Company: ILLRW
Filing Date: 2025-01-24
Form Type: S-1
Source: 0001213900-25-006210
Chunk: 303

Company: Triller Group Inc.
Filing Date: 2025-01-24
Form: S-1
Chunk 303
---
469,352 | ) |     | $           | (51,973,861 | ) |     | $             |  20,059,721 |   |

| 

# | Giving                                                                               
 retroactive effect to the forward stock split and reverse stock split (see Note 14). |

<div align='center'>See accompanying
notes to unaudited condensed consolidated financial statements.

F-4

TRILLER GROUP INC.

(Formerly AGBA Group Holding Limited)

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Currency expressed in United States Dollars (“US$”))</div>

| Cash flows from operating activities:                                                    |     | For the nine months ended 
 September 30,             
 2024                      |             |   |     | 2023 |             |   |
|:-----------------------------------------------------------------------------------------|:----|:--------------------------|------------:|:--|:----|:-----|------------:|:--|
| Net loss                                                                                 |     | $                         | (28,849,026 | ) |     | $    | (35,578,728 | ) |
| Adjustments to reconcile net loss to net cash used in operating activities               |     |                           |             |   |     |      |             |   |
| Share-based compensation expense                                                         |     |                           |   6,359,906 |   |     |      |  11,979,200 |   |
| Non-cash lease expense                                                                   |     |                           |   1,927,851 |   |     |      |     854,470 |   |
| Depreciation on property and equipment, net                                              |     |                           |      68,705 |   |     |      |     238,315 |   |
| Interest income on loans receivable, net                                                 |     |                           |    (123,468 | ) |     |      |    (117,805 | ) |
| Interest income on notes receivable, net                                                 |     |                           |           — |   |     |      |     (23,217 | ) |
| Interest income on promissory notes receivable from Triller LLC                          |     |                           |    (369,339 | ) |     |      |           — |   |
| Interest expense on convertible promissory notes payable, net                            |     |                           |   1,123,273 |   |     |      |           —