| Schedule of Information by Segment |
| | |
For the year ended December 31, 2024 | |
| | |
Social media | | |
Sports streaming | | |
Financial services | | |
Corporate | | |
Elimination | | |
Consolidated | |
| Revenue | |
| | |
| | |
| | |
| | |
| | |
| |
| Loans interest income | |
| — | | |
| — | | |
| 151 | | |
| — | | |
| — | | |
| 151 | |
| Commission | |
| — | | |
| — | | |
| 20,348 | | |
| — | | |
| — | | |
| 20,348 | |
| Recurring asset management service fees | |
| — | | |
| — | | |
| 1,887 | | |
| — | | |
| — | | |
| 1,887 | |
| Advertising revenue | |
| 275 | | |
| 1 | | |
| — | | |
| — | | |
| — | | |
| 276 | |
| SaaS fees | |
| 707 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 707 | |
| Subscription fees and paid-per-view fees | |
| 19 | | |
| 4,088 | | |
| — | | |
| — | | |
| — | | |
| 4,107 | |
| Total revenue | |
| 1,001 | | |
| 4,089 | | |
| 22,386 | | |
| — | | |
| — | | |
| 27,476 | |
| Operating expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating expenses for social media and streaming platform | |
| (522 | ) | |
| (3,491 | ) | |
| — | | |
| — | | |
| — | | |
| (4,013 | ) |
| Commission expense | |
| — | | |
| — | | |
| (10,531 | ) | |
| — | | |
| — | | |
| (10,531 | ) |
| Sales and marketing expenses | |
| (921 | ) | |
| (426 | ) | |
| (219 | ) | |
| — | | |
| — | | |
| (1,566 | ) |
| Research and development expenses | |
| (1,193 | ) | |
| (135 | ) | |
| (1,853 | ) | |
| — | | |
| — | | |
| (3,181 | ) |
| Personnel and benefit expenses | |
| (2,091 | ) | |
| (86 | ) | |
| (38,106 | ) | |
| (44,603 | ) | |
| — | | |
| (84,886 | ) |
| Legal and professional fee | |
| (3,048 | ) | |
| (70 | ) | |
| (2,321 | ) | |
| (16,931 | ) | |
| — | | |
| (22,370 | ) |
| Legal and professional fee, related party | |
| — | | |
| — | | |
| — | | |
| (949 | ) | |
| — | | |
| (949 | ) |
| Office and operating fee, related party | |
| — | | |
| — | | |
| (4,303 | ) | |
| — | | |
| — | | |
| (4,303 | ) |
| Provision for allowance for expected credit losses | |
| 5 | | |
| (10 | ) | |
| (2,544 | ) | |
| — | | |
| — | | |
| (2,549 | ) |
| Other general and administrative expenses | |
| (1,659 | ) | |
| (109 | ) | |
| (4,287 | ) | |
| (253 | ) | |
| — | | |
| (6,308 | ) |
| Total operating expenses | |
| (9,429 | ) | |
| (4,327 | ) | |
| (64,164 | ) | |
| (62,736 | ) | |
| — | | |
| (140,656 | ) |
| Other income (expense), net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest income | |
| 6 | | |
| — | | |
| 19 | | |
| 765 | | |
| (339 | ) | |
| 451 | |
| Interest expense | |
| (2,581 | ) | |
| (132 | ) | |
| (785 | ) | |
| (4,778 | ) | |
| 339 | | |
| (7,937 | ) |
| Foreign exchange (loss) gain, net | |
| — | | |
| 16 | | |
| (717 | ) | |
| — | | |
| — | | |
| (701 | ) |
| Impairment on property and equipment | |
| — | | |
| — | | |
| (104 | ) | |
| — | | |
| — | | |
| (104 | ) |
| Impairment on intangible assets | |
| (621 | ) | |
| (210 | ) | |
| (369 | ) | |
| — | | |
| — | | |
| (1,200 | ) |
| Impairment on goodwill | |
| (1,000,002 | ) | |
| (5,776 | ) | |
| — | | |
| — | | |
| — | | |
| (1,005,778 | ) |
| Impairment on right-of-use assets | |
| — | | |
| — | | |
| (1,664 | ) | |
| — | | |
| — | | |
| (1,664 | ) |
| Investment loss, net | |
