Filed Pursuant to Rule 424(b)(3)
Registration No. 333-283040
PROSPECTUS SUPPLEMENT NO. 1
(to prospectus dated November 12, 2024)
THUNDER POWER HOLDINGS, INC.
Up to 17,616,408 Shares of Common Stock
This prospectus supplement
updates, amends and supplements the prospectus dated November 12, 2024 (as supplemented or amended from time to time, the “Prospectus”),
which forms a part of our Registration Statement on Form S-1 (Registration No. 333-283040), with the information contained in our quarterly
report on Form 10-Q, filed with the Securities and Exchange Commission (the “SEC”) on November 14, 2024 (the “Form 10-Q”).
Accordingly, we have attached the Form 10-Q to this prospectus supplement.
This prospectus supplement
is not complete without the Prospectus. This prospectus supplement should be read in conjunction with the Prospectus, which is to be delivered
with this prospectus supplement, and is qualified by reference thereto, except to the extent that the information in this prospectus supplement
updates or supersedes the information contained in the Prospectus.
Our Common Stock is listed
on the Nasdaq Global Market (“Nasdaq”) under the symbol “AIEV.” On November 29, 2024, the closing price of
our Common Stock was $0.47.
Neither the SEC nor any
state securities commission has approved or disapproved of the securities or passed upon the accuracy or adequacy of the Prospectus or
this prospectus supplement. Any representation to the contrary is a criminal offense.
Investing in our securities
involves a high degree of risk. Before buying any of our securities, you should carefully read the discussion of material risks of investing
in such securities under “Risk Factors” section of the Prospectus.
The date of this prospectus supplement is December
2, 2024.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2024
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period
from to
Commission File Number: 001-41424
Thunder Power Holdings, Inc.
(Exact name of registrant as specified in its
charter)
Delaware |
|
87-4620515 |
(State or Other Jurisdiction of
Incorporation or Organization) |
|
(I.R.S. Employer
Identification No.) |
221 W 9th St #848
Wilmington, Delaware 19801
(Address of principal executive offices)
(909) 214-2482
(Registrant’s telephone number, including
area code)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class |
|
Trading symbol |
|
Name of each exchange on which registered |
Common
stock, par value $0.0001 per share |
|
AIEV |
|
The Nasdaq Global Market |
Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether
the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T
(§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark whether
the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging
growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting
company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ |
Accelerated filer ☐ |
Non-accelerated filer ☒ |
Smaller reporting company ☒ |
|
Emerging growth company ☒ |
If an emerging growth company,
indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐
No ☒
As of November 12, 2024, 50,724,664
shares of the registrant’s common stock (excluding 20,000,000 shares of common stock deposited in a segregated escrow account held
by CST as earnout shares) were issued and outstanding.
Thunder Power Holdings, Inc.
TABLE OF CONTENTS
CAUTIONARY NOTE REGARDING
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “Quarterly
Report”) contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended
(the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).
Forward-looking statements include those that express a belief, expectation or intention, as well as those that are not statements of
historical fact. Forward-looking statements include information regarding our future plans and goals, as well as our expectations with
respect to:
| ● | Our business strategy and future
growth prospects; |
|
● |
Our future profitability, cash flows and liquidity; |
|
● |
Our financial strategy, budget, projections and operating results; |
|
● |
The amount, nature and timing of our capital expenditures and the impact of such expenditures on our performance; |
|
● |
The availability and terms of capital; |
|
● |
Our research, development and production activities; |
|
● |
The market for our future products and services; |
|
● |
Competition and government regulations; |
|
● |
General economic conditions. |
These forward-looking statements may be accompanied
by words such as “believe,” “budget,” “estimate,” “anticipate,” “expect,”
“intend,” “plan,” “may,” “likely,” “will,” “future,” “potential,”
“project,” “predict,” “pursue,” “target,” “seek,” “objective,”
“continue,” “would,” “could” or “should,” or, similar expressions that are predictions
of or indicate future events or trends that do not relate to historical matters.
The forward-looking statements in this Quarterly
Report speak only as of the date of this Quarterly Report, or such other date as specified herein. We disclaim any obligation to update
these statements unless required by law, and we caution you not to place undue reliance on them. Forward-looking statements are not assurances
of future performance and involve risks and uncertainties. We have based these forward-looking statements on our current expectations
and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently
subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are
difficult to predict and many of which are beyond our control. These risks, contingencies and uncertainties include, but are not limited
to, the following:
|
● |
Competitive conditions in our industry; |
|
● |
A decline in demand for electronic vehicles; |
|
● |
The price and availability of competitor’s products and services, including those manufactured or provided by manufacturers of non-electric vehicles; |
|
● |
Our ability to obtain permits, approval and authorizations from governmental and third parties, and the effect of or changes to U.S. government regulations; |
|
● |
Changes in availability and cost of capital; |
|
● |
The price and availability of debt and equity financing (including changes in interest rates); |
|
● |
Our ability to finance, consummate, integrate and realize the benefits expected from our past or future acquisitions, including related synergies; |
|
● |
Uncertainty related to the timing, pace and extent of an economic recovery in the United States and elsewhere, which in turn will likely affect demand for our products and services; |
|
● |
Changes in general economic and geopolitical conditions; |
|
● |
Inflationary factors, such as increases in labor costs, material costs and overhead costs; |
|
● |
Our ability to successfully implement our business plan; |
|
● |
Our ability to complete growth projects on time and on budget; |
|
● |
Introduction of new technologies or services by competitors in our industry, including using new technologies subject to patent or other intellection property protections; |
|
● |
Operating hazards, natural disasters, weather-related delays and other matters beyond our control; |
|
● |
Acts of terrorism, war or political or civil unrest in the United States or beyond; |
|
● |
Loss or corruption of our information or a cyberattack on our computer systems; |
|
● |
Federal, state and local regulations impacting any aspect of our research, production and development activities, including public pressure on governmental bodies and regulatory agencies to regulate our industry; |
|
● |
The effects of existing and future laws and governmental regulations (or the interpretation thereof) on us, and on our current or future suppliers; and |
|
● |
The effects of any future litigation. |
Our forward-looking statements speak only as of
the date they were made and, except as required by law, we undertake no obligation to update, amend or clarify any forward-looking statements
because of new information, future events or other factors. All of our forward-looking information involves risks and uncertainties that
could cause actual results to differ materially from the results expected. For important information, including identification of factors
that could cause actual results to differ materially from those anticipated in these forward-looking statements, please refer to the “Risk
Factors” section as described in the final proxy statement/prospectus pursuant to rule 424(b)(3) filed by the Company with the
U.S. Securities and Exchange Commission (the “SEC”) on May 17, 2024 and in other filings made by the Company with the SEC
from time to time.
CERTAIN TERMS
References in this
Quarterly Report to “we,” “us,” “our,” or the “Company” refer to Thunder Power
Holdings, Inc. following the consummation of the Business Combination (as defined below) between the Company (f/k/a “Feuture
Light Acquisition Corporation”) and Thunder Power Holdings Limited, a British Virgin Islands company. References to our
“management” or our “management team” refer to our officers and directors. References to “TP
Holdings” refer to Thunder Power Holdings Limited, a British Virgin Islands company, prior to the consummation of the Business
Combination. References to “FLFV” refer to Feutune Light Acquisition Corporation, a Delaware blank check company, prior
to the consummation of the Business Combination. References to the “Sponsor” refer to Feutune Light Sponsor LLC, the
sponsor of FLFV. References to the “Merger Sub” refer to Feutune Light Merger Sub, Inc. prior to the consummation of the
Business Combination. References to the “Business Combination” or “Merger” refer to the business combination
between FLFV, TP Holdings and Merger Sub, pursuant to an Agreement and Plan of Merger (as amended on March 19, 2024 and April 5,
2024, the “Merger Agreement”).
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
THUNDER
POWER HOLDINGS, INC.
(f/k/a
Feutune Light Acquisition Corporation)
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
As of September 30, 2024 and December 31, 2023
(Expressed in U.S. dollar, except for the number of shares)
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
| | |
(Audited) | |
ASSETS | |
| | |
| |
Current Assets | |
| | |
| |
Cash | |
$ | 33,636 | | |
$ | 196,907 | |
Deferred offering costs | |
| — | | |
| 429,750 | |
Prepaid expenses for forward purchase contract | |
| 13,114,964 | | |
| — | |
Other current assets | |
| 338,289 | | |
| 623,221 | |
Total Current Assets | |
| 13,486,889 | | |
| 1,249,878 | |
| |
| | | |
| | |
Non-current Assets | |
| | | |
| | |
Property and equipment, net | |
| 344 | | |
| 1,974 | |
Right of use assets | |
| 11,453 | | |
| 5,740 | |
Total Non-current Assets | |
| 11,797 | | |
| 7,714 | |
| |
| | | |
| | |
Total Assets | |
$ | 13,498,686 | | |
$ | 1,257,592 | |
| |
| | | |
| | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Advance of subscription fees from shareholders | |
$ | — | | |
$ | 590,000 | |
Amount due to related parties | |
| 1,369,035 | | |
| 68,992 | |
Other payable and accrued expenses | |
| 2,646,139 | | |
| 97,297 | |
Lease liabilities | |
| 10,294 | | |
| — | |
Underwriter fee payable | |
| 2,921,250 | | |
| — | |
Total Current Liabilities | |
| 6,946,718 | | |
| 756,289 | |
| |
| | | |
| | |
Total Liabilities | |
| 6,946,718 | | |
| 756,289 | |
| |
| | | |
| | |
Commitments and Contingencies (Note 11) | |
| | | |
| | |
| |
| | | |
| | |
Shareholders’ Equity | |
| | | |
| | |
Common stock ($0.0001 par value, 1,000,000,000 shares authorized; 50,716,094 and 37,488,807 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively)* | |
| 5,072 | | |
| 3,749 | |
Additional paid-in capital* | |
| 43,450,668 | | |
| 34,927,449 | |
Accumulated loss | |
| (36,904,151 | ) | |
| (34,429,895 | ) |
Accumulated other comprehensive income | |
| 379 | | |
| — | |
Total Shareholders’ Equity | |
| 6,551,968 | | |
| 501,303 | |
Total Liabilities and Shareholders’ Equity | |
$ | 13,498,686 | | |
$ | 1,257,592 | |
| * | The
share information and additional paid-in capital are presented on a retroactive basis to reflect the reverse recapitalization on June
21, 2024 (see the discussion under the heading “Reverse Recapitalization” in “Note 1 – Organization
and Business Description”). |
The accompanying
notes are an integral part of the unaudited consolidated financial statements.
THUNDER
POWER HOLDINGS, INC.
