Details of Significant Accounts (Tables) | 12 Months Ended |
Dec. 31, 2023 |
Details of Significant Accounts | |
Schedule of cash and cash equivalents | December 31, 2022 December 31, 2023 Petty cash $ 1 $ 1 Checking accounts 1,279 2,139 Demand deposits 11,777 12,547 Time deposits 149,300 109,000 Others 259 184 $ 162,616 $ 123,871 |
Schedule of current financial assets at amortized cost | December 31, 2022 December 31, 2023 Time deposits with maturities over three months $ 30,000 $ 30,300 |
Schedule of accounts receivable | Accounts receivable December 31, 2022 December 31, 2023 Accounts receivable $ 7,756 $ 6,992 |
Schedule of ageing analysis of accounts receivable | The ageing analysis of accounts receivable is as follows: December 31, 2022 December 31, 2023 Not past due $ 6,062 $ 5,791 Up to 30 days 851 594 31 to 90 days 327 340 91 to 180 days 417 196 Over 181 days 99 71 $ 7,756 $ 6,992 |
Schedule of other current assets | December 31, 2022 December 31, 2023 Prepaid expenses $ 4,617 $ 3,773 Others 88 269 $ 4,705 $ 4,042 |
Schedule of property, plant and equipment | 2022 Leasehold Machinery Office 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 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 2023 Leasehold Machinery Office Total At January 1 Cost $ 521 $ 602 $ 46 $ 1,169 Accumulated depreciation (470) (382) (28) (880) $ 51 $ 220 $ 18 $ 289 Opening net book amount $ 51 $ 220 $ 18 $ 289 Additions 154 128 7 289 Depreciation expense (83) (106) (8) (197) Net exchange differences — (1) — (1) Closing net book amount $ 122 $ 241 $ 17 $ 380 At December 31 Cost $ 675 $ 729 $ 53 $ 1,457 Accumulated depreciation (553) (488) (36) (1,077) $ 122 $ 241 $ 17 $ 380 |
Schedule of movements of right-of-use assets | The movements of right-of-use assets of the Group are as follows: 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 2023 Buildings Business vehicles Total At January 1 Cost $ 809 $ 208 $ 1,017 Accumulated depreciation (557) (137) (694) $ 252 $ 71 $ 323 Opening net book amount $ 252 $ 71 $ 323 Additions 810 202 1,012 Cost of derecognition (677) (208) (885) Derecognized accumulated depreciation 677 161 838 Depreciation expense (357) (84) (441) Closing net book amount $ 705 $ 142 $ 847 At December 31 Cost $ 942 $ 202 $ 1,144 Accumulated depreciation (237) (60) (297) $ 705 $ 142 $ 847 |
Schedule of lease liabilities relating to lease contracts | Lease liabilities relating to lease contracts: December 31, 2022 December 31, 2023 Total lease liabilities $ 338 $ 868 Less: current portion (shown as ‘current lease liabilities’) (251) (481) $ 87 $ 387 |
Schedule of information on profit and loss accounts relating to lease contracts | The information on profit and loss accounts relating to lease contracts is as follows: Years ended December 31, 2021 2022 2023 Items affecting profit or loss Interest expense on lease liabilities $ 9 $ 8 $ 15 Expense on short-term lease contracts 391 383 352 $ 400 $ 391 $ 367 |
Schedule of intangible assets | 2022 Software Other 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 2023 Software Other Total At January 1 Cost $ 104 $ 89 $ 193 Accumulated amortization (23) (51) (74) $ 81 $ 38 $ 119 Opening net book amount $ 81 $ 38 $ 119 Additions 33 — 33 Amortization charge (45) (30) (75) Closing net book amount $ 69 $ 8 $ 77 At December 31 Cost $ 137 $ 89 $ 226 Accumulated amortization (68) (81) (149) $ 69 $ 8 $ 77 |
Schedule of amortization on intangible assets | Details of amortization on intangible assets are as follows: Years ended December 31, 2021 2022 2023 Research and development expenses $ 47 $ 63 $ 75 |
Schedule of financial liabilities at fair value through profit or loss | December 31, 2022 December 31, 2023 Non-current items: Warrant liabilities $ 8,431 $ 8,431 Add: Valuation adjustment (5,224) (6,865) $ 3,207 $ 1,566 |
Schedule of amounts recognized in profit or loss and other comprehensive income in relation to financial liabilities at fair value through profit or loss | Amounts recognized in profit or loss and other comprehensive income in relation to financial liabilities at fair value through profit or loss are as follows: Years ended December 31, 2021 2022 2023 Net gains (losses) recognized in profit or loss Warrant liabilities $ — $ 5,224 $ 1,641 Financial liabilities designated as at fair value through profit or loss - Preferred share liabilities (150,745) (99,001) — $ (150,745) $ (93,777) $ 1,641 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 | Movements in all kinds of Perfect Warrants are as follows: Public Warrants Private Placement Warrants Forward Purchase 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 Converted 1,250 — (1,250) At December 31, 2023 12,750 6,600 1,500 |