| — | | |
| — | | |
| (15,971 | ) | |
| — | | |
| — | | |
| (15,971 | ) |
| Change in fair value of convertible debts | |
| 4,447 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 4,447 | |
| Change in fair value of warrant liabilities | |
| — | | |
| — | | |
| — | | |
| 3,463 | | |
| — | | |
| 3,463 | |
| Sundry income | |
| 31 | | |
| 6 | | |
| 101 | | |
| — | | |
| — | | |
| 138 | |
| Total other expense, net | |
| (998,720 | ) | |
| (6,096 | ) | |
| (19,490 | ) | |
| (550 | ) | |
| — | | |
| (1,024,856 | ) |
| Income tax expense | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Net loss | |
| (1,007,148 | ) | |
| (6,334 | ) | |
| (61,268 | ) | |
| (63,286 | ) | |
| — | | |
| (1,138,036 | ) |
| | |
For the year ended December 31, 2023 | |
| | |
Financial services | | |
Corporate | | |
Elimination | | |
Consolidated | |
| Revenue | |
| | |
| | |
| | |
| |
| Commission | |
| 50,069 | | |
| — | | |
| — | | |
| 50,069 | |
| Asset management service fees | |
| 3,963 | | |
| — | | |
| — | | |
| 3,963 | |
| Loans interest income | |
| 157 | | |
| — | | |
| — | | |
| 157 | |
| Total revenue | |
| 54,189 | | |
| — | | |
| — | | |
| 54,189 | |
| Operating expenses | |
| | | |
| | | |
| | | |
| | |
| Commission expense | |
| (37,288 | ) | |
| — | | |
| — | | |
| (37,288 | ) |
| Sales and marketing expenses | |
| (2,496 | ) | |
| (1,213 | ) | |
| — | | |
| (3,709 | ) |
| Research and development expenses | |
| (949 | ) | |
| (3,608 | ) | |
| — | | |
| (4,557 | ) |
| Personnel and benefit expenses | |
| (128 | ) | |
| (27,090 | ) | |
| — | | |
| (27,218 | ) |
| General and administrative | |
| (17,856 | ) | |
| (6,622 | ) | |
| — | | |
| (24,478 | ) |
| Total operating expenses | |
| (58,717 | ) | |
| (38,533 | ) | |
| — | | |
| (97,250 | ) |
| Other income (expense), net | |
| | | |
| | | |
| | | |
| | |
| Interest income | |
| 39 | | |
| 345 | | |
| — | | |
| 384 | |
| Interest expense | |
| (388 | ) | |
| (396 | ) | |
| — | | |
| (784 | ) |
| Others | |
| 6,715 | | |
| (12,173 | ) | |
| — | | |
| (5,458 | ) |
| Total other income (expense), net | |
| 6,366 | | |
| (12,224 | ) | |
| — | | |
| (5,858 | ) |
| Income tax expense | |
| (280 | ) | |
| (7 | ) | |
| — | | |
| (287 | ) |
| Net income (loss) | |
| 1,558 | | |
| (50,764 | ) | |
| — | | |
| (49,206 | ) |
The following tables present a summary of the
Company’s assets by reportable segment as of December 31, 2024 and 2023:
| | |
As of December 31, 2024 | |
| | |
Social media | | |
Sports streaming | | |
Financial services | | |
Corporate | | |
Elimination | | |
Consolidated | |
| Long-term investments, net | |
| — | | |
| — | | |
| 25,455 | | |
| — | | |
| — | | |
| 25,455 | |
| Other assets | |
| 7,506 | | |
| 5,614 | | |
| 18,121 | | |
| 37,514 | | |
| (43,632 | ) | |
| 25,123 | |
| Total assets | |
| 7,506 | | |
| 5,614 | | |
| 43,576 | | |
| 37,514 | | |
| (43,632 | ) | |
| 50,578 | |
| | |
As of December 31, 2023 | |
| | |
Financial services | | |
Corporate | | |
Elimination | | |
Consolidated | |
| Long-term investments, net | |
| 25,725 | | |
| — | | |
| — | | |
| 25,725 | |
| Other assets | |
| 13,788 | | |
| 27,076 | | |
| — | | |
| 40,864 | |
| Total assets | |
| 39,513 | | |
| 27,076 | | |
| — | | |
| 66,589 | |
|