(f/k/a
Feutune Light Acquisition Corporation)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
For the Three and Nine Months Ended September 30, 2024 and 2023
(Expressed in U.S. dollar, except for the number of shares and loss per share)
| |
For the Three Months Ended September 30, | | |
For the Nine Months Ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenues | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
General and administrative expenses | |
| (912,314 | ) | |
| (645,635 | ) | |
| (2,474,043 | ) | |
| (1,594,212 | ) |
Total operating expenses | |
| (912,314 | ) | |
| (645,635 | ) | |
| (2,474,043 | ) | |
| (1,594,212 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expenses), net | |
| | | |
| | | |
| | | |
| | |
Foreign currency exchange loss | |
| (3 | ) | |
| (513 | ) | |
| (213 | ) | |
| (514 | ) |
Total other expenses, net | |
| (3 | ) | |
| (513 | ) | |
| (213 | ) | |
| (514 | ) |
| |
| | | |
| | | |
| | | |
| | |
Loss before income taxes | |
| (912,317 | ) | |
| (646,148 | ) | |
| (2,474,256 | ) | |
| (1,594,726 | ) |
Income tax expenses | |
| — | | |
| — | | |
| — | | |
| — | |
Net loss | |
| (912,317 | ) | |
| (646,148 | ) | |
| (2,474,256 | ) | |
| (1,594,726 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other comprehensive income | |
| | | |
| | | |
| | | |
| | |
Foreign currency adjustments | |
| 379 | | |
| — | | |
| 379 | | |
| — | |
Comprehensive loss | |
$ | (911,938 | ) | |
$ | (646,148 | ) | |
$ | (2,473,877 | ) | |
$ | (1,594,726 | ) |
| |
| | | |
| | | |
| | | |
| | |
Loss per share – basic and diluted* | |
$ | (0.02 | ) | |
$ | (0.02 | ) | |
$ | (0.06 | ) | |
$ | (0.05 | ) |
Weighted average shares – basic and diluted* | |
| 50,552,367 | | |
| 36,609,437 | | |
| 42,729,350 | | |
| 33,988,602 | |
| * | The
shares and per share information are presented on a retroactive basis to reflect the reverse recapitalization on June 21, 2024 (see the
discussion under the heading “Reverse Recapitalization” in “Note 1 - Organization and Business Description”). |
The accompanying
notes are an integral part of the unaudited condensed consolidated financial statements.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICITS)
For the Three and Nine Months Ended September 30, 2024 and 2023
(Expressed in U.S. dollar, except for the number of shares)
| |
Common stock | | |
Additional | | |
| | |
Accumulated other | | |
Total shareholders’ | |
| |
Number of stock* | | |
Amount* | | |
paid-in capital * | | |
Accumulated loss | | |
comprehensive income | | |
equity (deficits) | |
Balance as of December 31, 2023 | |
| 37,488,807 | | |
$ | 3,749 | | |
$ | 34,927,449 | | |
$ | (34,429,895 | ) | |
$ | — | | |
$ | 501,303 | |
Capital injection from shareholders | |
| 1,310,740 | | |
| 131 | | |
| 489,869 | | |
| — | | |
| — | | |
| 490,000 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (214,043 | ) | |
| — | | |
| (214,043 | ) |
Balance as of March 31, 2024 | |
| 38,799,547 | | |
$ | 3,880 | | |
$ | 35,417,318 | | |
$ | (34,643,938 | ) | |
$ | — | | |
$ | 777,260 | |
Capital injection from shareholders | |
| 1,200,453 | | |
| 120 | | |
| 456,680 | | |
| — | | |
| — | | |
| 456,800 | |
Reverse recapitalization (Note 1) | |
| 5,279,673 | | |
| 528 | | |
| 3,973,308 | | |
| — | | |
| — | | |
| 3,973,836 | |
Issuance of common stock to a financial advisor (Note 8) | |
| 1,200,000 | | |
| 120 | | |
| (120 | ) | |
| — | | |
| — | | |
| — | |
Issuance of common stock to independent directors | |
| 90,000 | | |
| 9 | | |
| 899,991 | | |
| — | | |
| — | | |
| 900,000 | |
Share-based compensation | |
| — | | |
| — | | |
| 107,712 | | |
| — | | |
| — | | |
| 107,712 | |
Settlement of working capital loans | |
| 289,960 | | |
| 29 | | |
| 2,635,971 | | |
| — | | |
| — | | |
| 2,636,000 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (1,347,896 | ) | |
| — | | |
| (1,347,896 | ) |
Balance as of June 30, 2024 | |
| 46,859,633 | | |
$ | 4,686 | | |
$ | 43,490,860 | | |
$ | (35,991,834 | ) | |
$ | — | | |
$ | 7,503,712 | |
Payment of offering cost | |
| — | | |
| — | | |
| (61,745 | ) | |
| — | | |
| — | | |
| (61,745 | ) |
Issuance of ordinary shares pursuant to forward purchase contracts | |
| 3,706,461 | | |
| 371 | | |
| (371 | ) | |
| — | | |
| — | | |
| — | |
Issuance of ordinary shares pursuant to a private placement | |
| 150,000 | | |
| 15 | | |
| (15 | ) | |
| — | | |
| — | | |
| — | |
Share-based compensation to a non-employee (Note 10) | |
| — | | |
| — | | |
| 21,939 | | |
| — | | |
| — | | |
| 21,939 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (912,317 | ) | |
| — | | |
| (912,317 | ) |
Foreign exchange adjustments | |
| — | | |
| — | | |
| — | | |
| — | | |
| 379 | | |
| 379 | |
Balance as of September 30, 2024 | |
| 50,716,094 | | |
$ | 5,072 | | |
$ | 43,450,668 | | |
$ | (36,904,151 | ) | |
$ | 379 | | |
$ | 6,551,968 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of December 31, 2022 | |
| 31,754,844 | | |
$ | 3,175 | | |
$ | 32,091,251 | | |
$ | (32,614,251 | ) | |
$ | — | | |
$ | (519,825 | ) |
Capital injection from shareholders | |
| 563,823 | | |
| 56 | | |
| 299,944 | | |
| — | | |
| — | | |
| 300,000 | |
Share-based compensation | |
| — | | |
| — | | |
| 45 | | |
| — | | |
| — | | |
| 45 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (210,135 | ) | |
| — | | |
| (210,135 | ) |
Balance as of March 31, 2023 | |
| 32,318,667 | | |
$ | 3,231 | | |
$ | 32,391,240 | | |
$ | (32,824,386 | ) | |
$ | — | | |
$ | (429,915 | ) |
Capital injection from shareholders | |
| 2,183,887 | | |
| 218 | | |
| 1,071,306 | | |
| — | | |
| — | | |
| 1,071,524 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (738,443 | ) | |
| — | | |
| (738,443 | ) |
Balance as of June 30, 2023 | |
| 34,502,554 | | |
$ | 3,449 | | |
$ | 33,462,546 | | |
$ | (33,562,829 | ) | |
$ | — | | |
$ | (96,834 | ) |
Capital injection from shareholders | |
| 2,835,526 | | |
| 284 | | |
| 1,390,966 | | |
| — | | |
| — | | |
| 1,391,250 | |
Issuance of ordinary shares to a related party to settle liabilities due to the related party | |
| 150,727 | | |
| 15 | | |
| 73,938 | | |
| — | | |
| — | | |
| 73,953 | |
Net loss | |
| — | | |
| — | | |
| — | | |
| (646,148 | ) | |
| — | | |
| (646,148 | ) |
Balance as of September 30, 2023 | |
| 37,488,807 | | |
$ | 3,748 | | |
$ | 34,927,450 | | |
$ | (34,208,977 | ) | |
$ | — | | |
$ | 722,221 | |
| * | The
share information and additional paid-in capital are presented on a retroactive basis to reflect the reverse recapitalization on June
21, 2024 (see the discussion under the heading “Reverse Recapitalization” in “Note 1 - Organization and Business
Description”). |
The accompanying
notes are an integral part of the unaudited condensed consolidated financial statements.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine Months Ended September 30, 2024 and 2023
(Expressed in U.S. dollar)
| |
For the Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Cash flows from operating activities: | |
| | |
| |
Net loss | |
$ | (2,474,256 | ) | |
$ | (1,594,726 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation expenses | |
| 1,630 | | |
| 3,769 | |
Amortization of right of use assets | |
| 20,160 | | |
| 19,801 | |
Share-based compensation | |
| 1,007,712 | | |
| 331,295 | |
Share-based settlement expenses | |
| — | | |
| 479,174 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Other current assets | |
| 37,579 | | |
| (11,745 | ) |
Amount due to related parties | |
| 74,983 | | |
| 219,531 | |
Other payable and accrued expenses | |
| 442,413 | | |
| — | |
Lease liabilities | |
| (15,579 | ) | |
| 656 | |
Net cash used in operating activities | |
| (905,358 | ) | |
| (552,245 | ) |
| |
| | | |
| | |
Cash flows from investing activities: | |
| | | |
| | |
Cash acquired in reverse capitalization | |
| 929,302 | | |
| — | |
Net cash provided by investing activities | |
| 929,302 | | |
| — | |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Subscription fees advanced from shareholders | |
| — | | |
| 1,160,000 | |
Subscription fees received from shareholders | |
| 356,800 | | |
| — | |
Payment of offering cost | |
| (999,700 | ) | |
| — | |
Return of subscription fees to an investor | |
| — | | |
| (100,000 | ) |
Borrowings from a related party | |
| 710,060 | | |
| — | |
Repayment of borrowings to a related party | |
| (25,000 | ) | |
| — | |
Payment of extension loans | |
| (380,000 | ) | |
| (315,000 | ) |
Proceeds of prepayment shortfall under forward purchase contract | |
| 150,000 | | |
| — | |
Net cash (used in) provided by financing activities | |
| (187,840 | ) | |
| 745,000 | |
| |
| | | |
| | |
Effect of exchange rates on cash | |
| 625 | | |
| — | |
| |
| | | |
| | |
Net (decrease) increase in cash | |
| (163,271 | ) | |
| 192,755 | |
Cash at beginning of period | |
| 196,907 | | |
| 250,386 | |
Cash at end of period | |
$ | 33,636 | | |
$ | 443,141 | |
| |
| | | |
| | |
Supplemental cash flow information | |
| | | |
| | |
Cash paid for interest expense | |
$ | — | | |
$ | — | |
Cash paid for income tax | |
$ | — | | |
$ | — | |
| |
| | | |
| | |
Non-cash investing and financing activities | |
| | | |
| | |
Operating lease right-of-use assets obtained in exchange for operating lease liabilities | |
$ | 25,824 | | |
$ | — | |
Transfer of advance of subscription fees from shareholders to equity | |
$ | 590,000 | | |
$ | 300,000 | |
Payable of expenses directly related to the business combination | |
$ | 1,353,913 | | |
| — | |
Issuance of ordinary shares to settle the liabilities due to a controlling shareholder | |
$ | — | | |
$ | 609,958 | |
Issuance of ordinary shares to settle the liabilities due to a related party | |
$ | — | | |
$ | 56,346 | |
Share based compensation to a nonemployee as part of offering cost | |
$ | 21,939 | | |
$ | — | |
The accompanying
notes are an integral part of the unaudited condensed consolidated financial statements.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1.
ORGANIZATION AND BUSINESS DESCRIPTION
History
of Thunder Power Holdings Limited (“TP Holdings”)
TP
Holdings is a company incorporated under the laws and regulations of the British Virgin Islands with limited liability on September 30,
2015. TP Holdings is a parent holding company with no operations.
TP
Holdings has one wholly-owned subsidiary, Thunder Power New Energy Vehicle Development Company Limited (“TP NEV”) which was
established in accordance with laws and regulations of British Virgin Islands on October 19, 2016.
TP
Holdings together with TP NEV, are engaged in design, development and manufacturing of high-performance electric vehicles. As of September
30, 2024 and December 31, 2023, its operations activities were carried out in Taiwan and its management team are currently located in
Taiwan and USA.
History
of Feutune Light Acquisition Corporation (“FLFV”)
FLFV
is a blank check company incorporated as a Delaware company on January 19, 2022. FLFV was formed for the purpose of entering into a merger,
stock exchange, asset acquisition, share purchase, recapitalization, reorganization or similar business combination with one or more
businesses. On July 3, 2023, FLFV incorporated Feutune Light Merger Sub, Inc (“Merger Sub”), a Delaware corporation
and wholly owned subsidiary of FLFV. Merger Sub is a holding company with no operations.
Reverse
recapitalization
On
June 21, 2024, FLFV consummated its business combination with TP Holdings (the “Business Combination”), pursuant to that
certain Agreement and Plan of Merger, dated as of October 26, 2023 (as amended on March 19, 2024 and April 5, 2024, the “Merger
Agreement”). The combined company changed its name to “Thunder Power Holdings, Inc.” (the “Company”).
Upon
closing of the Business Combination, the Company acquired all of the issued and outstanding securities of TP Holdings in exchange for
(i) 40,000,000 shares of common stock, par value $0.0001 per share, and (ii) earn out payments consisting of up to an additional 20,000,000 shares
of common stock (the “Earnout Shares”) if the Company meets certain revenue performance targets in the following years through
December 31, 2026 (see “Note 11 – Contingent Consideration”).
Immediately
after giving effect to the Business Combination, there were (i) 46,859,633 shares of common stock of the Company, par value
$0.0001 per share, issued and outstanding (without taking into account the Earnout Shares), (ii) 10,537,475 warrants to purchase
10,537,475 shares of common stock issued and outstanding, and (iii) 20,000,000 shares of common stock reserved for issuance as Earnout
Shares and placed in an escrow account managed by Continental Stock Transfer & Trust Company (“CST”).
We have also capitalized
offering cost of $1,491,495, which was recorded as reduction against additional paid-in capital.
Following
the consummation of the Business Combination, the combined Company’s common stock began trading on the Nasdaq Global Market (the
“Nasdaq”) under the symbol “AIEV” on June 24, 2024.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1.
ORGANIZATION AND BUSINESS DESCRIPTION (cont.)
The
reverse recapitalization is equivalent to the issuance of securities by TP Holdings for the net monetary assets of FLFV, accompanied
by a recapitalization. The Company debited equity for the fair value of the net liabilities of FLFV. In the subsequent financial statements
after the Business Combination, the amounts of assets and liabilities for the period before the reverse recapitalization in financial
statements, are presented as those of TP Holdings and recognized and measured at their pre-combination carrying amounts. The equity account
of TP Holdings was carried forward in the reverse recapitalization, subject to adjustments to reflect the par value of the outstanding
capital stock of FLFV.
As
part of the Business Combination, the Company issued 5,279,673 shares of common stock to the shareholders of FLFV, among which
2,443,750 shares of common stock were issued to the Initial Insiders (defined below), 548,761 shares of common stock were issued
to Private Shareholders (defined below), 2,227,162 shares of common stock were issued to Public Shareholders (defined below) and 60,000
shares of common stock were issued to the underwriter in FLFV’s initial public offering as representative shares.