Schedule of other payables | December 31, 2022 December 31, 2023 Employee bonus $ 4,038 $ 4,662 Payroll 2,130 2,228 Remuneration to directors 53 115 Promotional fees 1,039 1,090 Professional service fees 1,371 1,415 Sales VAT payables 175 126 Post and telecommunications expenses 173 171 Others 329 524 $ 9,308 $ 10,331 |
Schedule of provisions | 2022 2023 Warranty Warranty At January 1 $ 1,058 $ 1,855 Additional provisions 897 677 Used during the year — (112) Net exchange differences (100) (26) At December 31 $ 1,855 $ 2,394 |
Schedule of analysis of total provisions | Analysis of total provisions: December 31, 2022 December 31, 2023 Current $ 1,855 $ 2,394 |
Schedule of net defined benefit liability amounts recognized in the balance sheet | The amounts recognized in the balance sheet are as follows: December 31, 2022 December 31, 2023 Present value of defined benefit obligations $ (84) $ (92) Fair value of plan assets 11 13 Net defined benefit liability $ (73) $ (79) |
Schedule of movements in net defined benefit liability | Movements in net defined benefit liability are as follows: 2022 Present value Fair value of Net defined 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 At December 31 $ (84) $ 11 $ (73) 2023 Present value Fair value of Net defined At January 1 $ (84) $ 11 $ (73) Current service cost (4) — (4) Interest (expense) income (1) — (1) (89) 11 (78) Remeasurements: Change in demographic assumptions (1) — (1) Experience adjustments (3) — (3) (4) — (4) Pension fund contribution — 2 2 Net exchange differences 1 — 1 At December 31 $ (92) $ 13 $ (79) |
Schedule of principal actuarial assumptions and effect on present value of defined benefit obligation | The principal actuarial assumptions used were as follows: Years ended December 31, 2022 2023 Discount rate 1.50 % 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, 2022 Effect on present value of defined benefit obligation $ (5) $ 5 $ 5 $ (5) December 31, 2023 Effect on present value of defined benefit obligation $ (5) $ 6 $ 5 $ (5) |
Schedule of analysis of timing of the future pension payment | The expected timing of the future pension payment was as follows: Within 1 year $ — 1-5 year(s) — Over 5 years 132 $ 132 |
Schedule of terms and condition | For the year ended December 31, 2022 and 2023, the Group’s Share Incentive Plan’s terms and condition are as follows: Plan Type of arrangement Settled by Maximum terms of 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% The following table illustrate the Group’s Incentive Stock Option Plan’s original terms and condition: Plan Type of arrangement Settled by Maximum terms of option granted Vesting conditions 2015 Incentive Stock Option Plan Employee stock options Equity Four years, one 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% |
Schedule of movements of outstanding options under share incentive plan | Movements of outstanding options under Share Incentive Plan are as follows: 2022 (Note) 2023 No. of options Weighted- average exercise price per share No. of options Weighted- average exercise price per share Options outstanding at January 1 — $ — 2,063 $ 3.95 Options granted 2,143 3.95 2,288 4.93 Options forfeited (80) 3.95 (278) 4.34 Options outstanding at December 31 2,063 3.95 4,073 4.47 Options exercisable at December 31 — — Note: The comparable amounts in above table have been amended to show the number of units based on new subscription ratio for all periods presented. Movements of the Group’s Incentive Stock Option Plan prior to recapitalization are as follows: 2021 2022 No. of options Weighted- average exercise price per share No. of options Weighted- average exercise price per share Options outstanding at January 1 23,046 $ 0.18 26,629 $ 0.21 Options granted 8,388 0.27 — — Options forfeited (1,681) 0.22 — — Options exercised (3,124) 0.10 (26,629) 0.21 Options outstanding at December 31 26,629 0.21 — — Options exercisable at December 31 26,629 — — |
