Exhibit 99.1
NFT LIMITED AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Stated in U.S. Dollars except Number of Shares)
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash | ||||||||
| Loan receivable | ||||||||
| Deferred offering costs | ||||||||
| Prepayment and other current assets, net | ||||||||
| Total current assets | ||||||||
| Non-current assets | ||||||||
| Non-marketable investment, net | ||||||||
| Total non-current assets | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Accrued expenses and other payables | $ | $ | ||||||
| Advance from customers | ||||||||
| Tax payables | ||||||||
| Total current liabilities | ||||||||
| Total liabilities | ||||||||
| COMMITMENTS AND CONTINGENCIES (Note 8) | ||||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Common stock ( | ||||||||
| Additional paid-in capital | ||||||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total shareholders’ equity | ||||||||
| Total liabilities and shareholders’ equity | $ | $ | ||||||
| * |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
NFT LIMITED AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Stated in U.S. Dollars except Number of Shares)
| For the Six Months Ended | ||||||||
| June 30, | ||||||||
| 2026 | 2025 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Revenue | $ | $ | ||||||
| Cost of revenue | ( | ) | ( | ) | ||||
| Gross profit | ||||||||
| Operating expenses: | ||||||||
| General and administrative expenses | ( | ) | ( | ) | ||||
| Total operating expenses | ( | ) | ( | ) | ||||
| Loss from operations | ( | ) | ( | ) | ||||
| Other income and expenses: | ||||||||
| Interest income | ||||||||
| Interest expenses | ( | ) | ||||||
| Total other income (expenses), net | ( | ) | ||||||
| Loss before income taxes | ( | ) | ( | ) | ||||
| Income tax expenses | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Comprehensive loss | $ | ( | ) | $ | ( | ) | ||
| Loss per common share - basic* | $ | ( | ) | $ | ( | ) | ||
| Loss per common share -diluted* | $ | ( | ) | $ | ( | ) | ||
| Weighted average number of common shares outstanding-basic* | ||||||||
| Weighted average number of common shares outstanding-diluted* | ||||||||
| * |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
NFT LIMITED AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(Stated in U.S. Dollars except Number of Shares)
| Number of shares* |
Common Stock |
Additional Paid-in capital |
Accumulated deficit |
Total | ||||||||||||||||
| Balance, December 31, 2024 | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||
| Balance, June 30, 2025 | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Balance, December 31, 2025 | $ | $ | $ | ( | ) | $ | ||||||||||||||
| Registered direct offering | ||||||||||||||||||||
| Cashless exercise of common stock warrants | ||||||||||||||||||||
| Share capital reduction** | - | ( | ) | |||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||
| Effect of rounding fractional shares into whole shares upon reverse stock split | ) | |||||||||||||||||||
| Balance, June 30, 2026 | $ | $ | $ | ( | ) | $ | ||||||||||||||
| * | |
| ** |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
NFT LIMITED AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Stated in U.S. Dollars)
| Six Months Ended | ||||||||
| June 30, | June 30, | |||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||
| Interest income | ( | ) | ||||||
| Changes in operating assets and liabilities(decrease)increase in: | ||||||||
| Prepayment and other current assets | ( | ) | ||||||
| Advances from customer | ( | ) | ( | ) | ||||
| Accrued expenses and other payables | ( | ) | ||||||
| Net cash provided by (used in) operating activities | ( | ) | ||||||
| Cash flows from investing activities: | ||||||||
Loan to third party | ( | ) | ||||||
| Net cash used in investing activities | ( | ) | ||||||
| Cash flows from financing activities: | ||||||||
| Proceeds from issuance of convertible note | ||||||||
| Deferred offering costs | ( | ) | ||||||
| Proceeds from a registered direct offering | ||||||||
| Net cash provided by financing activities | ||||||||
| Net change in cash and cash equivalents, and restricted cash | ( | ) | ||||||
| Cash and cash equivalents, and restricted cash beginning balance | ||||||||
| Cash and cash equivalents and restricted cash ending balance | $ | $ | ||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash as of June 30, 2026 and 2025, respectively | ||||||||
Total cash and cash equivalents and restricted cash | $ | $ | ||||||
| Supplemental disclosure of non-cash financing activities | ||||||||
| Non-cash exercise of warrants | ||||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
NFT LIMITED AND ITS SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unless otherwise specified or required by context, references to “we,” “the Company”, “NFT Limited”, “our” and “us” refer collectively to (i) NFT Limited, (ii) the subsidiaries of NFT Limited, Takung DIGITAL TECHNOLOGY LIMITED (“Takung Digital”), Takung EXCHANGE LIMITED (“Takung Exchange”), Agent Link Tech Ltd (“Agent Link”) and its wholly owned Hong Kong subsidiary, METAVERSE DIGITAL PAYMENT CO., LIMITED (“Metaverse HK”), respectively.