Initial
Insiders were comprised of Feutune Light Sponsor LLC (the “Sponsor”), US Tiger Securities, Inc (“US Tiger”).
and certain officers and directors of the Company. The Private Shareholders referred to the Sponsor and US Tiger. The Public Shareholders
referred to the shareholders who held the public shares that were issued in the initial public offering of FLFV.
Upon
closing of the Business Combination, the Company issued an aggregated 90,000 shares of common stock to three independent directors of
FLFV. The fair value of these shares was $900,000 by reference to the per share price of $10.00.
In
connection with the Business Combination, FLFV engaged a third party financial advisor to assist FLFV in locating target businesses,
holding meetings with its shareholders to discuss a potential business combination and the target business’ attributes, introduce
FLFV to potential investors that are interested in purchasing securities, assist FLFV in obtaining shareholder approval for the business
combination and assist with press releases and public filings in connection with a business combination. On June 21, 2024, the Company
issued 1,200,000 shares of common stock to the financial advisor as service fees. The fair value of the 1,200,000 shares of common
stock issued to the financial advisor was $3,072,000, calculated at $2.56 per share by reference to the Nasdaq closing price of
the Company’s common stock on June 21, 2024.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed financial statements are presented in conformity with accounting principles generally accepted in the
United States of America (“U.S. GAAP”), as determined by the Financial Accounting Standards Board (“FASB”) and
pursuant to the accounting and disclosure rules and regulations of the SEC.
Certain
information and note disclosures normally included in the condensed consolidated financial statements prepared in accordance with U.S.
GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. As such, the information
included in these unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements
as of December 31, 2023 that was issued on March 14, 2024. In the opinion of the Company’s management, these unaudited condensed
financial statements include all adjustments, which are only of a normal and recurring nature, necessary for a fair statement of the
Company’s financial position as of September 30, 2024 and the Company’s results of operations and cash flows for the periods
presented. The results of operations for the three and nine months ended September 30, 2024 are not necessarily indicative of the results
to be expected for the full year ending December 31, 2024. The Company’s reporting currency is the U.S. Dollar.
Basis
of consolidation
The
unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All intercompany
transactions and balances have been eliminated upon consolidation.
Use
of estimates
The
preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities on the date of the consolidated
financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from
those estimates under different assumptions or conditions. On an ongoing basis, management reviews these estimates and assumptions using
the currently available information. Changes in facts and circumstances may cause the Company to revise its estimates. The Company bases
its estimates on past experience and on various other assumptions that are believed to be reasonable, the results of which form the basis
for making judgments about the carrying values of assets and liabilities. Estimates are used when accounting for items and matters including,
but not limited to, determinations of the useful lives and valuation of long-lived assets, estimates of allowances for doubtful accounts,
and other provisions and contingencies. To the extent there are material differences between the estimates and actual results, the Company’s
future results of operations will be affected.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Fair
value of financial instruments
The
Company’s financial instruments are accounted for at fair value on a recurring basis. Fair value is defined as the price that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date. The three levels of the fair value hierarchy are described below:
|
Level 1 — |
inputs
to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. |
|
|
|
|
Level 2 — |
inputs
to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable
for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments. |
|
|
|
|
Level 3 — |
inputs
to the valuation methodology are unobservable and significant to the fair value. |
As of September 30, 2024 and December 31, 2023, financial instruments
of the Company primarily comprised of current assets and current liabilities including cash, other current assets, due to related parties,
other payables, lease liabilities and underwriter fee payable. The carrying amount of these current assets and current liabilities approximate
their fair values because of the short-term nature of these instruments.
Cash
Cash
and cash equivalents primarily consist of bank deposits with original maturities of three months or less, which are unrestricted
as to withdraw and use.
Prepaid
expenses for forward purchase contract
On
June 11, 2024, FLFV and TP Holdings entered into an agreement with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora
Select Trading Opportunities Master, LP (“MSTO”), and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectively
with MCP and MSTO, the “Seller”, or, the “Meteora”) (the “Forward Purchase Agreement”). For purposes
of the Forward Purchase Agreement, (i) FLFV is referred to as the “Counterparty” prior to the consummation of the Business
Combination, while the Company is referred to as the “Counterparty” after the consummation of the Business Combination and
(ii) “Shares” means shares of the Class A common stock, par value $0.0001 per share, of FLFV prior to the closing of the
Business Combination, and, after the closing of the Business Combination, shares of common stock, par value $0.0001 per share, of the
Company.
Pursuant
to the terms of the Forward Purchase Agreement, the Seller intends, but is not obligated, to purchase up to 4,900,000 Shares (the “Purchased
Amount”), less the number of shares purchased by the Seller separately from third parties through a broker in the open market (“Recycled
Shares”). The Seller will not be required to purchase an amount of shares such that following such purchase, the Seller’s
ownership would exceed 9.9% of the total Shares outstanding immediately after giving effect to such purchase, unless the Seller, at its
sole discretion, waives such 9.9% ownership limitation.
The
Forward Purchase Agreement provides for a prepayment shortfall in an amount in U.S. dollars equal to 0.25% of the product of the Recycled
Shares and the Initial Price which is equal to the redemption price of $11.1347 (the “Prepayment Shortfall”). The Seller
will pay the Prepayment Shortfall to the Company on the prepayment date (which amount will be netted from the Prepayment Amount) (the
“Initial Prepayment Shortfall”).
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Prepaid
expenses for forward purchase contract (cont.)
The
Seller in its sole discretion may sell Recycled Shares at any time following June 11, 2024 and at any sales price, without payment by
the Seller of any early termination obligation until such time as the proceeds from such sales equal 110% of the Prepayment Shortfall
(such sales, “Shortfall Sales,” and such shares, “Shortfall Sale Shares”). A sale of shares is only (a) a “Shortfall
Sale,” subject to the terms and conditions applicable to Shortfall Sale Shares, when a Shortfall Sale Notice is delivered under
the Forward Purchase Agreement, and (b) an Optional Early Termination, subject to the terms and conditions of the Forward Purchase Agreement
applicable to Terminated Shares (as defined in the Forward Purchase Agreement), when an OET Notice (as defined in the Forward Purchase
Agreement) is delivered under the Forward Purchase Agreement, in each case the delivery of such notice in the sole discretion of the
Seller (as further described under “Optional Early Termination” and “Shortfall Sales” in the Forward Purchase
Agreement).
The
Seller will purchase “Additional Shares” from the Counterparty at any date prior to the Valuation Date at the Initial Price,
with such number of Shares to be specified in a Pricing Date Notice as Additional Shares subject to 9.9% ownership limitations which
may be waived by Seller at its sole discretion; provided that such number of Additional Shares that may be purchased from the Counterparty
will not exceed (x) the Maximum Number of Shares, minus (y) the Recycled Shares.
The
Forward Purchase Agreement provides that the Seller will be paid directly an aggregate cash amount (the “Prepayment Amount”)
equal to (x) the product of (i) the number of Shares as set forth in a Pricing Date Notice and (ii) the redemption price per share of
$11.1347, less (y) the Initial Prepayment Shortfall. In addition to the Prepayment Amount, the Counterparty will pay directly from the
Trust Account, on the Prepayment Date, an amount equal to the product of (x) up to 100,000 (with such final amount to be determined by
Seller in its sole discretion via written notice to the Counterparty) and (y) the Initial Price. The Shares purchased with the Share
Consideration (the “Share Consideration Shares”) will be incremental to the Maximum Number of Shares (as defined below) and
will not be included in the number of Shares in connection with the Transaction under the Forward Purchase Agreement.
The
reset price (the “Reset Price”) will initially be $10.00. The Reset Price will be subject to reset on a weekly basis commencing
the first week following the thirtieth day after the closing of the Business Combination to be the lowest of (a) the then current Reset
Price, (b) the Initial Price and (c) the VWAP Price of the Shares of the prior trading weeks; provided that the Reset Price will be subject
to reduction upon a Dilutive Offering Reset immediately upon the occurrence of such Dilutive Offering. The “Maximum Number of Shares”
subject to the Forward Purchase Agreement will initially be the Purchased Amount; upon the occurrence of a Dilutive Offering Reset, a
number of Shares equal to the quotient of (i) the Purchased Amount divided by (ii) the quotient of (a) the price of such Dilutive Offering
divided by (b) the $10.00. The “Maximum Number of Shares” subject to the Forward Purchase Agreement will initially be the
Purchased Amount; upon the occurrence of a Dilutive Offering Reset, a number of Shares equal to the quotient of (i) the Purchased Amount
divided by (ii) the quotient of (a) the price of such Dilutive Offering divided by (b) the $10.00.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Prepaid
expenses for forward purchase contract (cont.)
From
time to time and on any date following the Trade Date (any such date, an “OET Date”) and subject to the terms and conditions
in the Forward Purchase Agreement, the Seller may, in its absolute discretion, terminate the Transaction in whole or in part by providing
written notice to the Counterparty (the “OET Notice”), by the later of (a) the fifth Local Business Day following the OET
Date and (b) no later than the next Payment Date following the OET Date, (which will specify the quantity by which the number of Shares
will be reduced (such quantity, the “Terminated Shares”)). The effect of an OET Notice will be to reduce the number of Shares
by the number of Terminated Shares specified in such OET Notice with effect as of the related OET Date. As of each OET Date, the Counterparty
will be entitled to an amount from the Seller, and the Seller will pay to the Counterparty an amount, equal to the product of (x) the
number of Terminated Shares and (y) the Reset Price in respect of such OET Date (except that no amount will be due to Counterparty upon
any Shortfall Sale). The payment date may be changed within a quarter at the mutual agreement of the parties.
The
“Valuation Date” is the earlier to occur of (a) the date that is 36 months after the Closing Date, (b) the date specified
by the Seller in a written notice to be delivered to the Counterparty at the Seller’s discretion (which Valuation Date will not
be earlier than the day such notice is effective) after the occurrence of any of (v) a Shortfall Variance Registration Failure, (w) a
VWAP Trigger Event, (x) a Delisting Event, (y) a Registration Failure or (z) unless otherwise specified therein, upon any Additional
Termination Event, and (c) the date specified by the Seller in a written notice to be delivered to the Counterparty at the Seller’s
sole discretion (which Valuation Date will not be earlier than the day such notice is effective). The Valuation Date notice will become
effective immediately upon its delivery from the Seller to the Counterparty in accordance with the Forward Purchase Agreement.
On
June 15, 2024, the Sellers issued a pricing date notice to the Company, pursuant to which the Sellers had 1,089,038 shares of Recycled
Shares. Together with the 100,000 Share Consideration Shares and net off Prepayment Shortfall, the Company made a total of Prepayments
Amount of $13,264,964 to the Sellers. The Company recorded the prepayment in the account of “prepaid expenses for forward
purchase contract” on the consolidated balance sheet. The Company will subsequently derecognize the prepayments when the Sellers
sell the Recycled Shares. The difference between the fair value on the date when the Sellers sell the Recycled Shares and $11.1347 will
be charged to additional paid-in capital. The Company assessed that there are no material risks arising from the Forward Purchase Agreement.
On July 10, 2024, the Company issued an aggregate of 3,706,461 shares of the Company’s common stock to Meteora pursuant to the
Forward Purchase Agreement and Subscription Agreement.
On
July 2, 2024, the Sellers purchased and the Company issued additional 3,706,461 shares of the Company’s common stock to Meteora
pursuant to the Forward Purchase Agreement and Subscription Agreement. The sellers made a prepayment shortfall of $150,000. The Company
recorded the proceeds from shortfall prepayments as a reduction against the account of “prepaid expenses for forward purchase contract”.
As of September 30, 2024, the Company had outstanding balance of prepaid expenses for forward purchase contract of $13,114,964.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Property
and equipment, net
Property
and equipment primarily consist of office equipment. Office equipment is stated at cost less accumulated depreciation less any provision
required for impairment in value. Depreciation is computed using the straight-line method with no residual value based on the estimated
useful lives of five years.
Costs
of repairs and maintenance are expensed as incurred and asset improvements are capitalized. The cost and related accumulated depreciation
of assets disposed of or retired are removed from the accounts, and any resulting gain or loss is reflected in the unaudited condensed
consolidated statement of operations.
Impairment
of long-lived assets
The
Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an
asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset
to the future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment
recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. No impairment of
long-lived assets was recognized for the three and nine months ended September 30, 2024 and 2023.
Underwriter fee payable
The underwriter fee payable
was due to two underwriters of FLFV in the initial public offering. Pursuant to the underwriter agreements, the Company paid a total underwriter
fee of 2.0% of the gross proceeds of the IPO, or $1,955,000 to the underwriters at the closing of the IPO. In addition, the
underwriters are entitled to an underwriter fee of 3.5% of the gross proceeds of the IPO, or $3,421,250 upon the closing of
the Business Combination.