Schedule of fair value of stock options granted on grant date measured using the black-scholes option-pricing model | The fair value of stock options granted on grant date is measured using the Black-Scholes option-pricing model. Relevant information is as follows: Plan Grant date Units granted Stock price per share Exercise price per share Expected price volatility (Note ii) Expected option life Expected dividends Risk-free interest rate Fair value per unit Share Incentive Plan 2022.01.21 (Note i) 2,143 $ 5.39 $ 3.95 53.75% 3.88 0.00% 1.46% $ 2.7637 2023.01.03 8 7.20 7.20 64.85% 3.87 0.00% 4.07% 3.7198 2023.05.23 2,260 4.93 4.93 69.15% 3.88 0.00% 3.90% 2.6615 2023.08.21 7 4.00 3.916 70.65% 3.88 0.00% 4.64% 2.2411 2023.11.02 5 2.43 2.43 70.37% 3.88 0.00% 4.77% 1.3487 Note i: Stock price, exercise price and fair value of stock option granted on January 21, 2022 were adjusted in connection with the recapitalization. Note ii: Expected price volatility is estimated based on the daily historical stock price fluctuation data of the Company and guideline companies of the last five years before the grant date. The fair value of stock options granted on grant date is measured using the Black-Scholes option-pricing model. Relevant information is as follows: Plan Range of stock price Exercise price Range of expected price volatility Expected option life Expected dividends Range of risk free interest rate Range of fair value per unit 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 Sponsor Earnout Shares Expected dividend yield (%) 0.00 % Expected volatility 70.00 % Risk free interest rate 4.19 % Expected life (years) 5 |
Schedule of expenses incurred on share-based payment transactions | Expenses incurred on share-based payment transactions are shown below: Years ended December 31, 2021 2022 2023 Equity settled $ 1,782 $ 2,175 $ 3,268 |
Schedule of illustrates movement for the company's share capital | Movements for the Company’s share capital are as follows: Common Shares Perfect Class A Ordinary Shares Perfect Class B Ordinary Shares Total Note Shares Amount Shares Amount Shares Amount Amount At January 1, 2021 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 (b) (328,150) (32,815) 84,211 8,421 16,789 1,679 (22,715) Shares Issuance to exchange Provident outstanding shares (c) — — 17,264 1,726 — — 1,726 At December 31, 2022 (a) — — 101,475 10,147 16,789 1,679 11,826 Shares retired (d) — — (16,347) (1,634) — — (1,634) At December 31, 2023 — $ — 85,128 $ 8,513 16,789 $ 1,679 $ 10,192 |
Schedule of exchange of perfect shares for perfect new ordinary shares as part of reverse recapitalization | The exchange of the Perfect Shares for the Perfect Class A and Class B ordinary shares is reflected in the table below. Share type before share combination Number of shares Conversion ratio Share type after share conversion Number of shares 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 reconciliation of additional paid-in-capital due to conversion of shares | The following table illustrates the reconciliation of additional paid-in capital due to the conversions of the Perfect Shares and the Perfect Class A and Class B Ordinary 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 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 |
Schedule of capital surplus | The following tables illustrates the detail of capital surplus: December 31, 2022 December 31, 2023 Additional paid-in capital $ 554,209 $ 477,734 Other: Employees’ stock option cost 2,162 5,430 Directors’ share-based compensation 58 — Retirement of treasury shares — 27,235 Subtotal 2,220 32,665 $ 556,429 $ 510,399 |
Reconciliation of capital surplus | The following table illustrates the reconciliation of the capital surplus due to shares repurchased and retired: Capital stock Additional paid-in capital Other Treasury shares Total Share Repurchase Plan: Shares repurchased $ — $ — $ — $ (1,064) $ (1,064) Shares retired (19) (893) 38 874 — Shares Surrender (2) 2 — — — Tender Offer (1,613) (75,584) 27,197 — (50,000) $ (1,634) $ (76,475) $ 27,235 $ (190) $ (51,064) |
Schedule of revenue from contracts with customers | Years ended December 31, 2021 2022 2023 Revenue from contracts with customers $ 40,760 $ 47,300 $ 53,505 |
