Exhibit 99.1

DIH Holding US, Inc. and Subsidiaries

Unaudited Interim Condensed Combined Financial Statements as of and

for the six months ended September 30, 2023 and 2022.

1

DIH HOLDING US, INC. AND SUBSIDIARIES

INDEX TO CONDENSED COMBINED FINANCIAL STATEMENTS

	Page
Condensed Combined Balance Sheets as of September 30, 2023 and March 31, 2023	3
Condensed Combined Statements of Operations for the six months ended September 30, 2023 and 2022	4
Condensed Combined Statements of Comprehensive Loss for the six months ended September 30, 2023 and 2022	5
Condensed Combined Statements of Changes in Equity (Deficit) for the six months ended September 30, 2023 and 2022	6
Condensed Combined Statements of Cash Flows for the six months ended September 30, 2023 and 2022	7
Notes to Condensed Combined Financial Statements	8

2

DIH HOLDING US, INC. AND SUBSIDIARIES

INTERIM CONDENSED COMBINED BALANCE SHEETS

(UNAUDITED) (in thousands)

	As of September 30, 2023			As of March 31, 2023
Assets
Current assets:
Cash and cash equivalents	$	1,987		$	5,560
Restricted cash		501			415
Accounts receivable, net of allowances of $901 and $1,771, respectively		4,891			6,079
Inventories, net		8,170			6,121
Promissory note - related party		405			—
Due from related party		119			7,400
Other current assets		5,611			5,210
Total current assets		21,684			30,785
Property, and equipment, net		632			826
Capitalized software, net		2,293			2,203
Other intangible assets, net		380			380
Operating lease, right-of-use assets, net		4,887			3,200
Deferred tax assets		—			1
Other assets		46			39
Total assets	$	29,922		$	37,434
Liabilities and Equity (Deficit)
Current liabilities:
Accounts payable	$	5,638		$	3,200
Employee compensation		3,684			3,678
Due to related party		—			7,322
Current maturities of long-term debt		1,472			1,514
Revolving credit facilities		10,931			12,976
Current portion of deferred revenue		8,992			9,374
Current portion of long-term operating lease		1,675			1,255
Advance payments from customers		9,918			6,878
Accrued expenses and other current liabilities		12,692			12,411
Total current liabilities		55,002			58,608
Long-term debt, net of current maturities		—			489
Non-current deferred revenues		3,906			2,282
Long-term operating lease		3,238			1,970
Deferred tax liabilities		409			391
Other non-current liabilities		3,281			2,748
Total liabilities	$	65,836		$	66,488
Commitments and contingencies (Note 15)
Equity (Deficit):
Net parent company investment		(39,093	)		(32,977	)
Accumulated other comprehensive income		3,179			3,923
Total (deficit)	$	(35,914	)	$	(29,054	)
Total liabilities and (deficit)	$	29,922		$	37,434

See accompanying notes to the condensed combined financial statements.

3

DIH HOLDING US, INC. AND SUBSIDIARIES

INTERIM CONDENSED COMBINED STATEMENTS OF OPERATIONS

(UNAUDITED) (in thousands)

	For the Six Months Ended September 30,
	2023			2022
Revenue	$	27,314		$	17,325
Cost of sales		14,736			7,028
Gross profit		12,578			10,297
Operating expenses:
Selling, general, and administrative expense		13,713			11,837
Research and development		3,763			3,857
Total operating expenses		17,476			15,694
Operating loss		(4,898	)		(5,397	)
Other income (expense):
Interest expense		(500	)		(411	)
Other income (expense), net		(430	)		325
Total other income (expense)		(930	)		(86	)
Loss before income taxes		(5,828	)		(5,483	)
Income tax expense (benefit)		278			(34	)
Net loss	$	(6,106	)	$	(5,449	)

See accompanying notes to the condensed combined financial statements.

4

DIH HOLDING US, INC. AND SUBSIDIARIES

INTERIM CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE LOSS

(UNAUDITED) (in thousands)

	For the Six Months Ended September 30,
	2023			2022
Net loss	$	(6,106	)	$	(5,449	)
Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(314	)		1,486
Pension liability adjustments		(430	)		(226	)
Other comprehensive (loss) income		(744	)		1,260
Comprehensive loss	$	(6,850	)	$	(4,189	)

See accompanying notes to the condensed combined financial statements.

5

DIH HOLDING US, INC. AND SUBSIDIARIES

INTERIM CONDENSED COMBINED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)

(UNAUDITED) (in thousands)

	Net Parent Company Investment			Accumulated Other Comprehensive Income (Loss)		Total Equity (Deficit)
Balance, March 31, 2022	$	(30,503	)	$	4,081	$	(26,422	)
Net loss		(5,449	)		-		(5,449	)
Other comprehensive income, net of tax		-			1,260		1,260
Net transactions with parent		(4	)		-		(4	)
Balance, September 30, 2022	$	(35,956	)	$	5,341	$	(30,615	)

	Net Parent Company Investment			Accumulated Other Comprehensive Income (Loss)			Total Equity (Deficit)
Balance, March 31, 2023	$	(32,977	)	$	3,923		$	(29,054	)
Net loss		(6,106	)		-			(6,106	)
Other comprehensive loss, net of tax		-			(744	)		(744	)
Net transactions with parent		(10	)		-			(10	)
Balance, September 30, 2023	$	(39,093	)	$	3,179		$	(35,914	)

See accompanying notes to the condensed combined financial statements.