For the three months ended September 30, 2024, the Company paid a total
of $500,000 to both underwriters. As of September 30, 2024, the Company had underwriter fee payable of $2,921,250.
General
and administrative expenses
General
and administrative expenses consist primarily of salaries, bonuses, share-based compensation and benefits for employees involved in general
corporate functions, depreciation, legal and professional services fees, rental and other general corporate related expenses.
Income
taxes
The
Company accounts for income taxes in accordance with the asset and liability method, the recognition of deferred income tax liabilities
and assets for the expected future tax consequences of temporary differences between the income tax basis and financial reporting basis
of assets and liabilities. Provision for income taxes consists of taxes currently due plus deferred taxes. The charge for taxation is
based on the results for the year as adjusted for items which are non-assessable or disallowed. It is calculated using tax rates that
have been enacted or substantively enacted by the balance sheet date.
Deferred
tax is accounted for using the balance sheet liability method in respect of temporary differences arising from differences between the
carrying amount of assets and liabilities in the financial statements and the corresponding tax basis. Deferred tax assets are recognized
to the extent that it is probable that taxable income to be utilized with prior net operating loss carried forwards. Deferred tax is
calculated using tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred
tax is charged or credited in the statements of operations, except when it is related to items credited or charged directly to equity.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion
or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant
taxing authorities.
An
uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained
in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that
is greater than 50% likely of being realized on examination. Penalties and interest incurred related to underpayment of income tax are
classified as income tax expense in the period incurred.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Income
taxes (cont.)
The
Company may be subject to income taxes in the U.S. and foreign jurisdictions, when applicable. The Company is incorporated in the State
of Delaware and is required to pay either income tax or franchise tax, whichever is applicable, to the State of Delaware on an annual
basis. The Company is also registered as a foreign corporation with the State of New Jersey Department of the Treasury The Company would
be subject to New Jersey state tax laws if it has operation in the State of New Jersey.
Under
the current and applicable laws of BVI, both TP Holdings and TP NEV are not subject to tax on income or capital gains. As of September
30, 2024 and December 31, 2023, there were no temporary differences and no deferred tax asset or liability recognized. The Company does
not believe that there was any uncertain tax positions as of September 30, 2024 and December 31, 2023.
Operating
leases
The
Company leases its offices, which are classified as operating leases in accordance with Topic 842. Operating leases are required
to record in the balance sheet as right-of-use assets and lease liabilities, initially measured at the present value of the lease payments.
The Company has elected the package of practical expedients, which allows the Company not to reassess (1) whether any expired or
existing contracts as of the adoption date are or contain a lease, (2) lease classification for any expired or existing leases as
of the adoption date, and (3) initial direct costs for any expired or existing leases as of the adoption date. The Company elected
the short-term lease exemption as the lease terms are 12 months or less.
At
the lease commencement date, the Company recognizes the lease liability at the present value of the lease payments not yet paid, discounted
using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing
rate for the same term as the underlying lease.
The
right-of-use asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial
direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All right-of-use assets are reviewed
for impairment. There was no impairment for right-of-use lease assets as of September 30, 2024 and December 31, 2023.
Loss
per share
Basic
loss per share is computed by dividing net income attributable to the holders of common stock by the weighted average number of common
stock outstanding during period presented. Diluted loss per share is calculated by dividing net income attributable to the holders of
common stock as adjusted for the effect of dilutive ordinary share equivalents, if any, by the weighted average number of common stock
and dilutive common stock equivalents outstanding during the period. However, ordinary share equivalents are not included in the denominator
of the diluted earnings per share calculation when inclusion of such shares would be anti-dilutive.
Commitments
and contingencies
In
the normal course of business, the Company is subject to loss contingencies, such as legal proceedings and claims arising out of its
business, that cover a wide range of matters, including, among others, government investigations and tax matters. In accordance with
ASC No. 450, the Company records accruals for such loss contingencies when it is probable that a liability has been incurred and the
amount of loss can be reasonably estimated.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Commitments
and contingencies (cont.)
The
Jumpstart Our Business Startups Act of 2012 (“JOBS Act”) provides that an emerging growth company (“EGC”), as
defined therein, can take advantage of an extended transition period for complying with new or revised accounting standards. This allows
an EGC to delay adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company
qualifies as an EGC as of December 31, 2021 and has elected to apply the extended transition period for complying with new or revised
accounting standards that have different effective dates for public and private companies until the earlier of the date we (i) are no
longer an EGC or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. As a result,
our consolidated financial statements may not be comparable to companies that comply with new or revised accounting pronouncements as
of public company effective dates.
Recently
issued accounting standards
In
December 2023, the FASB issued ASU 2023-09, which is an update to Topic 740, Income Taxes. The amendments in this update related to the
rate reconciliation and income taxes paid disclosures improve the transparency of income tax disclosures by requiring (1) adding disclosures
of pretax income (or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation
S-X 210.4-08(h), Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures
that no longer are considered cost beneficial or relevant. For public business entities, the amendments in this update are effective
for annual periods beginning after December 15, 2024. For entities other than public business entities, the amendments are effective
for annual periods beginning after December 15, 2025. Early adoption is permitted for annual financial statements that have not yet been
issued or made available for issuance. The amendments in this update should be applied on a prospective basis. Retrospective application
is permitted.
In
October 2023, the FASB issued ASU 2023-06, Disclosure Improvements — codification amendments in response to SEC’s disclosure
Update and Simplification initiative which amend the disclosure or presentation requirements of codification subtopic 230-10 Statement
of Cash Flows—Overall, 250-10 Accounting Changes and Error Corrections— Overall, 260-10 Earnings Per Share— Overall,
270-10 Interim Reporting— Overall, 440-10 Commitments—Overall, 470-10 Debt—Overall, 505-10 Equity—Overall, 815-10
Derivatives and Hedging—Overall, 860-30 Transfers and Servicing—Secured Borrowing and Collateral, 932-235 Extractive Activities—
Oil and Gas—Notes to Financial Statements, 946-20 Financial Services— Investment Companies— Investment Company Activities,
and 974-10 Real Estate—Real Estate Investment Trusts—Overall. The amendments represent changes to clarify or improve disclosure
and presentation requirements of above subtopics. Many of the amendments allow users to more easily compare entities subject to the SEC’s
existing disclosures with those entities that were not previously subject to the SEC’s requirements. Also, the amendments align
the requirements in the Codification with the SEC’s regulations. For entities subject to existing SEC disclosure requirements or
those that must provide financial statements to the SEC for securities purposes without contractual transfer restrictions, the effective
date aligns with the date when the SEC removes the related disclosure from Regulation S-X or Regulation S-K. Early adoption is not allowed.
For all other entities, the amendments will be effective two years later from the date of the SEC’s removal.
The
Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material
impact on it’s the unaudited condensed consolidated financial position, statements of operations and cash flows.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)
Significant
risks and uncertainties
Credit
risk
Assets
that potentially subject the Company to significant concentration of credit risk primarily consist of cash and cash equivalents, accounts
receivable and amounts due from related parties. The maximum exposure of such assets to credit risk is their carrying amount as at the
balance sheet dates. As of September 30, 2024, the Company held cash of $33,636, among which $31,597 was deposits in bank accounts in
Taiwan, $1,789 deposited in bank accounts in the United States and $250 in bank accounts in Hong Kong.
Bank
accounts in each bank in Taiwan is insured by the government authority with the maximum limit of TW$3,000,000 (equivalent to approximately
$94,800). Each bank account in the United States is insured by Federal Deposit Insurance Corporation (“FDIC”) insurance with
the maximum limit of $250,000. Each bank account in Hong Kong is insured by the government authority with the maximum limit of HK$500,000
(equivalent to approximately $64,000). To limit exposure to credit risk relating to deposits, the Company primarily place cash and cash
equivalent deposits with large financial institutions in the United States and Hong Kong which management believes are of high credit
quality and the Company also continually monitors their credit worthiness.
3.
GOING CONCERN
The
Company has been incurring losses from operations since its inception. Accumulated loss amounted to $36,904,151 and $34,429,895 as of
September 30, 2024 and December 31, 2023, respectively. Net cash used in operating activities were $905,358 and $552,245
for the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the working capital
was $(6,574,793) and $653,839, respectively. The working capital excluded the non-cash items, which are prepaid expenses for the Forward
Purchase Agreement, deferred offering costs and advance of subscription fees from shareholders. These conditions raised substantial doubts
about the Company’s ability to continue as a going concern.
The
Company’s liquidity is based on its ability to generate cash from operating activities, obtain capital financing from equity interest
investors and borrow funds on favorable economic terms to fund its general operations and capital expansion needs. The Company’s
ability to continue as a going concern is dependent on management’s ability to successfully raise more capitals and execute its
business plan, which includes increasing revenue while controlling operating cost and expenses to generate positive operating cash flows
and obtaining funds from outside sources of financing to generate positive financing cash flows. Currently, the Company is working to
improve its liquidity and capital sources mainly through borrowing from related parties and obtaining financial support from its principal
shareholder who has agreed to continue providing funds for the Company’s working capital needs whenever needed.
In
addition, in order to fully implement its business plan and sustain continued growth, the Company is also actively seeking financing
from outside investors, borrowings from related parties and financial institutions. However, there can be no assurance that these plans
and arrangements will be sufficient to fund the Company’s ongoing capital expenditure, working capital, and other requirements.
The accompanying unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability or
classification of asset and the amounts or classification of liabilities that may result from the outcome of this uncertainty.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4.
OTHER CURRENT ASSETS
Other
current assets consisted of the following:
| |
September 30, 2024 | | |
December 31, 2023 | |
Payments made on behalf of the Sponsor(a) | |
$ | — | | |
$ | 300,000 | |
Payments made on behalf of a third party(b) | |
| 315,000 | | |
| 315,000 | |
Prepaid expenses | |
| 23,289 | | |
| 8,221 | |
| |
$ | 338,289 | | |
$ | 623,221 | |
| (a) | As discussed in Note 1, TP Holdings entered into a Merger
Agreement with FLFV and its Merger Sub. The balance of payments on behalf of the Sponsor represented the payments of extension loans
in an amount of $300,000 made by TP Holdings on behalf of the Sponsor. The balance was deducted against additional paid-in capital upon
the closing of the Business Combination. |
| (b) | Before
entering into a Merger Agreement with FLFV, TP Holdings entered into a letter of intent with Aetherium Acquisition Corp. (“GMFI”)
to explore a potential business combination. TP Holdings paid extension loans in an amount of $300,000 and working capital loans in an
amount of $15,000 on behalf of GMFI, the letter of intent with GMFI was terminated. |
5.
PROPERTY AND EQUIPMENT, NET
Property
and equipment, net consisted of the following:
| |
September 30, 2024 | | |
December 31, 2023 | |
Office equipment | |
$ | 302,196 | | |
$ | 302,196 | |
Less: accumulated depreciation | |
| (301,852 | ) | |
| (300,222 | ) |
| |
$ | 344 | | |
$ | 1,974 | |
| |
| | | |
| | |
Depreciation
expense was $516 and $617 for the three months ended September 30, 2024 and 2023, respectively. Depreciation expense was $1,630 and $3,769
for the nine months ended September 30, 2024 and 2023, respectively.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6.
OPERATING LEASE
In
March 2022, TP Holdings entered into one office spaces lease agreement in Hong Kong under non-cancellable operating lease,
with lease terms of 24 months. In March 2024, the March 2022 lease arrangement extended for 12 months through March 2025. The Company
considers those renewal or termination options that are reasonably certain to be exercised in the determination of the lease term and
initial measurement of right of use assets and lease liabilities. Lease expense for lease payment is recognized on a straight-line basis
over the lease term.
The
Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification
criteria of a finance or operating lease. When available, the Company uses the rate implicit in the lease to discount lease payments
to present value; however, most of the leases do not provide a readily determinable implicit rate. Therefore, the Company discounts lease
payments based on an estimate of the incremental borrowing rate.
For
operating leases that include rent holidays and rent escalation clauses, the Company recognizes lease expense on a straight-line basis
over the lease term from the date it takes possession of the leased property. The Company records the straight-line lease expense and
any contingent rent, if applicable, in general and administrative expenses on the unaudited condensed consolidated statements of income
and comprehensive income.
The
lease agreements do not contain any material residual value guarantees or material restrictive covenants.
For
short-term leases, the Company records operating lease expense in its unaudited condensed consolidated statements of income and comprehensive
income on a straight-line basis over the lease term and record variable lease payments as incurred.
