Details of Significant Accounts (Tables) | 12 Months Ended |
Dec. 31, 2022 |
Details of Significant Accounts | |
Schedule of cash and cash equivalents | December 31, 2021 December 31, 2022 Petty cash $ 1 $ 1 Checking accounts 1,882 1,279 Demand deposits 38,591 11,777 Time deposits 39,800 149,300 Others 179 259 $ 80,453 $ 162,616 |
Schedule of current financial assets at amortized cost | December 31, 2021 December 31, 2022 Time deposits with maturities over three months $ — $ 30,000 |
Schedule of accounts receivable | December 31, 2021 December 31, 2022 Accounts receivable $ 6,568 $ 7,756 A. |
Schedule of ageing analysis of accounts receivable | December 31, 2021 December 31, 2022 Not past due $ 5,773 $ 6,062 Up to 30 days 508 851 31 to 90 days 121 327 91 to 180 days 138 417 Over 181 days 28 99 $ 6,568 $ 7,756 |
Schedule of other current assets | December 31, 2021 December 31, 2022 Prepaid expenses $ 254 $ 4,617 Others 45 88 $ 299 $ 4,705 |
Schedule of property, plant and equipment | 2021 Leasehold Office improvements Machinery equipment Total At January 1 Cost $ 473 $ 457 $ 24 $ 954 Accumulated depreciation (296) (193) (13) (502) $ 177 $ 264 $ 11 $ 452 Opening net book amount $ 177 $ 264 $ 11 $ 452 Additions 34 97 23 154 Cost of disposals (6) (12) — (18) Accumulated depreciation on disposals 6 12 — 18 Depreciation expense (93) (110) (6) (209) Net exchange differences 5 5 — 10 Closing net book amount $ 123 $ 256 $ 28 $ 407 At December 31 Cost $ 516 $ 552 $ 48 $ 1,116 Accumulated depreciation (393) (296) (20) (709) $ 123 $ 256 $ 28 $ 407 2022 Leasehold Office improvements Machinery equipment Total At January 1 $ $ $ $ Cost 516 552 48 1,116 Accumulated depreciation (393) (296) (20) (709) $ 123 $ 256 $ 28 $ 407 Opening net book amount $ 123 $ 256 $ 28 $ 407 Additions 58 107 — 165 Cost of disposals — — — — Accumulated depreciation on disposals — — — — Depreciation expense (119) (119) (9) (247) Net exchange differences (11) (24) (1) (36) Closing net book amount $ 51 $ 220 $ 18 $ 289 At December 31 Cost $ 521 $ 602 $ 46 $ 1,169 Accumulated depreciation (470) (382) (28) (880) $ 51 $ 220 $ 18 $ 289 |
Schedule of movements of right-of-use assets | 2021 Buildings Business vehicles Total At January 1 Cost $ 776 $ — $ 776 Accumulated depreciation (457) — (457) $ 319 $ — $ 319 Opening net book amount $ 319 $ — $ 319 Additions 530 148 678 Cost of derecognition (432) — (432) Derecognized accumulated depreciation 432 — 432 Depreciation expense (339) (50) (389) Net exchange differences 11 1 12 Closing net book amount $ 521 $ 99 $ 620 At December 31 Cost $ 898 $ 149 $ 1,047 Accumulated depreciation (377) (50) (427) $ 521 $ 99 $ 620 2022 Buildings Business vehicles Total At January 1 Cost $ 898 $ 149 $ 1,047 Accumulated depreciation (377) (50) (427) $ 521 $ 99 $ 620 Opening net book amount $ 521 $ 99 $ 620 Additions 137 76 213 Cost of derecognition (137) — (137) Derecognized accumulated depreciation 137 — 137 Depreciation expense (361) (95) (456) Net exchange differences (45) (9) (54) Closing net book amount $ 252 $ 71 $ 323 At December 31 Cost $ 809 $ 208 $ 1,017 Accumulated depreciation (557) (137) (694) $ 252 $ 71 $ 323 D. Lease liabilities relating to lease contracts: |
Schedule of lease liabilities relating to lease contracts | December 31, 2021 December 31, 2022 Total lease liabilities $ 638 $ 338 Less: current portion (shown as ‘current lease liabilities’) (449) (251) $ 189 $ 87 E. The information on profit and loss accounts relating to lease contracts is as follows: |