6

DIH HOLDING US, INC. AND SUBSIDIARIES

INTERIM CONDENSED COMBINED STATEMENTS OF CASH FLOWS

(UNAUDITED) (in thousands)

	For the Six Months Ended September 30,
	2023			2022
Cash flows from operating activities:
Net loss	$	(6,106	)	$	(5,449	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		211			235
Allowance for doubtful accounts		(870	)		97
Allowance for inventory obsolescence		708			(121	)
Gain on disposal of fixed assets		-			(3	)
Pension contributions		(324	)		(296	)
Pension (income) expense		136			(245	)
Foreign exchange (gain) loss		428			(320	)
Noncash lease expense		1,000			935
Noncash interest expense		2			68
Deferred income tax		12			(89	)
Changes in operating assets and liabilities:					-
Accounts receivable		2,004			1,996
Inventories		(2,470	)		(1,568	)
Due from related parties		-			(60	)
Due to related parties		-			(1	)
Other assets		(150	)		(916	)
Operating lease liabilities		(898	)		(798	)
Accounts payable		1,840			754
Employee compensation		(81	)		316
Other liabilities		74			424
Deferred revenue		1,604			206
Advance payments from customers		2,992			7,847
Accrued expense and other current liabilities		(2	)		735
Net cash provided by operating activities		110			3,747
Cash flows from investing activities:
Purchases of property and equipment		(49	)		(15	)
Proceeds from sale of property and equipment		62			-
Payments to related party for promissory note		(405	)		-
Net cash used in investing activities		(392	)		(15	)
Cash flows from financing activities:
Payments on credit facilities		(2,679	)		(1,462	)
Payments on long term debt		(625	)		(465	)
Net cash used in financing activities		(3,304	)		(1,927	)
Effect of currency translation on cash and cash equivalents		99			(262	)
Net decrease in cash, and cash equivalents, and restricted cash		(3,487	)		1,543
Cash, and cash equivalents, and restricted cash - beginning of year		5,975			3,687
Cash, and cash equivalents, and restricted cash - end of year	$	2,488		$	5,230
Cash and cash equivalents - end of year	$	1,987		$	4,832
Restricted cash - end of year		501			398
Total cash, and cash equivalents, and restricted cash - end of year	$	2,488		$	5,230
Supplemental disclosure of cash flow information:
Interest paid	$	498		$	346
Supplemental disclosure of non-cash investing and financing activity:
Settlement of related party receivables and payables	$	7,322		$	-

See accompanying notes to the condensed combined financial statements.

7

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(UNAUDITED) (in thousands)

1. Business and Organization

Description of Business

DIH Holding US, Inc. and its subsidiaries (the “Company” or “DIH”), is a global solution provider in blending innovative robotic and virtual reality (“VR”) technologies with clinical integration and insights. Built through the mergers of global-leading niche technologies, DIH is positioning itself as a transformative total smart solutions provider and consolidator in a largely fragmented and manual-labor-driven industry. The Company’s fiscal year ends on March 31.

Merger / Business Combination with Aurora Tech Acquisition Corp.

On February 26, 2023, the Company and Aurora Tech Acquisition Corp. (“ATAK”), a special purpose acquisition company (“SPAC”), entered into a definitive business combination agreement (“Business Combination Agreement”) under which ATAK will combine with the Company to which is expected to be listed on Nasdaq.

Prior to the closing, ATAK will re-domesticate from the Cayman Islands to become a Delaware corporation. At the closing, ATAK will acquire all of the outstanding equity interests of DIH, and stockholders of DIH will receive $250 million in aggregate consideration (the “Aggregate Base Consideration”) in the form of newly-issued shares of New DIH Class A Common Stock, calculated based on a price of $10.00 per share.

In addition to the Aggregate Base Consideration, DIH stockholders may be entitled to receive up to 6,000,000 additional shares of New DIH Class A Common Stock (the “Earnout Shares”), as additional consideration upon satisfaction of the following milestones, during the period beginning on the Closing Date and expiring on the fifth anniversary of the closing date (the “Earnout Period”):

● 1,000,000 Earnout Shares if the volume-weighted average price (“VWAP”) of New DIH Class A Common Stock is equal to or exceeds $12.00 for any 20 trading days during the Earnout Period;

● 1,333,333 Earnout Shares if the VWAP of New DIH Class A Common Stock is equal to or exceeds $13.50 for any 20 trading days during the Earnout Period;

● 1,666,667 Earnout Shares if the VWAP of New DIH Class A Common Stock is equal to or exceeds $15.00 for any 20 trading days during the Earnout Period; and

● 2,000,000 Earnout Shares if the VWAP of New DIH Class A Common Stock is equal to or exceeds $16.50 for any 20 trading days during the Earnout Period.