The
table below presents the operating lease related assets and liabilities recorded on the unaudited condensed consolidated balance sheets.
| |
September 30, 2024 | | |
December 31, 2023 | |
Right of use assets | |
$ | 11,453 | | |
$ | 5,740 | |
| |
| | | |
| | |
Operating lease liabilities, current | |
$ | 10,294 | | |
$ | — | |
Operating lease liabilities, noncurrent | |
| — | | |
| — | |
Total operating lease liabilities | |
$ | 10,294 | | |
$ | — | |
Other
information about the Company’s leases is as follows:
| |
For the Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Weighted average remaining lease term (years) | |
| 0.46 | | |
| 0.46 | |
Weighted average discount rate | |
| 5.5 | % | |
| 5.50 | % |
Operating
lease expenses were $6,925 and $6,924, respectively, for the three months ended September 30, 2024 and 2023. Operating lease expenses
were $20,737 and $20,772, respectively, for the nine months ended September 30, 2024 and 2023.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6.
OPERATING LEASE (cont.)
The
following is a schedule, by years, of maturities of lease liabilities as of September 30, 2024:
| |
September 30, | |
| |
2024 | |
For the year ending December 31, 2024 | |
$ | 10,426 | |
Total lease payments | |
| 10,426 | |
Less: Imputed interest | |
| (132 | ) |
Present value of lease liabilities | |
$ | 10,294 | |
7.
OTHER PAYABLE AND ACCRUED EXPENSES
Other
payable and accrued expenses consisted of the following:
| |
September 30, 2024 | | |
December 31, 2023 | |
Accrued professional expenses incurred for Business Combination (a) | |
$ | 1,583,140 | | |
$ | — | |
Accrued exercise tax on repurchases of common stocks (b) | |
| 913,742 | | |
| — | |
Others | |
| 149,257 | | |
| 97,297 | |
| |
$ | 2,646,139 | | |
$ | 97,297 | |
(a) | As
of September 30, 2024, the balance of accrued professional expenses incurred for business combination consisted of expenses payable to
a financial advisor, the counselor, public relation service providers and transfer agent. |
(b) | On
August 16, 2022, the Inflation Reduction Act of 2022 (the “IRA”) was signed into federal law. The IRA provides
for, among other things, a new U.S. federal 1% excise tax on certain repurchases (including redemptions) of stock by publicly
traded domestic (i.e., U.S.) corporations and certain domestic subsidiaries of publicly traded foreign corporations. The excise tax is
imposed on the repurchasing corporation itself, not its shareholders from which shares are repurchased. As of September 30, 2024, the
amount of the excise tax was accrued at 1% of the fair market value of the shares repurchased at the time of the repurchase. |
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
8.
EQUITY
Common
Stock
The
Company has 1,000,000,000 shares of common stock authorized with par value $0.0001 per share.
As
part of the Business Combination between the FLFV and TP Holdings, the Company issued 5,279,673 shares of common stock to the
shareholders of FLFV, among which 2,443,750 shares of common stock were issued to the sponsor of FLFV, 548,761 shares of common
stock were issued to private shareholders, 2,227,162 shares of common stock were issued to public shareholders and 60,000 shares of common
stock were issued to the underwriter as representative shares.
Upon
closing of the Business Combination on June 21, 2024, the Sponsor had provided a total of $2,636,000 in working capital loans and elected
to convert all such working capital loans into 263,600 working capital units, which include 263,600 shares of common stock, par value
$0.0001 per share, 263,600 warrants, each of which may be exercised into one share of common stock of the Company, and 263,600 rights,
each of which entitles the holder to receive one-tenth of one share of common stock of the Company at the closing of the Business Combination.
The Company issued 289,960 shares of common stock to the Sponsor on June 21, 2024.
In
connection with the Business Combination, FLFV engaged a third party financial advisor to assist FLFV in locating target businesses,
holding meetings with its shareholders to discuss a potential business combination and the target business’ attributes, introduce
FLFV to potential investors that are interested in purchasing securities, assist FLFV in obtaining shareholder approval for the business
combination and assist with press releases and public filings in connection with a business combination. On June 21, 2024, the Company
issued 1,200,000 shares of common stock to the financial advisor as service fees. The fair value of the 1,200,000 shares of common
stock issued to the financial advisor was $3,072,000, calculated at $2.56 per share by reference to the Nasdaq closing price of
the Company’s common stock on June 21, 2024.
Upon
closing of the Business Combination, the Company issued an aggregated 90,000 shares of common stock to three independent directors of
FLFV. The fair value of these shares was $900,000 by reference to the per share price of $10.00.
In
March 2024, April 2024 and June 2024, the Company entered into certain private placement agreements with certain investors, pursuant
to which the Company issued 1,310,740 shares of common stock, 44,940 shares of common stock and 1,155,513 shares of common stock, respectively.
The Company raised an aggregated proceeds of $946,800 from these private placements.
On
July 2, 2024, the Sellers purchased and the Company issued additional 3,706,461 shares of the Company’s common stock to Meteora
pursuant to the Forward Purchase Agreement and Subscription Agreement. The sellers made a prepayment shortfall of $150,000.
On
August 20, 2024, the Company entered into a Common Stock Purchase Agreement (the “Purchase Agreement”) and a Registration
Rights Agreement (the “Registration Rights Agreement”) with Westwood Capital Group LLC, a Delaware limited liability company
(“Westwood”), pursuant to which Westwood has committed to purchase, subject to certain limitations, up to $100 million of
the Company’s common stock, par value $0.0001 per share (the “Total Commitment”). In addition, the Company has agreed
to pay Westwood a commitment fee valued at $1,500,000 in the form of 150,000 shares of common stock (the “Commitment Shares”)
or an amount of cash (up to $1,500,000), depending on various factors. Pursuant to the Purchase Agreement, the Company issued 150,000
shares of the Company’s stock as commitment shares to Westwood.
As
of September 30, 2024, the Company had 50,716,094 shares of common stock issued and outstanding.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
8.
EQUITY (cont.)
Preferred
Stock
The
Company has 100,000,000 shares of Preferred Stock authorized with par value $0.0001 per share. As of September 30, 2024, the Company
had nil shares of Preferred Stock issued and outstanding.
Warrants
Warrants
issued in connection with FLFV’s initial public offering (“IPO”)
In
connection with FLFV’s IPO on June 21, 2022, FLFV issued 9,775,000 warrants (“Public Warrants”). Substantially
concurrently with the closing of the IPO, FLFV issued 478,875 warrants to FLFV’s Sponsor and 20,000 warrants
to US Tiger (“Private Warrants”) (Public Warrants and Private Warrants collectively the “Warrants”). Each Warrant
entitles the registered holder to purchase one share of common stock at a price of $11.50 per share, subject to adjustment, at any
time commencing on the later of 12 months from the closing of the IPO or 30 days after June 21, 2024. The Warrants will expire five
years after June 21, 2024.
The
Warrants became exercisable after the consummation of the Business Combination on June 21, 2024. No Warrants will be exercisable
for cash unless the Company has an effective and current registration statement covering the common stock issuable upon exercise
of the Warrants and a current prospectus relating to such common stock.
The
Company may call the Warrants for redemption at a price of $0.01 per Warrant:
|
● |
in
whole and not in part; |
|
● |
upon
not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrant
holder; and |
|
● |
if,
and only if, the reported last sale price of the common stock equals or exceeds $16.50 per share (as adjusted for stock splits,
stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day
period ending three business days before the Company sends the notice of redemption to the warrant holders. |
The
Company accounted for the Warrants as equity instruments in accordance with ASC 480, “Distinguishing Liabilities from Equity”
and ASC 815-40, “Derivatives and Hedging: Contracts in Entity’s Own Equity”. The Company accounted for the Warrants
as an expense of the IPO resulting in a charge directly to stockholders’ equity. The Company estimates that the fair value of the
Public Warrants and Private Warrants to be approximately $1.1 million and $0.05 million, respectively, or at $0.108 per
warrant, using the Monte Carlo Model. The fair value of the Public Warrants and Private Warrant are estimated as of the date of
grant using the following assumptions: (1) expected volatility of 10.3%, (2) risk-free interest rate of 2.92%, (3) expected
life of 1.38 years, (4) exercise price of $11.50 and (5) stock price of $9.76.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
8.
EQUITY (cont.)
Other
Warrants
Upon
closing of the Business Combination on June 21, 2024, the Sponsor had provided a total of $2,636,000 in working capital loans and elected
to convert all such working capital loans into 263,600 working capital units, which include 263,600 shares of common stock, par value
$0.0001 per share, 263,600 warrants, each of which may be exercised into one share of common stock of the Company, and 263,600 rights,
each of which entitles the holder to receive one-tenth of one share of common stock of the Company at the closing of the Business Combination.
On September 30, 2024, the Company issued 263,600 warrants to the Sponsor.
As
of September 30, 2024, the Company had issued and outstanding 10,537,475 warrants to purchase 10,537,485 shares of common stock.
Rights
On
June 21, 2022, FLFV issued 9,775,000 Rights (as defined below) in connection with the IPO. Substantially concurrently with
the closing of the IPO, FLFV issued 478,875 Rights to the Sponsor and 20,000 rights to US Tiger. Except in cases
where FLFV was not the surviving company in an initial business combination, each holder of a Right was automatically entitled to receive
one-tenth (1/10) of common stock (the “Rights”) upon consummation of the initial business combination.
On
June 21, 2024, the Company issued 1,027,386 shares of common stock to settle the rights. As of September 30, 2024, the Company did not
have outstanding rights.
9.
RELATED PARTY TRANSACTIONS AND BALANCES
a.
Nature of relationships with related parties:
|
|
Relationship
with the Company |
Thunder
Power (Hong Kong) Limited (“TP HK”) |
|
Over
which the spouse of Mr. Wellen Sham, the Company’s controlling shareholder, exercises significant influence |
Thunder
Power Electric Vehicle (Hong Kong) Limited (“TPEV HK”) |
|
Over
which the spouse of Mr. Wellen Sham, the Company’s controlling shareholder, exercises significant influence |
Mr. Wellen
Sham |
|
Controlling
shareholder of the Company |
Ms.
Ling Houng Sham |
|
Spouse
of Mr. Wellen Sham |
Feutune
Light Sponsor LLC (“FLFV Sponsor”) |
|
Shareholder
of the Company |
b.
Related party transactions:
| |
| |
For the Nine Months Ended September 30, | |
| |
Nature | |
2024 | | |
2023 | |
TP HK | |
Rental expenses | |
$ | 20,737 | | |
$ | 20,772 | |
On
June 30, 2023, the outstanding balances due to TP HK, TPEV HK and Mr. Wellen Sham as of June 30, 2023 were settled by issuance of
2,183,887 of the Company’s common stock.
For
the nine months ended September 30, 2024, the Company borrowed $350,060 from Mr. Wellen Sham to support the Company’s operations.
The borrowing bears interest rate of 10% and is payable on September 10, 2025. As of September 30, 2024, the Company repaid borrowings
of $25,000 to Mr. Wellen Sham.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
9.
RELATED PARTY TRANSACTIONS AND BALANCES (cont.)
c.
Balance with related parties:
| |
Nature | |
September 30, 2024 | | |
December 31, 2023 | |
TP HK(1) | |
Amount due to the related party | |
$ | 93,975 | | |
$ | 68,992 | |
Mr. Wellen Sham(2) | |
Amount due to the related party | |
| 885,060 | | |
| — | |
Ms. Ling Houng Sham (2) | |
Amount due to the related party | |
| 200,000 | | |
| — | |
FLFV Sponsor(3) | |
Amount due to the related party | |
| 190,000 | | |
| — | |
| |
| |
$ | 1,369,035 | | |
$ | 68,992 | |
(1) |
The
balance due to TP HK represented the payments made by TP HK on behalf of TP Holdings regarding the office rental fee and employee
salary expenses. The balance is interest free and is repayable on demand. |
(2) |
The
balance due to Mr. Wellen Sham represented the promissory notes of $560,000 for extension
of FLFV, and promissory notes of 350,060 for the daily operation of the Company. The balance
due to Ms. Ling Houng Sham represented promissory notes of $200,000 for extension of FLFV.
Among the promissory notes issued to Mr. Wellen
Sham, $260,000 of which was borrowed by TPHL and bear interest rate of 8% per annum and were payable on June 21, 2024, $300,000 was borrowed
by FLFV which bear interest rate of 10% and is payable on September 19, 2024, 350,060 was borrowed by the Company which bear interest
rate of 10% and is payable on September 10, 2025. As of September 30, 2024, the Company repaid $25,000 to Mr. Wellen Sham. As of the date
of this Quarterly Report, the Company has not settled the promissory notes with Mr. Wellen Sham.
Among
the promissory notes issued to Ms. Ling Houng Sham, $100,000 borrowed by TPHL which bear interest rate of 8% per annum and were payable
on June 21, 2024, and $100,000 borrowed by FLFV which bear interest rate of 8% and is payable on June 21, 2024. As of the date
of this Quarterly Report, the Company has not settled the promissory notes with Ms. Ling Houng Sham.
|
(3) |
In
May and June 2024, FLFV issued three promissory notes to the FLFV Sponsor in exchange for an aggregated loans of $190,000 from the
FLFV Sponsor, among which $50,000 was payable on closing of the Business Combination, and $140,000 was payable on July 21, 2024.