Schedule of information on profit and loss accounts relating to lease contracts | Years ended December 31, 2020 2021 2022 Items affecting profit or loss Interest expense on lease liabilities $ 9 $ 9 $ 8 Expense on short-term lease contracts 292 391 383 $ 301 $ 400 $ 391 F. For the years ended December 31, 2020, 2021 and 2022, the Group’s total cash outflow for leases were $ 606 , $ 793 and $ 848 , respectively, including the interest expense on lease liabilities amounting to $ 9 , $ 9 and $ 8 , expense on short-term lease contracts amounting to $ 292 , $ 391 and $ 383 , and repayments of principal portion of lease liabilities amounting to $ 305 , $ 393 and $ 457 , respectively. |
Schedule of intangible assets | 2021 Other Software intangible assets Total At January 1 Cost $ 196 $ 3,257 $ 3,453 Accumulated amortization (163) (3,177) (3,340) $ 33 $ 80 $ 113 Opening net book amount $ 33 $ 80 $ 113 Additions 32 — 32 Cost of disposals (153) (3,177) (3,330) Accumulated amortization on disposals 153 3,177 3,330 Amortization charge (20) (27) (47) Net exchange differences — 2 2 Closing net book amount $ 45 $ 55 $ 100 At December 31 Cost $ 78 $ 82 $ 160 Accumulated amortization (33) (27) (60) $ 45 $ 55 $ 100 2022 Other Software intangible assets Total At January 1 Cost $ 78 $ 82 $ 160 Accumulated amortization (33) (27) (60) $ 45 $ 55 $ 100 Opening net book amount $ 45 $ 55 $ 100 Additions 78 15 93 Cost of disposals (43) — (43) Accumulated amortization on disposals 43 — 43 Amortization charge (36) (27) (63) Net exchange differences (6) (5) (11) Closing net book amount $ 81 $ 38 $ 119 At December 31 Cost $ 104 $ 89 $ 193 Accumulated amortization (23) (51) (74) $ 81 $ 38 $ 119 |
Schedule of amortization on intangible assets | Years ended December 31, 2020 2021 2022 Research and development expenses $ 36 $ 47 $ 63 |
Schedule of financial liabilities at fair value through profit or loss | December 31, 2021 December 31, 2022 Non-current items: Warrant liabilities $ — $ 8,431 Add: Valuation adjustment — (5,224) Financial liabilities designated as at fair value through profit or loss - Preferred share liabilities 105,469 — Add: Valuation adjustment 153,761 — $ 259,230 $ 3,207 |
Schedule of amounts recognized in profit or loss and other comprehensive income in relation to financial liabilities at fair value through profit or loss | Years ended December 31, 2020 2021 2022 Net losses recognized in profit or loss Warrant liabilities $ — $ — $ 5,224 Financial liabilities designated as at fair value through profit or loss - Preferred share liabilities (2,022) (150,745) (99,001) $ (2,022) $ (150,745) $ (93,777) Net losses recognized in other comprehensive income Financial liabilities designated as at fair value through profit or loss - Preferred share liabilities $ — $ (58) $ (7) |
Schedule of movement in all kinds of Perfect warrants | Private Forward Public Placement Purchase Warrants Warrants Warrants At January 1, 2022 — — — Converted from Provident’s warrants as part of business combination 11,500 6,600 2,750 Exercised — — — At December 31, 2022 11,500 6,600 2,750 |
Schedule of other payables | December 31, 2021 December 31, 2022 Employee bonus $ 3,766 $ 4,038 Payroll 1,934 2,130 Remuneration to directors and supervisors — 53 Promotional fees 851 1,039 Professional service fees 1,358 1,371 Sales VAT payables 225 175 Post and telecommunications expenses 178 173 Others 394 329 $ 8,706 $ 9,308 |
Schedule of provisions | 2021 2022 Warranty Warranty At January 1 $ 480 $ 1,058 Additional provisions 734 897 Used during the year (148) - Net exchange differences (8) (100) At December 31 $ 1,058 $ 1,855 |
Schedule of analysis of total provisions | December 31, 2021 December 31, 2022 Current $ 1,058 $ 1,855 |
Schedule of net defined benefit liability amounts recognized in the balance sheet | December 31, 2021 December 31, 2022 Present value of defined benefit obligations $ (113) $ (84) Fair value of plan assets 9 11 Net defined benefit liability $ (104) $ (73) (c) |
