 

 

  Commission fee revenue

 

The commission revenue was calculated based on a percentage of transaction value of artworks, which we charge trading commissions for the purchase and sale of the ownership shares of the artworks. The commission is typically 5% of the total amount of each transaction. The commission is accounted for as revenue and immediately deducted from the proceeds from the sales of artwork units when a transaction is completed.

 

Commission revenue for the six months ended June 30, 2024 and 2023 was $394,949 and $1,274,518 from continued operations respectively.

 

Revenue by customer type

 

The following table presents our revenue by customer type:

 

   Six months ended 
   June 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Customers-third party  $394,949   $1,274,518 
Subtotal   394,949    1,274,518 
Less: Revenue-discontinued operations   -    - 
Total  $394,949   $1,274,518 

 

Cost of Revenue

 

   Six months ended 
   June 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Internet service charge   96,024    301,260 
Total  $96,024   $301,260 

 

Cost of revenue for the six months ended June 30, 2024 and June 30, 2023 was $96,024 and $301,260 respectively. The decline in cost of revenue for the six months ended June 30, 2024 compared to June 30, 2023 was mainly due to the reduction in the platform charges as a result of lower transaction volume revenue for the six months ended June 30, 2024 as compared to June 30, 2023.

 

Gross Profit

 

Gross profit was $298,925 or 75.7% of the total revenue for the six months ended June 30, 2024, compared to $973,258 or 76.4% of the total revenue for the six months ended June 30, 2023.  Gross profit amount was decreased by $674,333 while the gross profit margin was reduced by 0.7%.

 

Overall total revenue for the six months ended June 30, 2024 decreased by $879,569 or 69% as compared  to the same period in 2023, due to lower transaction volume amid a decline in NFT business.

 

2

 

 

Operating Expenses

 

General and administrative expenses for the six months ended June 30, 2024 were $894,813, compared to $1,408,001 for the six months ended June 30, 2023.

 

The following table sets forth the main components of the Company’s general and administrative expenses for the six months ended June 30, 2024 and June 30, 2023.

 

   Six months ended
June 30,		 
   2024   % of Total   2023   % of Total 
   (Unaudited)       (Unaudited)     
Agency Fee  $12,147    1.4   $248,075    17.6 
Staff Salary & Benefit   326,422    36.5    638,560    45.4 
Consultancy fee   78,000    8.7    78,000    5.5 
Tax & Duties   8,498    0.9    63,927    4.5 
Director Fee   66,000    7.4    46,000    3.3 
Office Rental   5,000    0.6    5,323    0.4 
Legal & Professional Fee   85,359    9.5    82,362    5.8 
Audit Fee   195,100    21.8    171,137    12.2 
Business Registration Fee   86,631    9.7    -    - 
Others   31,656    3.5    52,671    3.7 
Total general and administrative expense-Continuing operations  $894,813    100.0   $1,386,055    98.4 
Total general and administrative expense-Discontinued operations   -    -    21,946    1.6 
Total   894,813    100.0    1,408,001    100.0 

 

Gain on disposal of subsidiaries

 

Gain on disposal of subsidiaries for the six months ended June 30, 2024 and 2023 were nil and $6,869,809, respectively.

 

Other income

 

Other income for the continued operations for the six months ended June 30, 2024 and 2023 were $6,890,387 and $394,218 respectively, comprising interest income of $228,394 and $394,218 respectively and a gain on change of fair value of warrant liability amounting $6,661,993 for the six months period ended June 30, 2024.

 

Income tax expense

 

The Company’s effective tax rate varies due to the multiple jurisdictions in which it books its pretax income or losses. The Company is domiciled in the Cayman Islands and is not subject to any income tax during the six months ended June 30, 2024. The Company’s subsidiaries that are incorporated in the United States of America and Hong Kong SAR is subject to an income tax rate of 21% and 16.5% respectively for the six months ended June 30, 2024 and 2023 respectively.