As of the date of this Quarterly Report, the Company has not settled the promissory notes with FLFV Sponsor. |
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
10.
SHARE-BASED COMEPSANTION
Share
options
In
October 2014, TP Holdings adopted a Thunder Power Holdings Limited Share Option Plan (the “2014 Plan”), As of September
30, 2024, the 2014 Plan existed to the extent that there are options/awards outstanding thereunder.
On
June 17, 2024, the stockholders of the Company voted to approve the 2024 Omnibus Equity Incentive Plan (the “2024 Plan”),
which became effective at the closing of the Business Combination. All outstanding options to purchase share of TP Holdings granted under
the 2014 Plan has rolled over into the 2024 Plan and became options to purchase share of Common Stock of the Company. Such options granted
under the 2014 Plan will continue to be subject to the terms and conditions as set forth in the agreements evidencing such stock options
and the terms of the 2024 Plan (including the terms of the Prior Plan attached as an exhibit to the 2024 Plan).
The
total number of shares of the Company’s Common Stock reserved and available for grant and issuance pursuant to awards under the
2024 Plan equals 10% of the total number of outstanding shares of the Company’s Common Stock immediately following the Business
Combination, the full amount of which may be issued pursuant to incentive stock options. In addition, annually on the first trading day
of the calendar year, beginning with the 2025 calendar year, the share reserve (but not the incentive stock option limit) will automatically
increase by 5% of the total number of shares of the Company’s Common Stock outstanding as of the last day of the immediately preceding
calendar year, unless the administrator of the 2024 Plan acts prior to January 1 of such calendar year to provide that there will be
no increase or a lesser increase in the share reserve for that year. Under the 2024 Plan, non-employee directors, employees and consultants,
and any individual to whom the Company and the affiliates have extended a formal offer of employment, are eligible to receive awards
under the 2024 Plan. There is no limit on the number or class of directors, employees or consultants that are eligible to receive awards.
For
the nine months ended September 30, 2024 and 2023, the transaction activities of share options were as below:
| |
Number of options | | |
Weighted average exercise price per option | |
Outstanding at December 31, 2022 | |
| 817,500 | | |
$ | 1.03 | |
Forfeited | |
| (12,500 | ) | |
$ | 1.50 | |
Outstanding at March 31, 2023 | |
| 805,000 | | |
$ | 1.02 | |
Forfeited | |
| (202,500 | ) | |
$ | 1.00 | |
Outstanding at June 30, 2023 | |
| 602,500 | | |
$ | 1.02 | |
Forfeited | |
| (10,000 | ) | |
$ | 1.00 | |
Outstanding at September 30, 2023 | |
| 592,500 | | |
$ | 1.03 | |
| |
| | | |
| | |
Outstanding at December 31, 2023 | |
| 590,000 | | |
$ | 1.02 | |
Forfeited | |
| (192,500 | ) | |
$ | 1.03 | |
Outstanding at March 31, 2024 | |
| 397,500 | | |
$ | 1.02 | |
Forfeited | |
| (12,500 | ) | |
$ | 1.00 | |
Outstanding at June 30, 2024 | |
| 385,000 | | |
$ | 1.02 | |
Forfeited | |
| (5,000 | ) | |
$ | 1.00 | |
Outstanding at September 30, 2024 | |
| 380,000 | | |
$ | 1.02 | |
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
10.
SHARE-BASED COMEPSANTION (cont.)
The
following table summarizes information with respect to outstanding share options to employees as of September 30, 2024.
| |
Number of options | | |
Weighted average remaining contractual term (years) | |
Share options | |
| 380,000 | | |
$ | 0.47 | |
For
the three and nine months ended September 30, 2023, the Company charged share-based compensation expenses of $nil and $45, respectively,
in the accounts of “General and administrative expenses”. For the three and nine months ended September 30, 2024, the Company
did not charge share-based compensation expenses.
Other
share-based compensation
As
noted in Note 8, the Company issued 2,183,887 shares of common stock to Mr. Wellen Sham, to settle its outstanding liabilities
due to related parties aggregating $609,958. The fair value of the common stock was $0.49 per share. The total fair value of these common
stock of $1,071,524 exceeded the outstanding liabilities by $461,566, which was deemed as share-based compensation to Mr. Wellen
Sham. The Company recorded $461,566 as share-based settlement expenses in the account of “General and administrative expenses”
in the consolidated statements of operations.
In
July 2023, the Company issued 2,835,526 shares of common stock to certain investors in exchange for cash consideration of $1,060,000.
On the issuance date, the fair value of the common stock was $0.49 per share. The total fair value of the common stock of $1,391,250
exceeded the cash consideration by $331,250, which was deemed as share-based compensation expenses to these investors. The Company recorded
$331,250 as share-based compensation expenses in the account of “General and administrative expenses” in the consolidated
statements of operations.
In
July 2023, the Company issued 150,727 shares of common stock to Ms. Wanda Tong. The issuance of common stock was to settle the consulting
service fees of $56,346 due to Ms. Tong. On the issuance date, the fair value of the common stock was $0.49 per share. The fair value
of the common stock of $73,953 exceeded the Company’s liabilities by $17,608, which was deemed as a share-based compensation expenses
to Ms. Tong. The Company recorded $17,608 as share-based compensation expenses in the account of “General and administrative expenses”
in the consolidated statements of operations.
In
June 2024, the Company issued 90,000 shares of common stock to three independent directors of FLFV for their past services. The grant
date fair value of the common stock was $900,000, calculated at $10 per share. The Company recorded share-based compensation expenses
in the “general and administrative expenses” with corresponding accounts to equity.
Immediately
prior to the closing of FLFV’s IPO on June 21, 2022, FLFV’s Sponsor agreed to transfer an aggregated amount of 505,000 founder
shares that are shares of FLFV Common Stock initially purchased by the Sponsor (“Founder Shares”)to FLFV’s officers,
directors, secretary and their designees. The Founders Shares were granted subject to a performance condition (i.e., the occurrence of
a business combination). Compensation expense related to the Founders Shares is recognized only when the business combination is consummated
under ASC 718. The sale of the Founders Shares to FLFV’s management and directors is within the scope of FASB ASC Topic 718, “Compensation-Stock
Compensation” (“ASC 718”). Under ASC 718, stock-based compensation associated with equity-classified awards is measured
at fair value upon the grant date. On June 21, 2024, the Sponsor transferred 429,350 shares to FLFV’s officers, directors, secretary
and their designees. The fair value was $107,712 for a total of 429,350 shares or $0.25 per share. The Company recognized share-based
compensation expenses of $107,712 on June 21, 2024.
On June 21, 2024, the Company
entered into an advisory agreement with a service provider, pursuant to which the Company would issue 8,570 shares of common stock to
the service provider for its services provided in connection with consummation of the Business Combination. The Company referred the closing
price of $2.56 per share on June 21, 2024 as the grant date fair value, and recorded the share-based compensation expenses of $21,939
as reduction against additional paid-in capital. In October 2024, the Company issued 8,570 shares of common stock to the service provider.
THUNDER
POWER HOLDINGS, INC.
(f/k/a Feutune Light Acquisition Corporation)
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
11.
CONTINGENT CONSIDERATION
On
June 21, 2024, the Company entered into an escrow agreement (the “Escrow Agreement”) with Mr. Wellen Sham, Yuanmei Ma and
CST, pursuant to which, among other things, (1) CST will act as the escrow agent under the Escrow Agreement; (2) at the closing of the
Business Combination, the Company deposited with CST 20,000,000 shares of common stock as Earnout Shares, to be held by CST in a segregated
escrow account (“Earnout Escrow Account”); and (3) if any portion of the Earnout Shares becomes eligible for release in accordance
with the terms of the Escrow Agreement, CST will release the applicable portion of the Earnout Shares from the Earnout Escrow Account
in accordance with the terms of the Escrow Agreement and disburse to each eligible recipient the applicable portion of Earnout Shares
therefrom.
The
Earnout Shares shall be released or otherwise forfeited as follows: (i) an aggregate of 5,000,000 Earnout Shares (the “Tranche
1 Earnout Shares”) will be vested, if and only if, on the occurrence that the amount of sales/revenues of the Company for any of
the fiscal years (such fiscal year is referred to as “Tranche 1 Fiscal Year”) ending from December 31, 2023 to December 31,
2025 is no less than $42,200,000 as evidenced by the audited financial statements of the Company prepared in accordance with U.S. GAAP
for the Tranche 1 Fiscal Year that is contained in an annual report on Form 10-K filed by the Company with the SEC (the “Tranche
1 Annual Report”); (ii) an aggregate of 15,000,000 Earnout Shares (the “Tranche 2 Earnout Shares”) will be vested,
if and only if, on the occurrence that the amount of sales/revenues of the Company for any of the fiscal years (such fiscal year is referred
to as “Tranche 2 Fiscal Year”) ending from December 31, 2023 to December 31, 2026 is no less than $415,000,000 as evidenced
by the audited financial statements of the Company prepared in accordance with U.S. GAAP for the Tranche 2 Fiscal Year that is contained
in an annual report on Form 10-K filed by the Company with the SEC (the “Tranche 2 Annual Report”); (iii) Within five (5)
business days following the determination that all or any portion of the Tranche 1 Earnout Shares or Tranche 2 Earnout Shares become
vested, the Company, together with Mr. Sham and Ms. Ma, shall instruct the Escrow Agent to irrevocably and unconditionally release the
vested tranche of Earnout Shares from the Escrow Account in accordance with the terms of the Escrow Agreement to certain of the Company’s
shareholders. Each tranche of Earnout Shares may be released only once, but more than one tranche can be released in any year in accordance
with the Escrow Agreement.
The
Earnout Shares are determined as contingent consideration in connection with the reverse recapitalization. In addition, the issuance
of Earnout Shares does not meet any condition to be classified as a liability under ASC 815, thus it should be classified as an equity
financial instrument, and measure at fair value using the quoted market price on grant date, June 11, 2024, which was $2.56 per
share.
For
the nine months ended September 30, 2024, the sales/revenues condition described above was not met based on the consolidated statements
of income. Currently the Company could not reasonably assess the performance condition for the year ending December 31, 2024 and thereafter.
The Company will recognize share-based compensation expenses with corresponding account charged to additional paid-in capital upon the
vesting of Earnout Shares.
12.
SUBSEQUENT EVENT
As mentioned in Note 10, the Company issued 8,570 shares of common
stock to a service provider in connection with consummation of the Business Combination closed on June 21, 2024.
On
October 16, 2024, the Company borrowed $100,000 from Mr. Wellen Sham, and issued a promissory note with the equivalent amount. The borrowing
was for the daily operation of the Company which bear interest rate of 10% and is payable on October 16, 2025.
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following
discussion and analysis of the Company’s financial condition and results of operations in conjunction with the Company’s unaudited
condensed consolidated financial statements and the related notes included elsewhere in this Quarterly Report. This discussion contains
forward-looking statements that involve risks and uncertainties. The Company’s actual results and the timing of events could differ
materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth under
“Cautionary Note Regarding Forward-Looking Statements” and elsewhere in this Quarterly Report.
Overview
Our mission is to power the
future of sustainable transportation by creating stylish, innovative and cost-efficient premium electric vehicles centered around differentiated
designs and solutions tailored for every lifestyle. We are a technology innovator and a developer of premium electric vehicles (“EVs”).
We have developed several proprietary technologies which are the building blocks of the Thunder Power family of EVs.
We focus on the development
and manufacturing of premium EVs with differentiated designs and solutions for every lifestyle. Four models are currently featured in
our phased development and roll-out strategy: the limited-edition coupe, (the “Coupe” or “488”), long-range Sedan
(the “Sedan”), compact city car (the “City Car” or “Chloe”) and the long-range SUV (the “SUV”,
and together with the Coupe, Sedan, and City Car, the “Models”). We intend to target not just consumers who desire EVs, but
consumers who desire practical and innovative EVs, as well as consumers who seek a luxury experience. We believe that by leveraging our
modular integration concept starting with the modularized chassis system patented by us, we are creating a family of EVs (excluding the
City Car) which share common parts and modules which we believe requires lower investment and reduced design and production time as opposed
to those of traditional automotive manufacturers. We intend to first create the initial design for our Sedan, and then scale upwards to
create the Coupe and scale downward to create the City Car. In time, we expect to round off our offering with the SUV.
We expect to offer to the
market eco-friendly, premium EVs positioned to earn market share based on design, quality, comfort, range, and price. Among other advantages,
we believe that our proprietary technologies will significantly increase the driving range for our EVs while allowing for faster recharging
and lower costs of ownership.