Schedule of movements in net defined benefit liability | 2021 Present value of defined benefit Fair value of Net defined obligations plan assets benefit liability At January 1 $ (84) $ 7 $ (77) Current service cost (2) — (2) (86) 7 (79) Remeasurements: Change in demographic assumptions (8) — (8) Change in financial assumptions 16 — 16 Experience adjustments (32) — (32) (24) — (24) Pension fund contribution — 2 2 Net exchange differences (3) — (3) Balance at December 31 $ (113) $ 9 $ (104) 2022 Present value of defined benefit Fair value of Net defined obligations plan assets benefit liability At January 1 $ (113) $ 9 $ (104) Current service cost (2) — (2) Interest (expense) income (1) — (1) (116) 9 (107) Remeasurements: Return on plan assets — 1 1 Change in demographic assumptions (8) — (8) Change in financial assumptions 10 — 10 Experience adjustments 19 — 19 21 1 22 Pension fund contribution — 2 2 Net exchange differences 11 (1) 10 Balance at December 31 $ (84) $ 11 $ (73) |
Schedule of principal actuarial assumptions and effect on present value of defined benefit obligation | Years ended December 31, 2021 2022 Discount rate 1.00 % 1.50 % Future salary increases 3.00 % 3.00 % Discount rate Future salary increases Increase Decrease Increase Decrease 0.25% 0.25% 0.25% 0.25% December 31, 2021 Effect on present value of defined benefit obligation $ (7) $ 7 $ 7 $ (7) December 31, 2022 Effect on present value of defined benefit obligation $ (5) $ 5 $ 5 $ (5) |
Schedule of analysis of timing of the future pension payment | Within 1 year $ — 1-5 year(s) — Over 5 years 122 $ 122 B. Defined contribution plans |
Schedule of exchange of Perfect Shares for Perfect New Ordinary Shares as part of Reverse Recapitalization | Number of shares Number of shares Share type (in thousand) Share type (in thousand) before share before share after share after share combination combination Conversion ratio conversion conversion Common shares 241,650 0.17704366 Class A Ordinary Shares 42,782 Preferred share 234,003 41,429 Subtotal 475,653 84,211 Common shares 86,500 0.17704366 Class B Ordinary Shares 15,314 Preferred share 8,328 1,475 Subtotal 94,828 16,789 Total 570,481 101,000 |
Schedule of fair value of stock options granted on grant date measured using the black-scholes option-pricing model | Adjusted Adjusted exercise stock price price per Expected Risk-free Fair value Grant per share share price Expected Expected interest per unit Plan date (in dollars) (in dollars) volatility option life dividends rate (in dollars) Share Incentive Plan 2022.1.21 $ 5.39 $ 3.95 53.75 % 3.88 0.00 % 1.46 % $ 0.4893 Range of stock Exercise Range of Expected Range of risk Range of fair price price expected price option Expected free interest value per unit Plan (in dollars) (in dollars) volatility life dividends rate (in dollars) 2015 Incentive Stock Option Plan $ 0.0564 ~ 0.1777 $ 0.1000 39.29 %~ 42.25 % 3.42 0.00 % 0.45 %~ 2.79 % $ 0.0080 ~ 0.0947 2018 Incentive Stock Option Plan 0.1689 ~ 0.8931 0.3000 39.16 %~ 53.27 % 3.88 0.00 % 0.58 %~ 2.29 % 0.0228 ~ 0.6397 |
Schedule of illustrates movement for the Company's share capital: | Perfect Class A Perfect Class B Common Shares Ordinary Shares Ordinary Shares Total Shares Shares Shares Note (in thousand) Amount (in thousand) Amount (in thousand) Amount Amount At January 1, 2020 313,562 $ 31,356 — $ — — $ — $ 31,356 Employee stock option exercised 1,105 111 — — — — 111 Shares retired B (16,270) (1,627) — — — — (1,627) At December 31, 2020 A 298,397 29,840 — — — — 29,840 Employee stock option exercised 3,124 312 — — — — 312 At December 31, 2021 A 301,521 30,152 — — — — 30,152 Employee stock option exercised 26,629 2,663 — — — — 2,663 Conversion as part of recapitalization C (328,150) (32,815) 84,211 8,421 16,789 1,679 (22,715) Shares Issuance to exchange Provident outstanding shares D — — 17,264 1,726 — — 1,726 At December 31, 2022 — $ — 101,475 $ 10,147 16,789 $ 1,679 $ 11,826 |