The transaction, which has been approved by the boards of directors of both the Company and ATAK, is expected to close in the fourth calendar quarter of 2023 and is subject to approval of ATAK shareholders as well as other customary closing conditions and regulatory approvals.

8

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Liquidity and Capital Resources

As of September 30, 2023, the Company had $1,987 in cash and cash equivalents. The Company’s sources of liquidity have been predominantly from fees received from product sales, services provided, proceeds from lines of credit and long term debt. The Company’s sources of liquidity have enabled the Company to expand the physical footprint, capacity and grow its personnel to expand capabilities and enter new markets.

The Company’s net losses began in 2020 and continued through the six months ended September 30, 2023. The Company’s historical operating losses resulted in an accumulated deficit of $(35,914) as of September 30, 2023. Operating losses were mainly driven by decreased sales during the COVID-19 pandemic due to social distancing measures that affected demand for rehabilitation services, increased expenditures in connection with its implementation of a new financial system (Oracle) and increased compliance costs associated with the European Union Medical Device Regulation (EU MDR). Additionally, DIH had elevated costs related to efforts of adopting to public company standards. During the six months ended September 30, 2023, the Company had negative cash flows from operating activities and operating results. The Company continues to take steps to streamline its organization and cost structure as well as improve future revenue growth.

The Company’s gross revenue has increased by 57.7%, from $17,325 to $27,314, for the six months ended September 30, 2022 and 2023, respectively. The Company plans to continue to fund its growth through cash flows from operations and future debt and equity financing. In addition, the Company may receive additional financing specifically through the potential business combination with ATAK as discussed above. The Company believes that its current cash and cash equivalents, together with cash provided by operating activities will provide adequate liquidity through one year from the date that these combined financial statements are issued. The Company is in the process of obtaining debt and equity financing.

The Company’s future liquidity needs may vary materially from those currently planned and will depend on many factors, including the more aggressive and expansive growth plan in the case of becoming a public company, or for any unforeseen reductions in demand.

2. Summary of Significant Accounting Policies

Basis of Presentation

The Company has historically existed and functioned as part of the business of DIH Technology Ltd. (“DIH Cayman” or the “Parent”). The accompanying condensed combined financial statements are prepared in conformity with accounting principles generally accepted in the United States (“GAAP”). The condensed combined financial statements reflect the results of certain DIH Cayman legal entities subject to the potential business combination with ATAK, as explicitly stated in the Business Combination Agreement. These legal entities include DIH Holding US (which is prepared on a consolidated basis), Hocoma AG and Motekforce Link BV and their respective subsidiaries. Each of these legal entities’ respective historical operations, including results of operations, assets and liabilities, and cash flows have been fully reflected in these condensed combined financial statements.

While the Company’s businesses have historically functioned together with the other businesses controlled by DIH Cayman, the Company’s businesses are largely isolated and not dependent on corporate or other support functions. DIH Cayman does not have significant corporate or operational activity and does not have shared services that it provides to its subsidiaries. The Company considered allocations from the Parent and its subsidiaries but they are insignificant because of the organizational structure such that these condensed combined financial statements are comprised of legal entities that had complete standalone financial statements available.

9

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

During the six months ended September 30, 2023 and 2022, the Company and DIH International (“DIH Hong Kong”) were subsidiaries of DIH Cayman and were under common control of DIH Cayman. Significant intercompany transactions and balances have been eliminated on combination. In preparation of the condensed combined financial statement information presented herein, the Company evaluated its transactions with DIH Cayman to determine if they are to be included in the condensed combined financial statement information presented. Transactions with DIH China, a subsidiary of DIH Hong Kong, related to distribution services provided to the Company are disclosed as related party transactions in Note 12.

Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly and indirectly, to govern the financial and operating policies of an entity and be exposed to the variable returns from its activities. The financial statements of subsidiaries are included in the condensed combined financial statements from the date that control commences until the date that control ceases. These companies are controlled by common owners and management.

The deficit balance in these condensed combined financial statements represents the excess of total liabilities over total assets, including intercompany balances between us and related parties (net parent company investment) and accumulated other comprehensive loss. Net parent company investment is primarily impacted by contributions from related parties which are the result of net funding provided by or distributed to related parties. The total net effect of the settlement of related party intercompany transactions is reflected in the condensed combined statements of cash flows as a financing activity and in the condensed combined balance sheets as net parent company investment.

Unaudited Interim Condensed Combined Financial Information

The accompanying condensed combined balance sheet as of September 30, 2023, the condensed combined statements of operations for the six months ended September 30, 2023 and 2022 , the condensed combined statements of comprehensive loss for the six months ended September 30, 2023 and 2022, the condensed combined statements of cash flows for the six months ended September 30, 2023 and 2022 and the condensed combined statements of changes in equity (deficit) for the six months ended September 30, 2023 and 2022 are unaudited. The financial data and other information contained in the notes thereto as of and for the six months ended September 30, 2023 and 2022 are also unaudited.