Business Combination
On June 21, 2024, Feutune
Light Acquisition Corporation (“FLFV”) consummated the business combination with Thunder
Power Holdings Limited (“TP Holdings”), pursuant to the Merger Agreement (the “Business Combination”).
Following the Business Combination, the combined company changed its name to “Thunder Power Holdings, Inc.” (the “Company”),
which is organized under the laws of the State of Delaware.
Upon consummation of the
Business Combination, FLFV acquired all of the issued and outstanding securities of TP Holdings in exchange for (i) 40,000,000 shares
of common stock, and (ii) earn out payments consisting of up to an additional 20,000,000 shares of common stock (the “Earnout
Shares”) if the Company met certain revenue performance target in the following years through December 31, 2026 (see “Note
11 – Contingent Consideration”).
Immediately after giving
effect to the Business Combination, there were (i) 46,859,633 shares of common stock of the Company, $0.0001 par value per share,
issued and outstanding (without taking into account the Earnout Shares), (ii) 10,537,475 warrants to purchase 10,537,475 shares of common
stock outstanding, and (iii) 20,000,000 shares of common stock placed in an Earnout Escrow Account with Continental Stock Transfer &
Trust (“CST”).
We have also capitalized
offering cost of $1,491,495, which was recorded as reduction against additional paid-in capital.
Following the consummation
of the Business Combination, the combined Company’s common stock began trading on the Nasdaq Global Market (the “Nasdaq”)
under the symbol “AIEV” on June 24, 2024.
The reverse recapitalization
is equivalent to the issuance of securities by TP Holdings for the net monetary assets of FLFV, accompanied by a recapitalization. The
Company debited equity for the fair value of the net liabilities of FLFV. In the subsequent financial statements after the Business Combination,
the amounts of assets and liabilities for the period before the reverse recapitalization in financial statements, are presented as those
of TP Holdings and recognized and measured at their pre-combination carrying amounts.
General Factors Affecting Our Results of Operations
Without limitation, the demand
for our EVs is affected by the following general factors. Changes in any of these general industry conditions could affect our business
and results of operations:
|
● |
The global growth of EV market, especially in the U.S., where we intend to build our first production facility, and for the strong demand for our brand, especially in the premium segment; |
|
● |
Penetration rate of our EVs in the U.S. and across the globe, which is further affected by the following factors relating to EVs, among others, (i) overall production costs and ownership costs, (ii) functionality, performance and user experience, (iii) development of technology and level of intelligent and smart features on EV, and (iv) coverage of the charging network; |
|
● |
Laws, regulations, and government policies for EVs and smart technology functions, including tax incentives, subsidies for EV production and purchases, government grants for EV manufacturers, as well as infrastructure support on expansion of the charging network; |
|
● |
Macro factors that influence supply chain, Original Equipment Manufacturing (“OEM”) arrangements, material costs, manufacturing costs, delivery expense and normal operations associated with EV manufacturers; |
|
● |
Proposed changes regarding key components, primarily the origin of batteries used on EVs; and |
|
● |
Global customers’ acceptance of new technologies and brands, especially our brand. |
Specific Key Factors Affecting Our Results of Operations
We believe that our performance
and future success will depend on several Company specific factors, including those key factors discussed below and other factors in the
section under the heading “Risk Factors” of the registration statement on Form S-4 filed with the Securities and Exchange
Commission (the “SEC”) on December 7, 2023, as amended from time to time.
Our ability to evaluate our business
and future prospects
We are an early-stage company
with an early stage/limited operating history, operating in a rapidly evolving and highly regulated market. Furthermore, we have not released
any commercially available vehicle, and we have no experience manufacturing or selling a commercial product at scale. Because we have
not generated revenue from the sale of EVs, and because of the capital-intensive nature of our business, we expect to continue to incur
substantial operating losses for the foreseeable future.
Our ability to develop different
models of vehicles
We currently have four models
featured in our phased development strategy and our revenue in the foreseeable future will be significantly dependent on a limited number
of models. Although we have other vehicle models on our product roadmap, we currently do not expect to introduce another vehicle model
until at least 2030. We expect to rely on sales from the Coupe, the Sedan, the City Car, and the SUV, among other sources of financing,
for the capital that will be required to develop and commercialize future models. To the extent that production of the models is delayed,
reduced or is not well-received by the market for any reason, our revenue and cash flow would be adversely affected, we may need to seek additional financing earlier
than we expect, and such financing may not be available to us on commercially reasonable terms, or at all.
Our ability to control the substantial
costs associated with our operations
We will require significant
capital to develop and grow our business. We have incurred and expect to continue to incur significant expenses as we build our brand
and develop and market our vehicles; expenses relating to developing and manufacturing our vehicles, tooling and expanding our manufacturing
facilities; research and development expenses (including expenses related to the development of the current and future products), raw
material procurement costs; and general and administrative expenses as we scale our operations. As a company, we do not have historical
experience forecasting and budgeting for any of these expenses, and these expenses could be significantly higher than we currently anticipate.
In addition, any disruption to our manufacturing operations, obtaining necessary equipment or supplies, expansion of our manufacturing
facilities, or the procurement of permits and licenses relating to our expected manufacturing, sales and distribution model could significantly
increase our expenses.
Our ability to develop a third-party
retail product distribution and a full-service network
We anticipate utilizing third-party
retail product distribution and full-service networks to execute on such plans in all markets. If our use of third-party retail production
and full-service networks is not effective, our results of operations and financial conditions could be adversely affected.
Key Components of Results of Operations
The following section presents
the key components of our results of operations by the nature of corresponding operating activities for the periods indicated. You should
read this financial information in conjunction with those presented elsewhere in this Quarterly Report including our financial statements
and notes to our financial statements.
Revenues
We have not generated revenue
from the sale of EVs. We expect to generate revenue from the sale of our EV models, the sale and/or licensing of our technologies, and
from research and development services.
Cost of revenues
Although we have no revenue,
we have incurred costs associated with trying to generate revenue such as research and development, general and administrative expenses,
liquidity and financing expenses and other operating activities as further described below.
General and administrative expenses
General and administrative
expenses primarily consist of personnel salary and welfare expenses and professional and consulting expenses. Over the next several years,
we anticipate an increase in our general and administrative expenses with our launch of production lines of our EV cars. Additionally,
we expect to incur higher costs related to professional and consulting expenses associated with being a publicly traded company.
Taxation
The Company is incorporated
in the State of Delaware and is required to pay franchise taxes to the State of Delaware on an annual basis. The Company is also registered
as a foreign corporation with the State of New Jersey Department of the Treasury. The Company would be subject to income tax under New
Jersey state tax laws if it has operations in New Jersey.
On August 16, 2022,
the Inflation Reduction Act of 2022 (the “IRA”) was signed into federal law. The IRA provides for, among other things, a new
U.S. federal 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded domestic (i.e., U.S.) corporations
and certain domestic subsidiaries of publicly traded foreign corporations. The excise tax is imposed on the repurchasing corporation itself,
not its shareholders from which shares are repurchased. The amount of the excise tax
is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating
the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market
value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. The U.S. Department
of the Treasury (the “Treasury”) has been given authority to provide regulations and other guidance to carry out and prevent
the abuse or avoidance of the excise tax. The IRA applies only to repurchases that occur after December 31, 2022.
Our operating subsidiary
Thunder Power New Electric Vehicles (TPNEV) are under the current and applicable laws of BVI and is not subject to tax on income or capital
gains. As of September 30, 2024 and December 31, 2023, there was no temporary differences and no deferred tax asset or liability
recognized. We do not believe that there was any uncertain tax position as of September 30, 2024 and December 31, 2023.
Results of Operations for the three months ended September 30, 2024
and 2023
The following table sets
forth a summary of our results of operations for the three months ended September 30, 2024 and 2023. This information should be read together
with our unaudited condensed consolidated financial statements and related notes included elsewhere in this Quarterly Report. The operating
results in any period are not necessarily indicative of the results that may be expected for any future period.
| |
For the Three Months Ended September 30, | |
| |
2024 | | |
2023 | |
Revenues | |
$ | — | | |
$ | — | |
| |
| | | |
| | |
Operating expenses | |
| | | |
| | |
General and administrative expenses | |
| (912,314 | ) | |
| (645,635 | ) |
Total operating expenses | |
| (912,314 | ) | |
| (645,635 | ) |
| |
| | | |
| | |
Other expenses, net | |
| | | |
| | |
Foreign currency exchange loss | |
| (3 | ) | |
| (513 | ) |
Total other expenses, net | |
| (3 | ) | |
| (513 | ) |
| |
| | | |
| | |
Loss before income taxes | |
| (912,217 | ) | |
| (646,148 | ) |
Income tax expenses | |
| — | | |
| — | |
Net loss | |
$ | (912,217 | ) | |
$ | (646,148 | ) |
General and administrative
expenses. For the three months ended September 30, 2024 and 2023, our general
and administrative expenses were approximately $0.9 million and $0.6 million, respectively. The changes was primarily attributed to an
increase of professional expenses of approximately $0.4 million with the closing of Business Combination and an increase of approximately
$0.1 million in insurance expenses for the management of the Company after the business combination, partially net off against a decrease
of share-based compensation expenses of approximately $0.2 million.
Net loss. As a result of the foregoing, we incurred a net loss of approximately
$0.9 million and $0.6 million for the three months ended September 30, 2024 and 2023, respectively.
Results of Operations for the nine months ended September 30, 2024
and 2023
The following table sets
forth a summary of our results of operations for the nine months ended September 30, 2024 and 2023. This information should be read together
with our unaudited condensed consolidated financial statements and related notes included elsewhere in this Quarterly Report. The operating
results in any period are not necessarily indicative of the results that may be expected for any future period.
| |
For the Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Revenues | |
$ | — | | |
$ | — | |
| |
| | | |
| | |
Operating expenses | |
| | | |
| | |
General and administrative expenses | |
| (2,474,043 | ) | |
| (1,594,212 | ) |
Total operating expenses | |
| (2,474,043 | ) | |
| (1,594,212 | ) |
| |
| | | |
| | |
Other expenses, net | |
| | | |
| | |
Foreign currency exchange loss | |
| (213 | ) | |
| (514 | ) |
Total other expenses, net | |
| (213 | ) | |
| (514 | ) |
| |
| | | |
| | |
Loss before income taxes | |
| (2,474,256 | ) | |
| (1,594,726 | ) |
Income tax expenses | |
| — | | |
| — | |
Net loss | |
$ | (2,474,256 | ) | |
$ | (1,594,726 | ) |
General and administrative
expenses. For the nine months ended September 30, 2024 and 2023, our general
and administrative expenses were approximately $2.5 million and $1.6 million, respectively. The increase in general and administrative
expenses was primarily due to an increase of approximately $0.5 million in professional expenses which were incurred to support the closing
of business combination, an increase of approximately $0.1 million in insurance expenses for the management of the Company after the Business
Combination, and an increase of share-based compensation of approximately $0.7 million as we issued 90,000 shares of common stock to three
independent directors of FLFV at the consummation of the Business Combination, partially offset by a decrease of share-based settlement
expenses of approximately $0.5 million.
Net loss. As a result of the foregoing, we incurred a net loss of approximately
$2.5 million and $1.6 million for the nine months ended September 30, 2024 and 2023.
Liquidity and Capital Resources
To date, we have financed
our operating activities primarily through cash raised in loans from related parties (see “Note 9 – Related Party Transactions
and Balances”), and equity financing including private placements. As of September 30, 2024, our cash was $33,636.
We have been incurring losses from operations since inception. Accumulated
loss amounted to approximately $36.9 million and $34.4 million as of September 30, 2024 and December 31, 2023, respectively. Net cash
used in operating activities were approximately $0.9 million and $0.6 million for the nine months ended September 30, 2024 and 2023. As
of September 30, 2024 and December 31, 2023, the working capital was approximately $(6.6) million and $0.7 million, respectively. The
working capital excluded the non-cash items, which are prepaid expenses for the certain forward purchase agreement entered into on June
11, 2024, by and among FLFV, the Company and certain investors (the “Forward Purchase Agreement”), deferred offering costs
and advance of subscription fees from shareholders. These conditions raised substantial doubts about the Company’s ability to continue
as a going concern.
Our liquidity is based on
our ability to generate cash from operating activities, obtain capital financing from equity interest investors and borrow funds on favorable
economic terms to fund our general operations and capital expansion needs. Our ability to continue as a going concern is dependent on
management’s ability to successfully execute our business plan, which includes increasing revenue while controlling operating cost
and expenses to generate positive operating cash flows and obtaining funds from outside sources of financing to generate positive financing
cash flows. Currently, we are working to improve our liquidity and capital sources mainly through borrowing from related parties by obtaining
financial support from our principal shareholder who has committed to continue providing funds for our working capital needs whenever
needed.
