Skip to main content
See the whole filing, with its images and exhibits
Contents

Consolidated Statement of Changes in Equity

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

No. of Shares · Share Capital · Share Premium · Retained Earnings · AccumulatedOtherComprehensiveLoss · Equity Attributable to Shareholders of the Company · Non-controlling Interest · Total Equity
In thousands · US$’000 · US$’000 · US$’000 · US$’000 · US$’000 · US$’000 · US$’000
Successor
Balance at March 31, 202436,900467,64813,818(4,441)77,0293,32580,354
Total comprehensive income for the year:
Profit for the year——44,816—44,8162,16146,977
Other comprehensive income/(loss)
Foreign currency translation adjustments———2,0462,0462122,258
Defined benefit plan remeasurements———(2)(2)—(2)
Total comprehensive income for the year——44,8162,04446,8602,37349,233
Transactions with owners of the Company:
Conversion of convertible notes1,845—(1)5,000(2)——5,000—5,000
Total transactions with owners of the Company1,845—5,000——5,000—5,000
Balance at March 31, 202538,745472,64858,634(2,397)128,8895,698134,587
Total comprehensive income for the year:
Profit for the year——32,208—32,2081,67033,878
Other comprehensive income/(loss)
Foreign currency translation adjustments———274274386660
Defined benefit plan remeasurements———(79)(79)(6)(85)
Total comprehensive income for the year——32,20819532,4032,05034,453
Transactions with owners of the Company:
Issuance of ordinary shares related to public offering exercise3,704—(1)30,583——30,583—30,583
Issuance of representative warrant in connection with public offering exercise—(501)——(501)—(501)
Offering cost related to public offering exercise—(1,731)——(1,731)—(1,731)
Total transactions with owners of the Company3,704—28,351——28,351—28,351
Balance at March 31, 202642,4494100,99990,842(2,202)189,6437,748197,391

(1)

Amount is not significant as less than $1,000.

(2)

On February 5, 2024 and February 9, 2024, the Successor entered into the convertible note agreements (the “Convertible Note Agreements”) with RFWM VCC — RF Dynamic Fund and Vielink Asia Pte Ltd (the “holders”) respectively for a total principal sum of $5,000,000 at a 10% cumulative simple interest per annum effective on April 5, 2024. On September 30, 2024, pursuant to the convertible note agreements, the holders converted the total principal amount of $5,000,000 of the notes issued into 750 Ordinary Shares of the Successor (1,845,000 Ordinary Shares after considering the Company's reorganization process on October 23, 2024 to facilitate the initial public offering).

No. of Shares*Share CapitalShare Premium(Accumulated Deficit)/Retained EarningsAccumulatedOtherComprehensiveLossEquity Attributable to Shareholders of the CompanyNon-controlling InterestTotal Equity
In thousandsUS$’000US$’000US$’000US$’000US$’000US$’000US$’000
Predecessor
Balance at March 31, 2023102,756102,756795(68,929)(2,188)32,4341,70934,143
Total comprehensive income for the year:
Profit for the period——1,867—1,8675082,375
Other comprehensive loss
Foreign currency translation adjustments———(548)(548)(62)(610)
Defined benefit plan remeasurements———(9)(9)—(9)
Total comprehensive income/(loss) for the year———1,867(557)1,3104461,756
Balance at June 15, 2023102,756102,756795(67,062)(2,745)33,7442,15535,899
Successor
Balance at June 16, 2023**36,900467,648(67,062)(2,745)(2,155)2,155—
Total comprehensive income for the period:
Profit for the period——80,880—80,8801,20882,088
Other comprehensive loss
Foreign currency translation adjustments———(1,665)(1,665)(36)(1,701)
Defined benefit plan remeasurements———(31)(31)(2)(33)
Total comprehensive income/(loss) for the period——80,880(1,696)79,1841,17080,354
Balance at March 31, 202436,900467,64813,818(4,441)77,0293,32580,354
  • The shares and per share information are adjusted and presented for the period from June 16, 2023 to March 31, 2024 on a retrospective basis to reflect the Share Reorganization as disclosed under Note 14.

**The bargain purchase gain of $49.4 M was excluded from the opening balance of the Successor’s equity on June 16, 2023 as it was included in the net profit of the Successor for the period from June 16, 2023 to March 31, 2024.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.