The unaudited interim condensed combined financial statements have been prepared on the same basis as the audited annual combined financial statements, and in the opinion of management, reflect all normal recurring adjustments necessary for the fair presentation of the Company’s financial position as of September 30, 2023, the results of its operations for the six months ended September 30, 2023 and 2022 and its cash flows for the six months ended September 30, 2023 and 2022. These unaudited condensed combined financial statements should be read in conjunction with the audited combined financial statements as of and for the years ended March 31, 2023 and 2022, and the notes thereto, included elsewhere in this proxy statement/prospectus.

The results for the six months ended September 30, 2023 are not necessarily indicative of results to be expected for the year ended March 31, 2024, or any other interim periods, or any future year or period.

The significant accounting policies used in preparation of these unaudited interim condensed combined financial statements are consistent with those described in the Company’s audited combined financial statements as of and for the years ended March 31, 2023 and 2022 included elsewhere in this proxy statement/prospectus and are updated below as necessary.

10

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Foreign Currency Reporting

The functional currency for the Company’s non-U.S. subsidiaries is the local currency. The assets and liabilities of foreign subsidiaries are translated into U.S. dollars using the exchange rate in effect as of the balance sheet date. Revenues and expenses are translated at the average exchange rates for each respective reporting period. Adjustments resulting from translating local currency financial statements into U.S. dollars are reflected in accumulated other comprehensive loss in equity (deficit).

Transactions denominated in currencies other than the functional currency are remeasured based on the exchange rates at the time of the transaction. Foreign currency gains and losses arising primarily from changes in exchange rates on foreign currency denominated intercompany transactions and balances between foreign locations are recorded in the condensed combined statements of operations. Realized and unrealized gains (losses) resulting from transactions conducted in foreign currencies for the six months ended September 30, 2023 and 2022 were $(428) and $320, respectively.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the condensed combined financial statements, and the reported amounts of revenue and expenses during the reporting period. Significant estimates made by management in connection with the preparation of the accompanying condensed combined financial statements include the useful lives of long-lived assets, inventory valuations, the allocation of transaction price among various performance obligations, the allowance for doubtful accounts, the fair value of financial assets, liabilities, actuarial valuation of pensions and realizability of deferred income tax asset or liabilities. Actual results could differ from those estimates.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to credit risk primarily consists of cash and cash equivalents and accounts receivable. The Company maintains its cash and cash equivalents with highly-rated financial institutions and limits the amount of credit exposure to any one entity. We believe we do not have any significant credit risk on our cash and cash equivalents. For accounts receivable, the Company is exposed to credit risk in the event of nonpayment by customers which is limited to the amounts recorded on the condensed combined balance sheets. The risk associated with this concentration is mitigated by our ongoing credit-review procedures and letters of credit or payment prior to shipment.

Major customers are defined as those individually comprising more than 10% of our trade accounts receivable or revenues. As of September 30, 2023, one customer comprised 10.5% of total trade accounts receivables. As of March 31, 2023, one customer comprised 11.1% of total trade accounts receivables. For the six months ended September 30, 2023, one customer comprised 15.9% of total revenue. For the six months ended September 30, 2022, no customer represented more than 10% of revenue.

Accounting Pronouncements Recently Adopted

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASC 326”). ASC 326 provides more decision-useful information about the expected credit losses on financial instruments, other commitments to extend credit held by a reporting entity at each reporting date, and requires the entity to estimate its credit losses as far as it can reasonably estimate. This update became effective for the Company on April 1, 2023. The adoption of this guidance did not have a material impact on the Company’s condensed combined financial statements.

11

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Recent Accounting Pronouncements Not Yet Adopted

In August 2020, the FASB issued ASU No. 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470- 20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required under current U.S. GAAP and simplifies the diluted earnings per share (“EPS”) calculation in certain areas. Under the new guidance there will be no separate accounting for embedded conversion features. It removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception. The amendments in this update are effective for the Company on April 1, 2024. Early adoption is permitted. The Company is currently evaluating the impact of adoption of this guidance its financial statements.

3. Revenue Recognition

The Company’s revenues are derived from the sales of medical rehabilitation devices and technology services. The Company’s primary customers include healthcare systems, clinics, third-party healthcare providers, distributors, and other institutions, including governmental healthcare programs and group purchasing organizations.

Disaggregation of Revenue

The Company disaggregates its revenue with customers by category and by geographic region based on customer location, see Note 4 for further information. The following represents the net revenue for the six months ended September 30, 2023 and 2022, based on revenue category:

	For the Six Months Ended September 30,
	2023		2022
Devices	$	21,190	$	12,187
Services		5,659		4,874
Other		465		264
Total revenue, net	$	27,314	$	17,325

The majority of the revenue that is recognized at a point in time was primarily related to the revenues from devices and the majority of the revenue that is recognized over time was related to revenue from services. Other revenue primarily relates to freight and packaging on devices and recognized at a point in time.