Schedule of disaggregation of revenue from contracts with customers | The Group derives revenue from the transfer of goods and services over time and at a point in time in the following geographical regions: 2021 United 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 2022 United 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 2023 United States Japan France Others Total Revenue from external customer contracts $ 24,992 $ 4,301 $ 4,170 $ 20,042 $ 53,505 Timing of revenue recognition: At a point in time $ 4,380 $ 523 $ 471 $ 2,214 $ 7,588 Over time 20,612 3,778 3,699 17,828 45,917 $ 24,992 $ 4,301 $ 4,170 $ 20,042 $ 53,505 (b) Alternatively, the disaggregation of revenue could also be distinct as follows: Years ended December 31, 2021 2022 2023 AR/AI cloud solutions and Subscription $ 29,470 $ 36,915 $ 44,755 Licensing 8,857 8,432 7,546 Advertisement 2,398 1,819 1,162 Others (Note) 35 134 42 $ 40,760 $ 47,300 $ 53,505 |
Schedule of contract assets and contract liabilities | December 31, 2022 December 31, 2023 Contract assets: Unbilled revenue $ 3,660 $ 2,770 Contract liabilities: Advance sales receipts $ 13,024 $ 15,346 |
Schedule of revenue recognized that was included in contract liability balance at beginning of the period | Years ended December 31, 2021 2022 2023 Revenue recognized that was included in the contract liability balance at the beginning of the period Advance sales receipts $ 4,782 $ 8,831 $ 12,738 |
Schedule of interest income | Years ended December 31, 2021 2022 2023 Interest income from bank deposits $ 131 $ 1,977 $ 4,188 Interest income from financial assets at amortized cost — 52 5,309 Imputed interest on deposit — — 1 $ 131 $ 2,029 $ 9,498 |
Schedule of other income | Years ended December 31, 2021 2022 2023 Subsidy from government $ 21 $ 1 $ 21 Others 97 74 12 $ 118 $ 75 $ 33 |
Schedule of other gains and losses | Years ended December 31, 2021 2022 2023 Foreign exchange gains (losses) $ (893) $ 1,303 $ 34 Gains (losses) on financial liabilities at fair value through profit or loss (150,745) (93,777) 1,641 $ (151,638) $ (92,474) $ 1,675 |
Schedule of finance costs | Years ended December 31, 2021 2022 2023 Interest expense – lease liabilities $ 9 $ 8 $ 15 |
Schedule of costs and expenses by nature | Years ended December 31, 2021 2022 2023 Cost of goods sold $ 2 $ 39 $ 3 Employee benefit expenses 23,472 27,300 27,956 Promotional fees 10,841 7,517 9,565 Platform fees 4,286 5,518 8,708 Professional service fees 3,753 8,537 6,888 Insurance expenses 82 459 2,102 Warranty cost 734 897 677 Depreciation of right-of-use assets 389 456 441 Depreciation of property, plant and equipment 209 247 197 Amortization of intangible assets 47 63 75 Listing expense — 65,264 — Others 1,982 2,077 2,553 $ 45,797 $ 118,374 $ 59,165 |
Schedule of employee benefit expenses | Years ended December 31, 2021 2022 2023 Wages and salaries $ 19,328 $ 22,083 $ 21,263 Remuneration to directors — 112 553 Employee insurance fees 1,218 1,376 1,349 Pension costs 613 676 707 Employee stock options 1,782 2,117 3,268 Other personnel expenses 531 936 816 $ 23,472 $ 27,300 $ 27,956 |
Schedule of income tax expense | Years ended December 31, 2021 2022 2023 Current income tax: Current tax expense recognized for the current period $ 300 $ 390 $ 144 Prior year income tax underestimation 9 3 — Total current tax 309 393 144 Deferred income tax: Origination and reversal of temporary differences (47) (101) (29) Taxable losses 155 — — Total deferred income tax 108 (101) (29) Income tax expense $ 417 $ 292 $ 115 |
Schedule of reconciliation between income tax expense and accounting loss | Years ended December 31, 2021 2022 2023 Tax calculated based on loss before tax and statutory tax rate (Note i) $ (1,132) $ (368) $ (221) Effects from items disallowed by tax regulation 32 46 18 Effects from non-deductible offshore income tax 110 147 6 Temporary difference not recognized as deferred income tax assets 497 141 702 Prior year income tax underestimation 9 3 — Taxable loss not recognized as deferred income tax assets 893 638 1,732 Change in assessment of realization of deferred income tax assets — (301) (2,139) (Note ii) Effects from other states apart from where United States subsidiary registered 7 8 8 Others 1 (22) 9 Income tax expense $ 417 $ 292 $ 115 Note i: As a Cayman Islands corporation, the Company’s domestic statutory income tax rate is 0.0%. Hence, there was no tax impact to the Company. The difference between the Company’s domestic statutory income tax rate and its income tax expense is due to the effect of the tax rates in the other jurisdictions in which the Company operates. The basis for computing the applicable tax rate are the rates applicable in the respective countries where the Group entities operate. Note ii: The change in assessment of the realization of deferred income tax assets mainly consists of the use of net operating loss (NOL). |