Schedule of capital surplus | December 31, 2021 December 31, 2022 Additional Paid-in Capital $ 308 $ 554,209 Other Employees’ stock option cost 2,563 2,162 Directors’ share-based compensation — 58 Subtotal 2,563 2,220 $ 2,871 $ 556,429 |
Schedule of additional paid-in capital | Additional paid-in capital At January 1, 2022 $ 308 Issuance of the Perfect Class A Ordinary Shares 102,237 Conversion of Perfect common shares as part of the Recapitalization 380,953 Adjustment to the equity – listing expense 65,264 Employee stock options exercised 5,447 At December 31, 2022 $ 554,209 |
Schedule of expenses incurred on share-based payment transactions | Years ended December 31, 2020 2021 2022 Equity settled $ 336 $ 1,782 $ 2,175 D. The Group has service agreements with its Board of Directors to grant them awards of the Company’s Ordinary Shares at a fixed monetary value. Expense incurred for the year-ended December 31, 2022 was $ 58 . E. Shareholder Earnout |
Schedule of revenue from contracts with customers | Years ended December 31, 2020 2021 2022 Revenue from contracts with customers $ 29,873 $ 40,760 $ 47,300 A. (a) The Group derives revenue from the transfer of goods and services over time and at a point in time in the following geographical regions: |
Schedule of disaggregation of revenue from contracts with customers | United 2020 States Japan France Others Total Revenue from external customer contracts $ 14,965 $ 3,236 $ 3,219 $ 8,453 $ 29,873 Timing of revenue recognition At a point in time $ 5,711 $ 961 $ 1,102 $ 2,955 $ 10,729 Over time 9,254 2,275 2,117 5,498 19,144 $ 14,965 $ 3,236 $ 3,219 $ 8,453 $ 29,873 United 2021 States Japan France Others Total Revenue from external customer contracts $ 20,173 $ 4,520 $ 3,206 $ 12,861 $ 40,760 Timing of revenue recognition At a point in time $ 5,114 $ 676 $ 771 $ 2,331 $ 8,892 Over time 15,059 3,844 2,435 10,530 31,868 $ 20,173 $ 4,520 $ 3,206 $ 12,861 $ 40,760 United 2022 States Japan France Others Total Revenue from external customer contracts $ 24,291 $ 4,717 $ 3,431 $ 14,861 $ 47,300 Timing of revenue recognition At a point in time $ 5,126 $ 871 $ 590 $ 1,979 $ 8,566 Over time 19,165 3,846 2,841 12,882 38,734 $ 24,291 $ 4,717 $ 3,431 $ 14,861 $ 47,300 (b) Alternatively, the disaggregation of revenue could also be distinct as follows: Years ended December 31, 2020 2021 2022 AR/AI cloud solutions and Subscription $ 17,402 $ 29,470 $ 36,915 Licensing 10,679 8,857 8,432 Advertisement 1,742 2,398 1,819 Others (Note) 50 35 134 $ 29,873 $ 40,760 $ 47,300 |
Schedule of contract liabilities | December 31, 2021 December 31, 2022 Contract assets: Unbilled revenue $ — $ 3,660 Contract liabilities: Advance sales receipts $ 9,021 $ 13,024 (b) Revenue recognized that was included in the contract liability balance at the beginning of the period |
Schedule of revenue recognized that was included in contract liability balance at beginning of the period | Years ended December 31, 2020 2021 2022 Revenue recognized that was included in the contract liability balance at the beginning of the period Advance sales receipts $ 2,518 $ 4,782 $ 8,831 (c) Unsatisfied contracts |
Schedule of interest income | Years ended December 31, 2020 2021 2022 Interest income from bank deposits $ 126 $ 131 $ 1,977 Interest income from financial assets at amortized cost 117 — 52 $ 243 $ 131 $ 2,029 |
Schedule of other income | Years ended December 31, 2020 2021 2022 Subsidy from government $ 178 $ 21 $ 1 Others 13 97 74 $ 191 $ 118 $ 75 |
Schedule of other gains and losses | Years ended December 31, 2020 2021 2022 Foreign exchange (losses) gains $ (770) $ (893) $ 1,303 Losses on financial liabilities at fair value through profit or loss (2,022) (150,745) (93,777) $ (2,792) $ (151,638) $ (92,474) |
