EX-99.2 3 tm2525869d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

TROOPS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF JUNE 30, 2025, AND DECEMBER 31, 2024

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

 

   As of 
   June 30,
2025
   December 31,
2024
 
   (Unaudited)     
ASSETS          
CURRENT ASSETS          
Cash  $5,232   $5,173 
Trade receivables, net   1,153    1,136 
Loan receivables, net of provision for loan losses of $5,490 and $5,490, respectively   15,352    12,612 
Interest receivables   511    162 
Other receivables, prepayments and deposits, net of provision for credit losses of $10 and $10, respectively   542    471 
Total current assets   22,790    19,554 
           
NON-CURRENT ASSETS          
Plant and equipment, net   43,905    44,913 
Operating lease right-of-use assets, net   15    26 
Intangible assets, net   1,322    1,367 
Long-term loan receivables, net of $1 and $1 provision for loan losses   8,009    977 
Goodwill   12,348    12,348 
Total non-current assets   65,599    59,631 
           
Total assets  $88,389   $79,185 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
CURRENT LIABILITIES          
Amount due to as shareholder  $   $1,538 
Accounts payable   1,479    1,633 
Other payables and accrued liabilities   1,233    1,863 
Deferred revenue   87    87 
Operating lease liability, current   15    22 
Customer deposits   4    5 
Taxes payable   767    769 
Total current liabilities   3,585    5,917 
           
LONG-TERM LIABILITIES          
Operating lease liability, non-current       4 
Non-current deferred tax liabilities   4,879    5,015 
Total non-current liabilities   4,879    5,019 
           
Total liabilities   8,464    10,936 
           
COMMITMENTS AND CONTINGENCIES          
           
SHAREHOLDERS’ EQUITY          
Preferred stock, $0.001 par value, 10,000,000 shares authorized, nil and nil issued and outstanding as of June 30, 2025 and December 31, 2024, respectively        
Ordinary shares, $0.004 par value, 500,000,000 shares authorized, 126,560,166 and 112,510,166 issued and outstanding as of June 30, 2025 and December 31, 2024, respectively   506    450 
Additional paid-in-capital   169,404    156,815 
Accumulated deficit   (89,977)   (89,011)
Accumulated other comprehensive loss   (8)   (5)
Total TROOPS, Inc. shareholders’ equity   79,925    68,249 
Total liabilities and shareholders’ equity  $88,389   $79,185 

 

 

 

 

TROOPS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024

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

 

   2025   2024 
   (Unaudited)   (Unaudited) 
REVENUES  $7,620   $2,609 
COST OF REVENUES   (6,492)   (1,911)
GROSS PROFIT   1,128    698 
           
OPERATING EXPENSES:          
General and administrative expenses   (2,360)   (2,183)
Total operating expenses   (2,360)   (2,183)
           
OPERATING LOSS   (1,232)   (1,485)
           
OTHER (EXPENSES) INCOME:          
Interest income   50    5 
Other income (expense), net   79    (2)
Total other income, net   129    3 
           
LOSS BEFORE PROVISION FOR INCOME TAXES   (1,103)   (1,482)
INCOME TAX BENEFIT   137    126 
           
NET LOSS  $(966)  $(1,356)
           
OTHER COMPREHENSIVE LOSS:          
Foreign currency translation adjustment   3    (4)
COMPREHENSIVE LOSS  $(969)  $(1,356)
           
LOSS PER SHARE:          
Basic  $(0.01)  $(0.01)
Diluted  $(0.01)  $(0.01)
           
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:          
Basic   115,085,999    101,597,998 
Diluted   115,085,999    101,597,998