 

The effective tax rates for the six months ended June 30, 2024 and 2023 were 0.1 % and (335.3)%, respectively.

 

The income tax expense were $8,498 and $62,311 for the six months ended June 30, 2024 and 2023, respectively.

 

Net profit

 

We recorded a net profit for the six months ended June 30, 2024 of $6,286,001 compared to net profit of $6,766,973 for the six months ended June 30, 2023.

 

The decrease in the net profit by $480,972 during this current period compared to the same period ended June 30, 2023 has been discussed above.

 

3

 

 

Liquidity and Capital Resources

 

The following tables set forth our consolidated statements of cash flow:

 

   Six months ended 
   June 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Net cash provided by operating activities-continuing operations  $(1,959,676)  $340,877 
Net cash provided by operating activities- discontinued operations   -    (1,267,255)
    (1,959,676)   (926,378)
           
Net cash provided by investing activities- continuing operations   -    - 
Net cash provided by investing activities- discontinued operations   -    61,376 
    -    61,376 
Net cash provided by financing activities-continuing operations   21,904,920    500,000 
Net cash provided by financing activities-discontinued operations   -    - 
    21,904,920    500,000 
           
Effect of exchange rate change on cash and cash equivalents, and restricted cash from continuing operations   -    - 
Effect of exchange rate change on cash and cash equivalents, and restricted cash from discontinued operations   -    (29,729)
    -    (29,729)
           
Net increase in cash and cash equivalents - continuing operations   19,945,244    840,877 
Net increase in cash and cash equivalents and restricted cash- discontinued operations   -    (1,235,608)
    19,945,244    (394,731)
Cash, cash equivalents and restricted cash, beginning balance- continuing operations   66,057,328    66,361,627 
Cash and cash equivalents and restricted cash, beginning balance- discontinued operations   -    1,235,608 
    66,057,328    67,597,235 
Cash and cash equivalents and restricted cash, ending balance- continuing operations  $86,002,572   $67,202,504 
Cash and cash equivalents and restricted cash, ending balance- discontinued operations   -    - 
   $86,002,572   $67,202,504 

 

Sources of Liquidity

 

The cash and cash equivalent and the restricted cash balances from the continuing operations as of June 30, 2024 and 2023 were $86,002,572 and $67,202,504 respectively.

 

The cash and cash equivalent balance from the discontinued operations as of June 30, 2024 and 2023 were $nil and $nil, respectively.

 

For the six months ended June 30, 2024, net cash used by operating activities from continuing operation was $1,959,676. While there was no cash transactions related to investing activities from our continuing operations during the six months ended June 30, 2024, our continuing operations incur net cash provided by financing activities, $21,904,920.

 

For the six months ended June 30, 2024, net cash provided by in operating activities by our discontinued operations was $nil. Net cash provided by investing activities by our discontinued operations was $nil. Our discontinued operations did not incur cash inflow or outflow from financing activities.

 

As of June 30, 2024, the total current liabilities were $12,035,510, which included accrued expense and account payables amounting to $1,207,534, advance from customers amounting to $4,369,868, warrant liability amounting to 6,098,858, tax payable amounting to $359,250. Total current liabilities from our discontinued operations amount to $nil.

 

As of June 30, 2024, the continuing operations of the Company had cash, restricted cash and cash equivalents of $86,002,572, a working capital in an amount of $74,767,062 and the total assets of $86,802,572.

 

4

 

 

Reverse Stock Split

 

On March 18, 2024, the Company’s stockholders approved the reverse share split of all of the Company’s ordinary shares at an exchange ratio of one-for-fifty (1:50) (the “Share Consolidation”), such that every 50 Class A ordinary shares of a par value of US$0.001 per share in the authorized share capital of the Company (including issued and unissued share capital) was consolidated into 1 Class A ordinary share of a par value of US$0.05 per share; and that every 50 Class B ordinary shares of a par value of US$0.001 per share in the authorized share capital of the Company (including issued and unissued share capital) was consolidated into 1 Class B ordinary share of a par value of US$0.05 per share, such that immediately following the Share Consolidation, the authorized share capital of the Company became US$50,000 divided into 9,000,000 Class A ordinary shares of a nominal or par value of US$0.05 each and 1,000,000 Class B ordinary shares of a nominal or par value of US$0.05 each. The Share Consolidation became effective on April 12, 2024.