Schedule of finance costs | Years ended December 31, 2020 2021 2022 Interest expense – lease liabilities $ 9 $ 9 $ 8 |
Schedule of costs and expenses by nature | Years ended December 31, 2020 2021 2022 Cost of goods sold $ 11 $ 2 $ 39 Employee benefit expenses 18,039 23,472 27,300 Promotional fees 6,511 10,841 7,517 Service providing expenses 2,548 4,286 5,518 Professional service fees 2,482 3,753 8,537 Warranty cost 780 734 897 Depreciation of right-of-use assets 306 389 456 Depreciation of property, plant and equipment 150 209 247 Insurance expenses 63 82 459 Amortization of intangible assets 36 47 63 Listing expense — — 65,264 Others 1,788 1,982 2,077 $ 32,714 $ 45,797 $ 118,374 |
Schedule of employee benefit expenses | Years ended December 31, 2020 2021 2022 Wages and salaries $ 15,698 $ 19,328 $ 22,083 Remuneration to directors and supervisors — — 112 Employee insurance fees 1,105 1,218 1,376 Pension costs 480 613 676 Employee stock options 336 1,782 2,117 Other personnel expenses 420 531 936 $ 18,039 $ 23,472 $ 27,300 |
Schedule of income tax expense | Years ended December 31, 2020 2021 2022 Current income tax: Current tax expense recognized for the current period $ 371 $ 300 $ 390 Prior year income tax (over) under estimation (50) 9 3 Total current tax 321 309 393 Deferred income tax: Origination and reversal of temporary differences (86) (47) (101) Taxable losses 150 155 — Total deferred income tax 64 108 (101) Income tax expense $ 385 $ 417 $ 292 B. Reconciliation between income tax expense and accounting loss: |
Schedule of reconciliation between income tax expense and accounting loss | Years ended December 31, 2020 2021 2022 Tax calculated based on loss before tax and statutory tax rate (Note) $ (418) $ (1,132) $ (368) Effects from items disallowed by tax regulation 208 32 46 Effects from non-deductible offshore income tax 193 110 147 Tax exempt income by tax regulation (14) — — Temporary difference not recognized as deferred income tax assets 150 497 141 Prior year income tax (over) under estimation (50) 9 3 Taxable loss not recognized as deferred income tax assets 173 893 638 Change in assessment of realization of deferred income tax assets (136) — (301) Effects from other states apart from where United States subsidiary registered 31 7 8 Effect from Japan provisional tax offsetting income tax (5) — — Others 253 1 (22) Income tax expense $ 385 $ 417 $ 292 |
Schedule of statutory tax raters for significant jurisdictions | Years ended December 31, Jurisdictions 2020 2021 2022 United States (Federal/State) 21%/8.84 % 21%/8.84 % 21%/8.84 % Japan 37.47 % 34.45 % 35.73 % Taiwan 20 % 20 % 20 % C. Amounts of deferred income tax assets or liabilities as a result of temporary differences and tax losses are as follows: |
Schedule of deferred income tax assets or liabilities as a result of temporary differences and tax losses | 2021 Recognized in Net exchange January 1 profit or loss differences December 31 Deferred income tax assets: – Temporary differences: Unrealized expenses $ 110 $ 63 $ (15) $ 158 Unrealized exchange losses 14 (15) (1) (2) Others 10 (1) — 9 – Taxable losses 165 (155) (10) — $ 299 $ (108) $ (26) $ 165 2022 Recognized in Net exchange January 1 profit or loss differences December 31 Deferred income tax assets: – Temporary differences: Unrealized expenses $ 158 $ 91 $ (21) $ 228 Unrealized exchange losses (2) 2 — — Others 9 8 (1) 16 $ 165 $ 101 $ (22) $ 244 D. Expiration dates of unused taxable losses and amounts of unrecognized deferred income tax assets are as follows: |
