EX-99.2 3 tm2427394d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

TROOPS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF JUNE 30, 2024, AND DECEMBER 31, 2023

(In thousands of U.S. dollars except share and per share data)

 

   As of 
   June 30,
2024
   December 31,
2023
 
    (Unaudited)      
ASSETS          
CURRENT ASSETS          
Cash  $1,504   $3,113 
Accounts receivable, net   648    2 
Loans receivable, net of provision for loan losses of $1,537 and $1,532, respectively   10,460    7,195 
Interest receivable   97    41 
Other receivables, prepayments and deposits, net of provision for credit losses of $8 and $8, respectively   539    319 
Other receivables - related parties   121     
Total current assets   13,369    10,670 
           
NON-CURRENT ASSETS          
Plant and equipment, net   45,784    46,773 
Operating lease right-of-use assets, net   37    4 
Intangible assets, net   1,449    29 
Long-term loans receivable, net of $486 and $491 provision for loan losses   10,604    12,484 
Goodwill   12,348    385 
Total non-current assets   70,222    59,675 
           
Total assets  $83,591   $70,345 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
CURRENT LIABILITIES          
Amount due to a s shareholder  $2,308   $1,923 
Accounts payable   1,201    39 
Other payables and accrued liabilities   1,745    2,239 
Operating lease liability, current   22    4 
Customer deposits   30    5 
Taxes payable   501    513 
Total current liabilities   5,807    4,723 
           
LONG-TERM LIABILITIES          
Operating lease liability, non-current   15     
Convertible notes - non-current   13,400     
Non-current deferred tax liabilities   5,150    5,043 
Total non-current liabilities   18,565    5,043 
Total liabilities   24,372    9,766 
           
COMMITMENTS AND CONTINGENCIES          
           
SHAREHOLDERS’ EQUITY          
Preferred stock, $0.001 par value, 1,000,000 shares authorized, nil and nil issued and outstanding as of June 30, 2024 and December 31, 2023, respectively        
Ordinary shares, $0.004 par value, 500,000,000 shares authorized, 101,597,998 and 101,597,998 issued and outstanding as of June 30, 2024 and December 31, 2023, respectively   406    406 
Additional paid-in-capital   135,768    135,768 
Retained earnings (deficit)   (76,954)   (75,598)
Accumulated other comprehensive income (loss)   (1)   3 
Total TROOPS, Inc. shareholders’ equity   59,219    60,579 
Total liabilities and shareholders’ equity  $83,591   $70,345 

 

 

 

 

TROOPS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

FOR THE SIX MONTHS ENDED JUNE 30, 2024 AND 2023

(In thousands of U.S. dollars except share and per share data)

 

   2024   2023 
   (Unaudited)   (Unaudited) 
REVENUES  $2,609   $1,834 
COST OF REVENUES   1,911    1,424 
GROSS PROFIT   698    410 
           
OPERATING EXPENSES:          
General and administrative expenses   2,183    1,469 
Total operating expenses   2,183    1,469 
           
OPERATING LOSS   (1,485)   (1,059)
           
OTHER (EXPENSES) INCOME:          
Interest income   5    7 
Interest expense       (32)
Other income (expense), net   (2)   (3)
Total other income (expense), net   3    (28)
           
LOSS BEFORE PROVISION FOR INCOME TAXES   (1,482)   (1,087)
INCOME TAX BENEFIT   126    49 
           
NET LOSS  $(1,356)  $(1,038)
           
OTHER COMPREHENSIVE LOSS:          
Foreign currency translation adjustment   (4)   (2)
COMPREHENSIVE LOSS  $(1,360)  $(1,040)
           
LOSS PER SHARE:          
Basic  $(0.01)  $(0.01)
Diluted  $(0.01)  $(0.01)
           
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:          
Basic   101,597,998    101,597,998 
Diluted   101,597,998    101,597,998