 

Warrant Liabilities

 

The Company re-valuated and reported the following two tranches of warrants based on BSM (Black Scholes Model) at the reporting date of June 30, 2024.

 

On November 27, 2023, the Company issued 699,838 units to certain investors, each unit consisting of one Class A ordinary share of the Company and a warrant to purchase one Class A ordinary share (the “November Warrants”), pursuant to a certain securities purchase agreement dated November 3, 2023 (the “November SPA”). The November Warrants entitled the holder to purchase one share of our Class A ordinary share at an exercise price equal to $10.35  per share at any time on or after November 27, 2023, and on or prior to the close of business on November 27, 2028. The November Warrant holders exercised all of the November Warrants on a cashless basis  on June 6, 2024, and the Company issued 489,880 Class A ordinary shares from the authorized Class A ordinary shares of the Company on June 6, 2024. At the reporting date of June 30, 2024, all November Warrants have been fully exercised.

 

The fair value of the warrant liabilities presented below were measured using a BSM valuation methodology. Significant inputs into the respective model at the inception, de-recognition and reporting period measurement dates are summarized as follows:

 

Warrant liabilities Fair value at initial measurement  Warrant
outstanding		   Fair value
per share		   Fair value 
      $   $ 
November 2, 2023   *699,838    4.50   $3,235,357 
Loss on change of fair value of warrant liabilities   -    -    1,736,512 
Fair value as of period ended Dec 31, 2023   699,838    7.1043    4,971,869 
Gain on change of fair value of warrant liabilities             (1,602,503)
Fair value of period ended June 6,2024 Cashless exercise of 489,880   699,838    4.814    3,369,366 
At reporting date on June 30, 2024 de-recognition of 699,838   (699,838)   4.814    (3,369,336)
Fair value for the period ended June 30, 2024             - 

 

*All shares and per share data have been retroactively restated to reflect reverse stock split effected on April 12, 2024 onwards

 

Prior to the reverse stock split on April 12, 2024, there were 34,991,886 Class A ordinary shares underlying the November Warrants; following the reverse split, the number was reduced to 699,838 Class A ordinary shares underlying the November Warrants.

 

On January 10, 2024, the Company entered into certain securities purchase agreement (the “January SPA”) with certain investors, pursuant to which the Company agreed to sell an aggregate of 1,399,675 units, each unit consisting of one Class A ordinary share of the Company, and a warrant to purchase one Share with an initial exercise price of $13.8 per share (the “January Warrant”), at a price of $11.05 per unit, for an aggregate purchase price of approximately $15.47 million. On February 2, 2024, the transaction contemplated by the January SPA consummated when all the closing conditions of the January SPA have been satisfied and the Company issued the units to the Purchasers pursuant to the January SPA.

 

The fair value of the warrant liabilities presented below were measured using a BSM valuation model. Significant inputs into the respective model at the inception and reporting period measurement dates are summarized as follows:

 

Warrant liabilities Fair value at initial measurement  Warrant
outstanding		   Fair value
per share		   Fair value 
       $   $ 
February 2, 2024   1,399,675    7.9721   $11,158,348 
Gain on change of fair value of warrant liabilities   -    -    (5,059,490)
Fair value as of period ended June 30, 2024   -    -    6,098,858 

 

*All shares and per share data have been retroactively restated to reflect reverse stock split effected on April 12, 2024 onwards

 

Prior to the reverse stock split on April 12, 2024, there were 69,983,770 Class A ordinary shares underlying the January Warrants; following the reverse split, the number was reduced to 1,399,675   Class A ordinary shares underlying the January Warrants.

 

5