12

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Deferred Revenue and Remaining Performance Obligations

Deferred revenue as of September 30, 2023 and March 31, 2023 was $12,898 and $11,656, respectively. During the six months ended September 30, 2023 and 2022, the Company recognized $1,605 and $1,276 of revenue that was included in deferred revenue as of March 31, 2023 and March 31, 2022, respectively. Remaining performance obligations include goods and services that have not yet been delivered or provided under existing, noncancelable contracts with minimum purchase commitments. As of September 30, 2023 and March 31, 2023, the aggregate amount of the contracted revenue allocated to unsatisfied performance obligations was approximately $4,303 and $3,119, respectively. As of September 30, 2023 and March 31, 2023, the Company expects to recognize revenue on the majority of these remaining performance obligations over the next two years and four years, respectively.

4. Geographical Information

The following represents revenue attributed to geographic regions based on customer location:

	For the Six Months Ended September 30,
	2023		2022
Europe, Middle East and Africa (“EMEA”)	$	14,027	$	8,728
Americas		6,793		5,055
Asia Pacific (“APAC”)		6,494		3,542
Total revenue	$	27,314	$	17,325

Long-lived assets shown below include property and equipment, net. The following represents long-lived assets where they are physically located:

	As of September 30, 2023		As of March 31, 2023
EMEA	$	291	$	320
Americas		232		390
APAC		109		116
Total property and equipment, net	$	632	$	826

13

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

5. Inventories, Net

As of September 30, 2023 and March 31, 2023, inventories, net, consisted of the following:

	As of September 30, 2023			As of March 31, 2023
Raw materials and spare parts	$	5,188		$	5,908
Work in process		4,028			1,146
Finished goods		1,188			593
Less: reserves		(2,234	)		(1,526	)
Total inventories, net	$	8,170		$	6,121

6. Property and Equipment, Net

Property and equipment, net as of September 30, 2023 and March 31, 2023 consisted of the following:

	As of September 30, 2023			As of March 31, 2023
Computer software and hardware	$	1,103		$	1,033
Machinery and equipment		1,381			1,320
Leasehold improvements		1,500			1,436
Furniture and fixtures		897			858
Vehicles		70			55
Demonstration units		500			654
Property and equipment		5,451			5,356
Less: accumulated depreciation		(4,819	)		(4,530	)
Property and equipment, net	$	632		$	826

Depreciation expense totaled $188 and $212 for the six months ended September 30, 2023 and 2022, respectively.

7. Capitalized software, net and other intangible assets, net

Capitalized software, net and other intangible assets, net as of September 30, 2023 and March 31, 2023 consisted of the following:

	As of September 30, 2023							As of March 31, 2023
	Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount		Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount
Capitalized software	$	2,441	$	(148	)	$	2,293	$	2,326	$	(123	)	$	2,203
Other intangible assets	$	380	$	-		$	380	$	380	$	-		$	380

Substantially all capitalized software, net and other intangible assets, net are subject to amortization when they are available for their intended use. For the six months ended September 30, 2023 and 2022, amortization expense was $23 and $22, respectively.

14

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Estimated annual amortization for intangible assets over the next five years are as follows:

	Remainder of 2024		2025		2026		2027		2028
Estimated annual amortization	$	52	$	261	$	474	$	463	$	463

8. Other current assets

Other current assets as of September 30, 2023 and March 31, 2023 consisted of the following:

	As of September 30, 2023		As of March 31, 2023
Other receivables	$	1,837	$	1,963
Other current assets		3,774		3,247
Total other current assets	$	5,611	$	5,210

9. Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities as of September 30, 2023 and March 31, 2023 consisted of the following:

	As of September 30, 2023		As of March 31, 2023
Taxes payable		3,838		3,823
Other payables and current liabilities		8,854		8,588
Total accrued expenses and other current liabilities	$	12,692	$	12,411

10. Other Non-Current Liabilities

Other non-current liabilities as of September 30, 2023 and March 31, 2023 consisted of the following:

	As of September 30, 2023		As of March 31, 2023
Provisions	$	1,272	$	1,071
Pension liabilities		2,009		1,677
Total other non-current liabilities	$	3,281	$	2,748