| 1. | CASH AND CASH EQUIVALENTS |
Cash and cash equivalents consist of cash in bank with no restrictions, as well as highly liquid investments which are unrestricted as to withdrawal or use, and which have original maturities of three months or less when initially purchased.
RESTRICTED CASH
Restricted cash represents the cash deposited by the traders (“buyers and sellers”) into a specific bank account under Metaverse HK (“the broker’s account”) in order to facilitate the trading shares of the artwork. The buyers are required to have their funds transferred to the broker’s account before the trading take place. Upon the delivery of the shares, the seller will send instructions to the bank, requesting the amount to be transferred to their personal account. After deducting the commission as per Metaverse HK, the bank will transfer the remainder to the seller’s personal account. Except for instructing the bank to deduct the commission fee, the Company has no right to use any funds in the broker’s account except for instructing the bank to deduct the commission and management fee. The restricted cash is denominated in USD and the client advance payment balance deposited in Djibouti.
The ending balance of restricted cash totaling $
| 2. | PREPAYMENT AND OTHER CURRENT ASSETS |
As of June 30, 2026, prepayment and other current assets, net includes a $
| 3. | ACCRUED EXPENSES AND OTHER PAYABLES |
Accrued expenses and other payables as of June 30, 2026 and December 31, 2025 consisted of:
| Jun 30, 2026 | Dec 31, 2025 | |||||||
| Salary & consultancy fee | $ | $ | ||||||
| Office rental | ||||||||
| Other payables | ||||||||
| Total accrued expenses & other payables | ||||||||
5
| 4. | LOAN RECEIVABLE |
Loan receivable as of June 30, 2026 totals $
| 5. | ADVANCE FROM CUSTOMERS |
Advance from customers represent the cash deposited by the traders into a specific bank account under Metaverse HK (“the broker’s account”) in order to facilitate the trading ownership units of the NFT. The traders are required to have their funds transferred to the broker’s account before the trading take place.
The amount was $
| 6. | INCOME TAXES |
Takung Digital Technology Limited (“Takung Digital”) was incorporated in Albany, New York and Takung Exchange Limited (“Takung Exchange”) was incorporated in Wyoming and both entities are subject to U.S. federal income taxation under the Internal Revenue Code at a statutory federal corporate income-tax rate of
In addition to federal income tax, corporations may also be subject to state and local income taxes depending on the jurisdictions in which they operate. Takung Digital, incorporated in New York, may be subject to New York State corporate income tax at a statutory rate of up to
Hong Kong
Two-tier Profits Tax Rates
The two-tier profits tax rates system was introduced under the Inland Revenue (Amendment)(No.3) Ordinance 2018 (“the Ordinance”) of Hong Kong became effective for the assessment year 2018/2019. Under the two-tier profit tax rates regime, the profits tax rate for the first HKD
The provision for current income and deferred taxes of Metaverse HK has been calculated by applying the new tax rate of
The subsidiary, Metaverse Digital Payment Co., Limited incurred corporate income tax payable of $
The statute of limitations for the Internal Revenue Services to assess the income tax returns on a taxpayer expires
In accordance with the Hong Kong profits tax regulations, a tax assessment by the IRD, Inland Revenue Department, may be initiated within
6
| 7. | LEASES |
The Company has operating leases for its office facilities. The Company’s leases have remaining terms of less than year. Leases with an initial term of 12 months or less are not recorded on the balance sheet; the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
| 8. | COMMITMENTS AND CONTINGENCIES |
Capital Commitments
As of June 30, 2026 and December 31, 2025, the Company had capital commitments.