In addition, in order to
fully implement our business plan and sustain continued growth, we are also actively seeking private equity financing from outside investors.
However, there can be no assurance that these plans and arrangements will be sufficient to fund our ongoing capital expenditure, working
capital, and other requirements.
Cash Flows
The following table sets
forth a summary of our cash flows for the periods presented:
| |
For the Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Net cash used in operating activities | |
$ | (905,358 | ) | |
$ | (552,245 | ) |
Net cash provided by investing activities | |
| 929,302 | | |
| — | |
Net cash (used in) provided by financing activities | |
| (187,840 | ) | |
| 745,000 | |
Effect of exchange rates on cash | |
| 379 | | |
| — | |
Net (decrease) increase in cash | |
| (163,271 | ) | |
| 192,755 | |
Cash at beginning of period | |
| 196,907 | | |
| 250,386 | |
Cash at end of period | |
$ | 33,636 | | |
$ | 443,141 | |
Operating Activities
Net cash used in operating activities for the nine months ended September
30, 2024 was approximately $0.9 million, primarily attributable to net loss of approximately $2.5 million, adjusted for non-cash
share-based compensation expenses of approximately $1.0 million and an increase of $0.4 million in accrued expenses and other current
liabilities incurred for professional consulting expenses since the closing of the Business Combination.
Net cash used in operating
activities for the nine months ended September 30, 2023 was approximately $0.6 million, primarily attributable to net loss of approximately
$1.6 million, adjusted for non-cash share-based compensation expenses of approximately $0.3 million, share-based settlement expenses of
approximately $0.5 million, and an increase of approximately $0.2 million in amounts due to related parties which paid certain operating
expenses on behalf of us.
Investing activities
For the nine months
ended September 30, 2024, we reported cash provided by investing activities of approximately $0.9 million, which was from the reverse
acquisition we closed with FLFV in June 2024.
For the nine months ended
September 30, 2023, we did not report cash provided by or used in investing activities.
Financing Activities
For the nine months ended
September 30, 2024, we reported cash used in financing activities of approximately $0.2 million, which were primarily provided by subscription
fees of $0.4 million from shareholders in the private placements raised by TP Holdings, borrowings of approximately $0.7 million from
our controlling shareholder, and proceeds of approximately $0.2 million from investors pursuant to Forward Purchase Agreement, partially
offset by payment of offering cost of approximately $0.9 million and payment of approximately $0.4 million of extension loans on behalf
of Feutune Light Sponsor LLC (the “Sponsor”).
For the nine months ended
September 30, 2023, we reported cash provided by financing activities of approximately $0.7 million, which was primarily provided by proceeds
of $1.2 million from private placements, partially net off by return of subscription fee of approximately $0.1 million and payment of
approximately $0.3 million as extension loans on behalf of the Sponsor of FLFV.
Commitment and Contingencies
On June 21, 2024, the Company
entered into an escrow agreement (the “Escrow Agreement”) with Mr. Wellen Sham, Yuanmei Ma and CST, pursuant to which, among
other things, (1) CST will act as the escrow agent under the Escrow Agreement; (2) at the closing of the Business Combination, the Company
deposited with CST 20,000,000 shares of common stock as Earnout Shares, to be held by CST in a segregated escrow account (“Earnout
Escrow Account”); and (3) if any portion of the Earnout Shares becomes eligible for release in accordance with the terms of the
Escrow Agreement, CST will release the applicable portion of the Earnout Shares from the Earnout Escrow Account in accordance with the
terms of the Escrow Agreement and disburse to each eligible recipient the applicable portion of Earnout Shares therefrom.
The Earnout Shares shall
be released or otherwise forfeited as follows: (i) an aggregate of 5,000,000 Earnout Shares (the “Tranche 1 Earnout Shares”)
will be vested, if and only if, on the occurrence that the amount of sales/revenues of the Company for any of the fiscal years (such fiscal
year is referred to as “Tranche 1 Fiscal Year”) ending from December 31, 2023 to December 31, 2025 is no less than $42,200,000
as evidenced by the audited financial statements of the Company prepared in accordance with U.S. GAAP for the Tranche 1 Fiscal Year that
is contained in an annual report on Form 10-K filed by the Company with the SEC (the “Tranche 1 Annual Report”); (ii) an aggregate
of 15,000,000 Earnout Shares (the “Tranche 2 Earnout Shares”) will be vested, if and only if, on the occurrence that the amount
of sales/revenues of the Company for any of the fiscal years (such fiscal year is referred to as “Tranche 2 Fiscal Year”)
ending from December 31, 2023 to December 31, 2026 is no less than $415,000,000 as evidenced by the audited financial statements of the
Company prepared in accordance with U.S. GAAP for the Tranche 2 Fiscal Year that is contained in an annual report on Form 10-K filed by
the Company with the SEC (the “Tranche 2 Annual Report”); (iii) Within five (5) business days following the determination
that all or any portion of the Tranche 1 Earnout Shares or Tranche 2 Earnout Shares become vested, the Company, together with Mr. Sham
and Ms. Ma, shall instruct the Escrow Agent to irrevocably and unconditionally release the vested tranche of Earnout Shares from the Escrow
Account in accordance with the terms of the Escrow Agreement to certain of the Company’s shareholders. Each tranche of Earnout Shares
may be released only once, but more than one tranche can be released in any year in accordance with the Escrow Agreement.
The Earnout Shares are determined
as contingent consideration in connection with the reverse recapitalization. In addition, the issuance of Earnout Shares does not meet
any condition to be classified as a liability under ASC 815, thus it should be classified as an equity financial instrument, and measure
at fair value using the quoted market price on grant date, June 11, 2024, which was $2.56 per share.
For the nine months ended
September 30, 2024, the sales/revenue condition described above was not met based on the consolidated statements of income. Currently
the Company could not reasonably assess the performance condition for the year ending December 31, 2024 and thereafter.
Other than the above, in
the normal course of business, we are subject to loss contingencies, such as certain legal proceedings, claims and disputes. We record
a liability for such loss contingencies when the likelihood of an unfavorable outcome is probable and the amount of loss can be reasonably
estimated.
Off-Balance Sheet Arrangements
We have not entered into
any financial guarantees or other commitments to guarantee the payment obligations of any third parties. In addition, we have not entered
into any derivative contracts that are indexed to the shares of our common stock and classified as shareholder’s equity or that
are not reflected in our unaudited condensed consolidated financial statements. Furthermore, we do not have any retained or contingent
interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We
do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us
or engages in product development services with us.
Research and Development
We have incurred minimal
research and development expenses for the three and nine months ended September 30, 2024 and 2023. The researched and development expenses
were recorded in “general and administrative expenses” in the unaudited condensed consolidated statements of operations.
Critical Accounting Estimates
We prepare our financial
statements in accordance with U.S. GAAP, which requires our management to make judgments, estimates and assumptions that affect the
reported amounts of assets and liabilities, disclosures of contingent assets and liabilities on the date of the consolidated financial
statements, and the reported amounts of revenue and expenses during the reporting period. We continually evaluate these judgments, estimates
and assumptions based on our own historical experience, knowledge and assessment of current business and other conditions, our expectations
regarding the future based on available information and various assumptions that we believe to be reasonable, which together form our
basis for making judgments about matters that are not readily apparent from other sources. Since the use of estimates is an integral component
of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher
degree of judgment than others in their application.
The selection of critical
accounting policies, the judgments and other uncertainties affecting application of those policies and the sensitivity of reported results
to changes in conditions and assumptions are factors that should be considered when reviewing our financial statements. We believe the
following accounting policies involve the most significant judgments and estimates used in the preparation of our financial statements.
You should read the description of critical accounting policies, judgments and estimates in conjunction with our unaudited condensed consolidated
financial statements and other disclosures included in this Quarterly Report.
We do not have critical accounting
estimates that are related to us. A list of accounting policies, judgements and estimates that are relevant to us is included in notes
to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report (see “Note 2 –
Summary of Significant Accounting Policies”).
Recently Issued Accounting Pronouncements
The Company has evaluated
all recently issued accounting pronouncements and believes such pronouncements do not have a material effect on the Company’s condensed
consolidated financial statements. A list of recently issued accounting pronouncements that are relevant to us is included in the notes
to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report (see “Note 2 –
Summary of Significant Accounting Policies”).
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As a smaller reporting company,
the Company is not required to provide the information required by this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) are controls and other procedures that are designed with the objective
of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such as this Quarterly Report, is recorded,
processed, summarized, and reported within the time period specified in the SEC’s rules and forms, and that such information is
collected and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow
timely decisions regarding required disclosure.
Our management evaluated,
with the participation of our Chief Executive Officer (the principal executive officer) and our Chief Financial Officer (the principal
financial officer), the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Exchange Act) as of September 30, 2024. Based upon the evaluation, our Chief Executive Officer and Chief Financial Officer concluded that
the Company’s disclosure controls and procedures were not effective, at the reasonable assurance level, as of September 30, 2024,
we identified the material weakness that we are lack of sufficient financial reporting and accounting personnel with appropriate knowledge
of U.S. GAAP and SEC reporting requirements to properly address complex U.S. GAAP technical accounting issues and prepare and review financial
statements and related disclosures in accordance with U.S. GAAP and reporting requirements set forth by the SEC. Our management is currently
in the process of evaluating the steps necessary to remediate the ineffectiveness, such as (i) hiring a consulting firm with U.S. GAAP
experience to strengthen our financial reporting function; (ii) establishing an ongoing program to provide sufficient and appropriate
training for financial reporting and accounting personnel, especially training related to U.S. GAAP and SEC reporting requirement.
Limitations on Controls and Procedures
We do not expect that our
disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how
well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures
are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the
benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no
evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and
instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood
of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions.
This Quarterly Report does
not include an attestation report of internal controls from our independent registered public accounting firm due to our status as an
emerging growth company under the JOBS Act.
Changes in Internal Control over Financial Reporting
There were no changes in
our internal control over financial reporting during the three and nine months ended September 30, 2024, which were identified in connection
with management’s evaluation required by paragraph (d) of Rules 13a-15 and 15d-15 under the Exchange Act, that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.
PART II: OTHER INFORMATION
Item 2. Unregistered Sales of Equity Securities and Use of
Proceeds
On August 20,
2024, the Company entered into certain a Common Stock Purchase Agreement (the “Purchase Agreement”) and a Registration Rights
Agreement (the “Registration Rights Agreement”, collectively with the Purchase Agreement, the “Agreements”) with
Westwood Capital Group LLC, a Delaware limited liability company (“Westwood”). Pursuant to the Agreements, the Company has
paid Westwood a commitment fee valued at $1,500,000 in the form of 150,000 shares of common stock (each a “Commitment Share”,
collectively, “Commitment Shares”), subject to a lock-up that expires on February 20,
2025. If on the trading day immediately preceding the February 20, 2025, the per share
value of the common stock of the Company is less than $10.00 per share (subject to adjustment for any stock dividend, stock split, stock
combination, recapitalization or other similar transaction), the Company shall pay to Westwood an additional cash amount per Commitment
Share equal to the difference between such determined actual value and $10.00 (subject to adjustment for any stock dividend, stock split,
stock combination, recapitalization or other similar transaction).
Item 6. Exhibits
Exhibit No. |
|
Description |
10.1 |
|
Common Stock Purchase Agreement, dated August 20, 2024, by and between Thunder Power Holdings, Inc. and Westwood Capital Group LLC. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed with the SEC on August 21, 2024). |
10.2 |
|
Registration Rights Agreement, dated August 20, 2024, by and between Thunder Power Holdings, Inc. and Westwood Capital Group LLC. (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed with the SEC on August 21, 2024). |
10.3* |
|
Promissory Note, dated September 11, 2024, issued by Thunder Power Holdings, Inc. to Wellen Sham. |
10.4* |
|
Promissory Note, dated October 16, 2024, issued by Thunder Power Holdings, Inc. to Wellen Sham |
31.1* |
|
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
31.2* |
|
Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1** |
|
Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101.INS* |
|
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
101.SCH* |
|
Inline XBRL Taxonomy Extension Schema Document. |
101.CAL* |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
101.DEF* |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document. |
101.LAB* |
|
Inline XBRL Taxonomy Extension Label Linkbase Document. |
101.PRE* |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
104* |
|
Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
SIGNATURE
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, thereunto duly authorized.
Date: November 14, 2024 |
THUNDER POWER HOLDINGS, INC. |
|
|
|
/s/ Pok Man Ho |
|
Name: |
Pok Man Ho |
|
Title: |
Interim Chief Financial Officer |
|
|
(Principal Financial Officer and
Principal Accounting Officer) |
36
Thunder Power (NASDAQ:AIEV)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
Thunder Power (NASDAQ:AIEV)
Historical Stock Chart
Von Dez 2023 bis Dez 2024