| As of December 31, 2023 (pro forma) | ||||
| Cash and cash equivalents | $ | 5,569,883 | ||
| Total equity | $ | (2,312,529) | ||
| Debt: | ||||
| Non-current debt | $ | 3,629,725 | ||
| Current debt | $ | 12,514,403 | ||
| Total indebtedness | $ | 16,144,128 | ||
| Total capitalization | $ | 13,831,599 | ||
| Name and Address of Beneficial Owner | Number of Ordinary Shares Beneficially Owned | Percentage of Ordinary Shares | ||||||
| Directors and Executive Officers of the Company: | ||||||||
| Ming-Chia Huang (Chief Executive Officer and Chairman of the Board of Directors) | 1,965,350 | 11.71 | % | |||||
| Min-jie Cui (Chief Financial Officer) | - | - | % | |||||
| Ming-Chao Huang (Director) | 1,151,606 | 6.86 | % | |||||
| Chih-Hsiang Tang (Independent Director) | 297,011 | 1.77 | % | |||||
| Chung-Yi Sun (Independent Director) (1) | 1,772,187 | 12.06 | % | |||||
| Jung-Te Chang (Independent Director) | - | - | % | |||||
| All Executive Officers and Directors as a Group: | 5,186,154 | 32.40 | % | |||||
| Other 5% or more beneficial owners of the Company: | ||||||||
| Cetus Sponsor LLC (1) | 1,772,187 | 12.06 | % | |||||