Contingencies
As of June 30, 2026 and through the issuance date of the unaudited condensed consolidated financial statements included in this Form 6-k, the Company does not have any other significant indemnification claims.
| 9. | SHAREHOLDERS’ EQUITY |
Share Options
There was share options granted during the six months ended June 30, 2026 and share options were forfeited nor exercised in the period ended June 30, 2026.
Common Stock
At the April 17, 2026 extraordinary general meeting, shareholders approved a share capital reduction and reorganization, which reduced the par value per Class A Ordinary Share from US$
Pursuant to such board-granted authority, the Company effected an 80-for-1 (1-for-80) share consolidation (reverse stock split) effective May 18, 2026. As a result of this share consolidation, the par value per Class A Ordinary Share was increased from US$
During March 2026, the Company completed a registered direct offering of units consisting of Class A Ordinary Shares and warrants. Subsequent warrant exercise transactions are described in Note 10, Warrant Liabilities, and resulted in increases to common stock and additional paid-in-capital.
7
| 10. | WARRANT LIABILITIES |
On March 11, 2026, NFT Ltd issued
The Company determined that these warrants are free-standing financial instruments that are legally detachable and separately exercisable from the common stock included in the registered direct offering. Management also determined that the warrants are puttable for cash upon a fundamental transaction at the option of the holder and as such required classification as a liability pursuant to ASC 480 “Distinguishing Liabilities from Equity”. The Company had no plans to consummate a fundamental transaction and did not believe a fundamental transaction was likely to occur during the remaining term of the outstanding warrants. In accordance with the accounting guidance, the outstanding warrants were recognized as a warrant liability on the balance sheet and are measured at their inception date fair value and subsequently re-measured at each reporting period with changes being recorded as a component of other income in the consolidated statement of income.
The fair value of the warrant liabilities presented below were measured using a BSM valuation model on March 11, 2026 at the inception day and on March 13, 2026 at the exercised day respectively as follows:
| Warrant liabilities fair value at initial measurement | Warrant outstanding | Fair value per share | Fair value | |||||||||
| $ | $ | |||||||||||
| March 11, 2026 | ||||||||||||
| Loss on change of fair value of warrant liabilities | ||||||||||||
| Fair value as at March 13, 2026 | ||||||||||||
| De-recognition due to cashless exercise on March 13, 2026 | ( | ) | ( | ) | ||||||||
| Fair value as of period ended June 30, 2026 | ||||||||||||
| * | All shares and per share data have been retroactively restated to reflect reverse stock split |
The March Warrant holders exercised all of the March Warrants on a cashless basis on March 13, 2026, and the Company issued
Management performed warrant liability valuation on inception day on March 11, 2026 and exercised day on March 13, 2026 respectively, two valuation reports showed that there was an immaterial change of $
8
The fair value of the warrant liabilities presented below were measured using a BSM valuation methodology. Significant inputs into the respective model at the inception, de-recognition and reporting period measurement dates are summarized as follows:
| Valuation assumptions | Issuance date March 11, 2026 | Period ended March 13, 2026 | Expiration date March 10, 2031 | |||||||||
| Exercised price | $ | $ | $ | |||||||||
| Warrant expiration date | ||||||||||||
| Stock price | $ | $ | ||||||||||
| Interest rate (Annual) | % | % | ||||||||||
| Volatility (Annual) | % | % | ||||||||||
| Time to maturity (Years) | ||||||||||||
| Calculated value per share | $ | $ | ||||||||||
All shares and per share data have been retroactively restated to reflect reverse stock split
| 11. | SUBSEQUENT EVENTS |
Registered Offering Completed August 24, 2026
Subsequent to June 30, 2026, on August 24, 2026, the Company completed a best-efforts registered offering. Actual gross proceeds from the offering totalled $
The closing date occurred after the June 30, 2026 reporting date. No assets, liabilities or equity related to this transaction have been recognised in the accompanying unaudited condensed consolidated financial statements. This transaction constitutes a non-adjusting subsequent event under U.S. GAAP.
Definitive Share Purchase Agreement for Proposed Acquisition of Xihang Technology Limited
Subsequent to June 30, 2026, on August 4, 2026, the Company entered into a share purchase agreement to acquire
9