Schedule of statutory tax raters for significant jurisdictions | The following table illustrates the statutory tax rates for significant jurisdictions that the Company operates: Years ended December 31, Jurisdictions 2021 2022 2023 United States (Federal/State) 21%/8.84% 21%/8.84% 21%/8.84% Japan 34.45 % 35.73 % 34.60 % Taiwan 20 % 20 % 20 % |
Schedule of deferred income tax assets or liabilities as a result of temporary differences and tax losses | Amounts of deferred income tax assets or liabilities as a result of temporary differences and tax losses are as follows: 2022 January 1 Recognized in profit or loss Net exchange 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 2023 January 1 Recognized in profit or loss Net exchange differences December 31 Deferred income tax assets: – Temporary differences: Unrealized expenses $ 228 $ 43 $ (15) $ 256 Others 16 (14) (1) 1 $ 244 $ 29 $ (16) $ 257 |
Schedule of expiration dates of unused taxable losses and amounts of unrecognized deferred income tax assets | Expiration dates of unused taxable losses and amounts of unrecognized deferred income tax assets are as follows: December 31, 2023 Year incurred Amount filed/ Unused amount Unrecognized deferred Expiry year 2016 $ 4,867 $ 4,043 $ 4,043 2036 2017 3,601 3,601 3,601 2037 2018 7,522 2,820 2,820 2028~no expiration 2019 918 918 918 2024~2029 2020 903 903 903 2030 2021 3,594 3,594 3,594 no expiration 2022 3,271 3,271 3,271 2027~no expiration 2023 6,030 6,030 6,030 2028~no expiration $ 30,706 $ 25,180 $ 25,180 |
Schedule of deductible temporary difference that are not recognized as deferred income tax assets | The amounts of deductible temporary difference that are not recognized as deferred income tax assets are as follows: December 31, 2022 December 31, 2023 Deductible temporary differences $ 614 $ 3,424 |
Schedule of earnings (losses) per share | Year ended December 31, 2021 Amount after tax Weighted average number of ordinary shares outstanding Loss per share (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 Amount after tax Weighted average number of ordinary shares outstanding Loss per share 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) Year ended December 31, 2023 Amount after tax Weighted average number of ordinary shares outstanding Earnings per share Basic earnings per share Profit attributable to ordinary shareholders of the parent $ 5,416 118,024 $ 0.05 Dilutive earnings per share Profit attributable to ordinary shareholders of the Group plus assumed conversion of all dilutive potential ordinary shares $ 5,416 118,024 $ 0.05 Note: Employee stock options was excluded from the calculation of diluted earnings (loss) per share as it is anti-dilutive for the years ended December 31, 2021, 2022 and 2023. |
Schedule of changes in liabilities from financing activities | 2021 Financial liabilities Lease liabilities (including Liabilities from financing At 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 At December 31 $ 259,230 $ 638 $ 259,868 2022 Financial liabilities Lease liabilities (including Liabilities from financing At 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 At December 31 $ 3,207 $ 338 $ 3,545 2023 Financial liabilities Lease liabilities (including Liabilities from financing At January 1 $ 3,207 $ 338 $ 3,545 Changes in cash flow from financing activities — (435) (435) Change in fair value through profit and loss (1,641) — (1,641) Changes in other non-cash items – additions — 1,012 1,012 Changes in other non-cash items – lease modification — (47) (47) At December 31 $ 1,566 $ 868 $ 2,434 |
Schedule of listing expense | The excess of fair value of Perfect Ordinary Shares issued over the fair value of Provident’s identifiable net assets acquired represents compensation for the service of a stock exchange listing for its shares and was expensed as incurred, the summary of which is as follows: 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) Note i : The difference between $7,330 and the warrant liability of $8,431 in Note 6(8) is the value of the FPA warrants. Note ii : The fair value was based on 6,764 thousand shares issued and the opening market price of Provident of $8.35 (in dollars) per share as of October 28, 2022. |