Schedule of expiration dates of unused taxable losses and amounts of unrecognized deferred income tax assets | December 31, 2021 Amount filed/ Unrecognized deferred Year incurred assessed Unused amount income tax assets Expiry year 2015 $ 7,164 $ 4,931 $ 4,931 2025 2016 7,794 5,328 5,328 2022~2036 2017 5,572 5,522 5,522 2022~2037 2018 7,678 7,522 7,522 2027~no expiration 2019 918 918 918 2024~2029 2020 1,024 1,024 1,024 2030 2021 3,586 3,586 3,586 no expiration $ 33,736 $ 28,831 $ 28,831 December 31, 2022 Amount filed/ Unrecognized deferred Year incurred assessed Unused amount income tax assets Expiry year 2015 $ 5,416 $ 3,208 $ 3,208 2025 2016 6,153 5,328 5,328 2026~2036 2017 5,099 5,099 5,099 2027~2037 2018 7,522 7,522 7,522 2028~no expiration 2019 918 918 918 2024~2029 2020 903 903 903 2030 2021 3,594 3,594 3,594 no expiration 2022 3,278 3,278 3,278 2027~no expiration $ 32,883 $ 29,850 $ 29,850 E. The amounts of deductible temporary difference that are not recognized as deferred income tax assets are as follows: |
Schedule of deductible temporary difference that are not recognized as deferred income tax assets | December 31, December 31, 2021 2022 Deductible temporary differences $ 2,400 $ 614 |
Schedule of losses per share | Year ended December 31, 2020 Weighted average number of ordinary Loss shares outstanding per share Amount after tax (share in thousands) (in dollars) Basic loss per share Loss attributable to ordinary shareholders of the parent $ (5,593) 55,433 $ (0.10) Dilutive loss per share Loss attributable to ordinary shareholders of the Group plus assumed conversion of all dilutive potential ordinary shares $ (5,593) 55,433 $ (0.10) Year ended December 31, 2021 Weighted average number of ordinary Loss shares outstanding per share Amount after tax (share in thousands) (in dollars) Basic loss per share Loss attributable to ordinary shareholders of the parent $ (156,852) 52,965 $ (2.96) Dilutive loss per share Loss attributable to ordinary shareholders of the Group plus assumed conversion of all dilutive potential ordinary shares $ (156,852) 52,965 $ (2.96) Year ended December 31, 2022 Weighted average number of ordinary Loss shares outstanding per share Amount after tax (share in thousands) (in dollars) Basic loss per share Loss attributable to ordinary shareholders of the parent $ (161,744) 68,337 $ (2.37) Dilutive loss per share Loss attributable to ordinary shareholders of the Group plus assumed conversion of all dilutive potential ordinary shares $ (161,744) 68,337 $ (2.37) |
Schedule of changes in liabilities from financing activities | 2020 Financial liabilities at fair value through Lease liabilities (including Liabilities from financing profit or loss current portion) activities-gross January 1 $ 56,405 $ 426 $ 56,831 Changes in cash flow from financing activities 50,000 (305) 49,695 Net exchange differences — 18 18 Change in fair value through profit and loss 2,022 — 2,022 Changes in other non-cash items – additions — 201 201 December 31 $ 108,427 $ 340 $ 108,767 2021 Financial liabilities at fair value through Lease liabilities (including Liabilities from financing profit or loss current portion) activities-gross January 1 $ 108,427 $ 340 $ 108,767 Changes in cash flow from financing activities — (393) (393) Net exchange differences — 13 13 Change in fair value through profit and loss 150,745 — 150,745 Change in fair value through other comprehensive income 58 — 58 Changes in other non-cash items – additions — 678 678 December 31 $ 259,230 $ 638 $ 259,868 2022 Financial liabilities at fair value through Lease liabilities (including Liabilities from financing profit or loss current portion) activities-gross January 1 $ 259,230 $ 638 $ 259,868 Changes in cash flow from financing activities — (457) (457) Net exchange differences — (56) (56) Warrants assumed in connection with the Recapitalization 8,431 — 8,431 Exchange of preferred shares (358,238) — (358,238) Change in fair value through profit and loss 93,777 — 93,777 Change in fair value through other comprehensive income 7 — 7 Changes in other non-cash items – additions — 213 213 December 31 $ 3,207 $ 338 $ 3,545 |