15

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

11. Lines of Credit and Long-Term Debt

Lines of Credit

On July 23, 2020, the Company entered into a framework agreement for a CHF 7,600 revolving credit facility with Credit Suisse (Switzerland) Ltd. (the “Credit Suisse Credit Facility”). Interest rates on advances on the Credit Suisse Credit Facility are agreed upon with Credit Suisse. For the six months ended September 30, 2023 and 2022, the weighted average rates were 4.91% and 3.60%, respectively. Advances have maximum terms up to twelve months and are subject to extension. The Company is subject to certain covenants under the terms of the Credit Suisse Credit Facility including minimum EBITDA covenants and financial reporting requirements. Additionally, the Credit Suisse Credit Facility contains a subjective acceleration clause in the event that the lender determines that a material adverse change has occurred within the business, operations, or financial condition of the Company. On February 1, 2023, the Company and Credit Suisse entered into an amendment to the Credit Suisse framework agreement that provided a waiver of the Company’s failure to comply with the EBITDA covenant and financial reporting obligation as of March 31, 2022. Additionally, the amendment to the Credit Suisse framework agreement reduced the credit line to CHF 100 monthly payments starting January 31, 2023 and increasing to CHF 200 monthly payments starting April 30, 2023. In connection with the February 1, 2023 amendment, the Company paid CHF 33 in fees to Credit Suisse in the fourth quarter of fiscal 2023. The balance on the Credit Suisse Credit Facility was $5,807 and $6,813 as of September 30, 2023 and March 31, 2023, respectively. Based on the stated terms and the existence of the subjective acceleration clause, the Credit Suisse Credit Facility is reflected in the current liabilities section of the condensed combined balance sheets.

On July 12, 2016, the Company entered into a framework agreement for a CHF 7,000 revolving credit facility with UBS Switzerland AG (the “UBS Credit Facility”). The Company can draw on the facility in various forms including fixed advances and Secured Overnight Financing Rate (“SOFR”) loans. Interest rates on advances on the UBS Credit Facility are based on the type of draw and can be adjusted at any time based on current market conditions. For the six months ended September 30, 2023 and 2022, the weighted average interest rates on the UBS Credit Facility were 4.98% and 4.75%, respectively. Additionally, the Company must pay a 0.25% quarterly commission on average borrowings and a 0.75% fixed commitment fee on the undrawn portion of the UBS Credit Facility. Advances have maximum terms up to twelve months and are subject to extension. The Company is subject to certain covenants under the terms of the UBS Credit Facility including financial reporting requirements. Additionally, the UBS Credit Facility contains a subjective acceleration clause in the event that the lender determines that a material adverse change has occurred within the business, operations, or financial condition of the Company. On March 1, 2022, the Company and UBS entered into an amendment to the UBS framework agreement that reduced the credit line to CHF 200 one-time payment as of April 31, 2022 and reduced the credit line to CHF 100 monthly payments starting May 31, 2022. On February 2, 2023, the Company and UBS entered into an amendment to increase the monthly payments to CHF 200 starting April 30, 2023. On March 29, 2023, UBS provided the Company a waiver for the Company’s failure to comply with the financial reporting obligation as of March 31, 2022. The balance on the UBS Credit Facility was $5,124 and $6,163 as of September 30, 2023 and March 31, 2023, respectively. Based on the stated terms and the existence of the subjective acceleration clause, the UBS Credit Facility is reflected in the current liabilities section of the condensed combined balance sheets.

As of November 30, 2023, Credit Suisse and UBS each has agreed to certain amendments to the Credit Suisse Credit Facility and the UBS Credit Facility. Specifically, the scheduled repayments of CHF 200 for each bank due at the end of November 2023 and December 2023 have been suspended and will now be paid on January 31, 2024 together with the scheduled January monthly repayment. The monthly repayments of CHF 200 for each bank from February 29, 2024 and subsequent periods remain unchanged.

16

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

COVID-19 Loan and COVID-19 Loan Plus Credit Facilities

In September 2020, the Federal COVID-19 Act was approved by the Swiss Parliament, and subsequently enacted in Switzerland. Under the Federal COVID-19 Act and the corresponding COVID-19 Hardship Ordinance and COVID-19 Loss of Earning Ordinance, the Swiss Federal Council was granted a number of powers to implement measures to address the consequences of the global COVID-19 pandemic including federal loans under the COVID-19 Loan and COVID-19 Loan Plus (“COVID-19 Plus”) programs for businesses meeting certain requirements.

The Company obtained a COVID-19 loan with UBS on May 19, 2020 for up to CHF 500 maturing on June 30, 2024. The COVID-19 loan does not accrue interest. On December 17, 2021, the Company and UBS entered into an amendment to the COVID-19 loan agreement that reduced the credit line by CHF 50 quarterly payments starting March 31, 2022 and five CHF 50 payments in the year ending March 31, 2024. The balance on the COVID-19 loan was $228 and $324 at September 30, 2023 and March 31, 2023, respectively.

The Company obtained a COVID-19 Plus credit facility with UBS on May 19, 2020 for up to CHF 2,760, maturing on June 30, 2024. The COVID-19 Plus credit facility has an 85% federal share accruing interest at 0.5% and a 15% bank share accruing interest at a rate determined by the bank based on market conditions (0.5% at March 31, 2023 and 2022, respectively). On January 7, 2022, the Company and UBS entered into an amendment to the COVID-19 Plus credit facility loan agreement that reduced the Company maximum credit limit to CHF 2,243 and reduced the credit line by CHF 173 quarterly payments starting March 31, 2022, CHF 230 quarterly payments starting March 31, 2023 and five CHF 230 payments in the year ending March 31, 2024. The balance on the COVID-19 Plus credit facility was $1,244 and $1,679 at September 30, 2023 and March 31, 2023, respectively.

The following table presents the aggregate annual maturities of long-term debt as of September 30, 2023:

	Amount
Remainder of 2024	$	957
2025		515
Total		1,472
Less: current portion		1,472
Total long-term debt	$	—

12. Related Party Transactions

Parties are considered related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions.

Transactions with Parent

While the Company’s businesses have historically functioned together with the other businesses controlled by DIH Cayman, the Company’s businesses are largely isolated and not dependent on corporate or other support functions. DIH Cayman does not have significant corporate or operational activity and does not have shared services that it provides to its subsidiaries. Consistent with the basis of presentation, net parent company investment is primarily impacted by net funding provided by or distributed to DIH Cayman. For the six months ended September 30, 2023 and 2022, the net transactions with parent were $(10) and $(4), respectively.

17

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

DIH Hong Kong

DIH Hong Kong is an investment holding company. DIH Hong Kong holds interests in operating entities of the Company, which include Hocoma AG, Switzerland-based global leader in robotics for rehabilitation, Motek, a Netherlands-based global leader in sophisticated VR-enabled movement platform powered by real-time integration, and DIH China. DIH Hong Kong does not have a management team or direct influence with any operating entities other than acting as shareholder of the entities listed.

Subsidiaries within DIH Hong Kong perform two lines of business including, smart pharmacy solutions and rehabilitation solutions. In the case of Motek, DIH China was Motek’s authorized distributor in China before DIH Hong Kong acquired Motek in 2015. This distributor relationship and terms did not change after the acquisition. In the case of Hocoma AG, DIH China assumed the distribution agreements with third parties after DIH Hong Kong acquired Hocoma AG. The terms of the distribution agreements are the same with the third party distributor.

For the six months ended September 30, 2023 and 2022, there were no related party transactions recognized in the condensed combined statement of operations.

Payment on Behalf of DIH Cayman

On February 26, 2023, ATAC Sponsor LLC (the “Sponsor”) entered a guaranty and loan agreement with DIH Cayman (the “Guarantor”). Pursuant to this agreement, DIH Cayman agreed to loan to the Sponsor an aggregate principal amount up to $405 in three installments of $135 each on May 1, 2023, June 1, 2023 and July 1, 2023. Repayment of the loan shall be made by the earlier of (a) the consummation of the Business Combination Agreement between the Company and ATAK (b) liquidation of ATAK or (c) the tenth day following the termination of the Business Combination Agreement between the Company and ATAK. No interest will accrue on the unpaid balance. On May 4, 2023, June 2, 2023 and July 5, 2023, the first, second and third installments of $135 each, respectively, was paid by DIH on behalf of DIH Cayman. The Company holds a promissory note receivable of $405 for these payments, which is reported on the Company’s condensed combined balance sheet as of September 30, 2023.

Cost Sharing Agreement with ATAC Sponsor LLC

On July 27, 2023, Sponsor entered a cost sharing agreement with DIH. Pursuant to the agreement, DIH agreed to pay to the Sponsor, or to a third-party designated by the Sponsor, an aggregate amount of $610 in five installments with $70 on September 1, 2023 and $135 each month from October 1, 2023 to January 1, 2024. On September 1, 2023, October 2, 2023, November 2, 2023, December 5, 2023, and January 4, 2024, the first installment of $70 and the second, third, fourth and final installments of $135 each, respectively, were paid by DIH to the Sponsor.

Related Party Settlement Agreement

On May 3, 2023, DIH and Cayman and its subsidiaries, including the Company, DIH China and DIH Hong Kong, entered into a cash settlement agreement in which the Company agreed to pay a net settlement amount of approximately $93 related to an outstanding due from related party balance of $7,185 and a due to related party balance of $7,277, both as of December 31, 2022, for ongoing activities between the Company and DIH Hong Kong. There have been no additional transactions between the parties subsequent to the date of this settlement.

18

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

13. Employee Benefit Plans

Defined Contribution Plans

The Company sponsors a defined contribution plan in the United States and Netherlands. The Company’s obligation is limited to its contributions made in accordance with each plan document. Employer contributions to defined contribution plans are recognized as expense.

Expenses related to the Company’s plans for the six months ended September 30, 2023 and 2022 were as follows:

	For the Six Months Ended September 30,
	2023		2022
United States	$	50	$	41
Netherlands		70		110
Total defined contribution plan expense	$	120	$	151

Defined Benefit Plans

Amounts recognized in the condensed combined statements of operations for the six months ended September 30, 2023 and 2022, in respect of the Pension Plans were as follows:

	For the Six Months Ended September 30,
	2023			2022
Current service cost	$	342		$	340
Interest cost		126			40
Expected return on plan assets		(178	)		(123	)
Amortization of net gain		(81	)		(89	)
Settlement gain		-			(346	)
Amortization of prior service credit		(73	)		(67	)
Net charge to statement of operations	$	136		$	(245	)

19

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

14. Income Taxes

For the six months ended September 30, 2023 and 2022, the Company recorded an income tax expense of $278 and $(34), respectively. The effective tax rate was approximately (4.8%) for the six months ended September 30, 2023 and 0.6% for the six months ended September 30, 2022. The effective tax rate for the six months ended September 30, 2023 and 2022 was lower than the statutory tax rate due to losses not expected to be benefited in certain jurisdictions which have a valuation allowance.