Schedule of listing expense | Listing expense Net assets of Provident at Closing, excluding the impact of PIPE and FPA investors $ 63 Cash and cash equivalents 7,893 Accrued expenses (500) Warrant liabilities (Note i) (7,330) Total value of Perfect shares issued to Provident shareholders, excluding PIPE and FPA Investor (Note ii) (56,478) Adjustment to listing expense as result of Sponsor Earnout (8,849) $ (65,264) |
Perfect Common Share before Closing | |
Details of Significant Accounts | |
Schedule of reconciliation of additional paid-in-capital due to conversion of shares | Additional paid-in capital Par value of the Perfect Common Shares $ 32,815 Fair value of the Perfect Preferred Shares on the Closing Date 358,238 Par value of the Class A and Class B Ordinary Shares (10,100) Subtotal 380,953 Listing expense 65,264 $ 446,217 |
Perfect Ordinary Shares | |
Details of Significant Accounts | |
Schedule of reconciliation of additional paid-in-capital due to conversion of shares | Additional paid-in capital Proceed received upon recapitalization $ 112,893 Par value of the Class A Ordinary Shares (1,726) Fair value of the warrants at the Closing Date (8,430) Transactional cost (presented as accrued expense of Provident at Closing) (500) $ 102,237 |
Sponsor Earnout Shares | |
Details of Significant Accounts | |
Schedule of fair value of stock options granted on grant date measured using the black-scholes option-pricing model | Sponsor Earnout Shares Expected dividend yield (%) 0.00 % Expected volatility 70.00 % Risk free interest rate 4.19 % Expected life (years) 5 |
Share Incentive Plan | |
Details of Significant Accounts | |
Schedule of movements of outstanding options under Share Incentive Plan | 2022 Weighted- average No. of options exercise price per share (units in thousands) (in dollars) Options outstanding at January 1 — $ — Options granted 12,103 3.95 Options forfeited (448) 3.95 Options exercised — — Options outstanding at December 31 11,655 3.95 Options exercisable at December 31 — (c) (d) (e) |
Schedule of terms and condition | (a) Type of Maximum terms of Plan arrangement Settled by option granted Vesting conditions Share Incentive Plan Employee stock options Equity Five years 2 years’ service: exercise 50% 3 years’ service: exercise 75% 4 years’ service: exercise 100% (b) |
Incentive Stock Option Plan | |
Details of Significant Accounts | |
Schedule of movements of outstanding options under Share Incentive Plan | 2020 2021 2022 Weighted- Weighted- Weighted- No. of options average exercise No. of options average exercise No. of options average exercise (units in price (units in price (units in price thousands) (in dollars) thousands) (in dollars) thousands) (in dollars) Options outstanding at January 24,550 $ 0.17 23,046 $ 0.18 26,629 $ 0.21 Options granted — — 8,388 0.27 — — Options forfeited (399) 0.17 (1,681) 0.22 — — Options exercised (1,105) 0.10 (3,124) 0.10 (26,629) 0.21 Options outstanding at December 31 23,046 0.18 26,629 0.21 — — Options exercisable at December 31 7,881 26,629 — — |
Schedule of terms and condition | Type of Maximum terms of Plan Arrangement Settled by option granted Vesting conditions 2015 Incentive Stock Option Plan Employee stock options Equity Four years month 2 years ’ service: exercise 50% 3 years ’ service: exercise 75% 4 years ’ service: exercise 100% 2018 Incentive Stock Option Plan Employee stock options Equity Five years 2 years ’ service: exercise 50% 3 years ’ service: exercise 75% 4 years ’ service: exercise 100% |