The Company prepares its financial statements on a combined worldwide basis. Income tax expense is calculated in accordance with the local tax laws of each entity in its relevant jurisdiction on a separate company basis.

The Company has not identified any uncertain tax positions in relation to its corporate income taxes. However, it has identified potential penalty exposure in relation to specific information reporting requirements in the United States. Although the Company is trying to address these issues and pursue penalty abatement, it has recorded a long-term payable for the penalties, until potential relief is granted. As of September 30, 2023 and March 31, 2023, the recorded accrual balances stand at $1,200 and $1,000, respectively.

15. Commitments and Contingencies

From time to time, the Company may be involved in lawsuits, claims, investigations, and proceedings, consisting of intellectual property, commercial, employment, and other matters, which arise in the ordinary course of business. In accordance with ASC 450, Contingencies, the Company make a provision for a liability when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated.

The Company is not presently a party to any litigation the outcome of which, it believes, if determined adversely to the Company, would individually or taken together, have a material adverse effect on the Company’s business, operating results, cash flows or financial condition. The Company has determined that the existence of a material loss is neither probable nor reasonably possible.

16. Leases

The Company leases office space (real estate), vehicles and office equipment under operating leases. The Company did not have any finance leases as of September 30, 2023 and March 31, 2023.

Right-of-use lease assets and lease liabilities that are reported in the Company’s condensed combined balance sheet as of September 30, 2023 and March 31, 2023 are as follows:

	As of September 30, 2023		As of March 31, 2023
Operating lease, right-of-use assets, net	$	4,887	$	3,200
Current portion of long-term operating lease		1,675		1,255
Long-term operating lease		3,238		1,970
Total operating lease liabilities	$	4,913	$	3,225

20

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

Lease expense for lease payments is recognized on a straight-line basis over the lease term. The components of lease expense related to the Company’s lease for the six months ended September 30, 2023 and 2022 were:

	For the Six Months Ended September 30,
	2023		2022
Fixed operating lease costs	$	1,000	$	935
Short-term lease costs		79		11
Total lease cost	$	1,079	$	946

Supplemental cash flow information related to leases was as follows:

	For the Six Months Ended September 30,
	2023			2022
Operating cash flows included in the measurement of lease liabilities	$	(1,013	)	$	(925	)
Non-cash lease activity related to right-of-use assets obtained in exchange for new operating lease liabilities		175			156
Other non-cash changes to ROU assets due to reassessment of the lease term		2,305			-

The weighted average remaining lease term and discount rate for the Company’s operating leases as of September 30, 2023 and March 31, 2023 were:

	As of September 30, 2023			As of March 31, 2023
Weighted-average remaining lease term (in years)		2.60			2.77
Weighted-average discount rate		4.00	%		4.00	%

Lease duration was determined utilizing renewal options that the Company is reasonably certain to execute.

As of September 30, 2023, maturities of operating lease liabilities for each of the following five years ending March 31 and a total thereafter were as follows:

	Operating Leases
Remainder of 2024	$	972
2025		1,699
2026		1,079
2027		760
2028		746
Thereafter		—
Total lease payments		5,256
Less: imputed interest		(343	)
Total lease liability	$	4,913

21

DIH HOLDING US, INC. AND SUBSIDIARIES

NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)

17. Subsequent Events

As disclosed in detail in Note 11 - Lines of Credit and Long-Term Debt, both Credit Suisse and UBS have agreed to certain amendments to the Credit Suisse Credit Facility and the UBS Credit Facility.

As disclosed in detail in Note 12 - Related Party Transactions, the Company paid $135 each on installment on October 2, 2023 and November 2, 2023 to Sponsor.

On February 7, 2024, the Company consummated the merger with ATAK, receiving cash held in trust account of $899. Immediately following the completion of the Business Combination, 40,544,936 shares of the New DIH Class A Common Shares were issued and outstanding including 6,000,000 shares of New DIH Class A Common Stock in estimated potential Earnout Shares.

On February 8, 2024, the Company entered into a securities purchase agreement with OrbiMed, an existing shareholder in DIH Technologies. Pursuant to the agreement, the Company will issue 150,000 shares of New DIH Class A Common Stock in exchange for gross proceeds of $1.5 million together with warrants to purchase an additional 300,000 shares of DIH Common Stock with an exercise price of $10.

The Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date that the financial statements were issued. Based on this review, other than the subsequent event disclosed above, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statement.

22