[S-4/A] Abacus Global Management, Inc. Warrant Amended Business Combination Registration
Nuvve Holding Corp. (NASDAQ: NVVE) filed an 8-K announcing the execution and closing of a firmly underwritten equity offering on 14 July 2025. Under an Underwriting Agreement dated 11 July 2025 with Lucid Capital Markets, the company:
- Issued 3,044,463 new common shares at $0.95 per share and 1,984,940 pre-funded warrants priced at $0.9499 each (exercise price $0.0001).
- Granted the underwriter a 30-day option to purchase up to 754,411 additional shares or pre-funded warrants.
- Generated gross proceeds of approximately $4.8 million before an 8 % underwriting discount and offering expenses.
- Issued representative warrants allowing the underwriter to buy up to 5 % of the securities sold, exercisable for five years at $1.05 (110 % of the public offering price).
Use of proceeds: “general corporate purposes,” which the filing specifies may include strategic investments, M&A, cryptocurrency acquisitions, implementation of a digital-asset treasury strategy, and working capital.
The securities were offered under an effective shelf registration statement (No. 333-288394) declared effective on 7 July 2025 and detailed in final prospectus supplements dated 11 July 2025.
Related press releases announcing the launch (10 July 2025) and pricing (11 July 2025) of the transaction were furnished under Item 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE) ha presentato un modulo 8-K annunciando l'esecuzione e la chiusura di un'offerta azionaria fermamente sottoscritta il 14 luglio 2025. In base a un Accordo di Sottoscrizione datato 11 luglio 2025 con Lucid Capital Markets, la società ha:
- Emesso 3.044.463 nuove azioni ordinarie a 0,95 $ per azione e 1.984.940 warrant pre-finanziati al prezzo di 0,9499 $ ciascuno (prezzo di esercizio 0,0001 $).
- Concesso al sottoscrittore un'opzione di 30 giorni per acquistare fino a 754.411 azioni o warrant pre-finanziati aggiuntivi.
- Generato proventi lordi di circa 4,8 milioni di dollari prima di uno sconto di sottoscrizione dell'8% e delle spese dell'offerta.
- Emesso warrant rappresentativi che consentono al sottoscrittore di acquistare fino al 5% dei titoli venduti, esercitabili per cinque anni a 1,05 $ (110% del prezzo pubblico di offerta).
Utilizzo dei proventi: “scopi aziendali generali”, che il documento specifica possono includere investimenti strategici, fusioni e acquisizioni, acquisizioni di criptovalute, implementazione di una strategia di tesoreria in asset digitali e capitale circolante.
I titoli sono stati offerti ai sensi di una dichiarazione di registrazione a scaffale efficace (n. 333-288394) dichiarata efficace il 7 luglio 2025 e dettagliata nei supplementi finali al prospetto datati 11 luglio 2025.
I comunicati stampa correlati che annunciavano il lancio (10 luglio 2025) e il prezzo (11 luglio 2025) della transazione sono stati forniti ai sensi della voce 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE) presentó un formulario 8-K anunciando la ejecución y cierre de una oferta de acciones firmemente suscrita el 14 de julio de 2025. Bajo un Acuerdo de Suscripción fechado el 11 de julio de 2025 con Lucid Capital Markets, la compañía:
- Emitió 3.044.463 nuevas acciones ordinarias a por acción y 1.984.940 warrants prefinanciados a un precio de $0,9499 cada uno (precio de ejercicio $0,0001).
- Concedió al suscriptor una opción de 30 días para comprar hasta 754.411 acciones adicionales o warrants prefinanciados.
- Generó ingresos brutos de aproximadamente 4,8 millones de dólares antes de un descuento de suscripción del 8% y gastos de la oferta.
- Emitió warrants representativos que permiten al suscriptor comprar hasta el 5% de los valores vendidos, ejercitables durante cinco años a $1,05 (110% del precio público de la oferta).
Uso de los ingresos: “propósitos corporativos generales,” que el documento especifica pueden incluir inversiones estratégicas, fusiones y adquisiciones, adquisiciones de criptomonedas, implementación de una estrategia de tesorería de activos digitales y capital de trabajo.
Los valores se ofrecieron bajo una declaración de registro en estantería efectiva (No. 333-288394) declarada efectiva el 7 de julio de 2025 y detallada en suplementos finales del prospecto fechados el 11 de julio de 2025.
Los comunicados de prensa relacionados que anunciaban el lanzamiento (10 de julio de 2025) y la fijación del precio (11 de julio de 2025) de la transacción fueron presentados bajo el ítem 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE)는 2025년 7월 14일 확정 인수된 주식 공모의 실행 및 마감을 알리는 8-K를 제출했습니다. 2025년 7월 11일 Lucid Capital Markets와 체결된 인수 계약에 따라 회사는:
- 3,044,463주의 신규 보통주를 주당 $0.95에, 1,984,940주의 선납 워런트를 주당 $0.9499에 (행사가 $0.0001) 발행했습니다.
- 인수인에게 30일간 최대 754,411주의 추가 주식 또는 선납 워런트를 매수할 수 있는 옵션을 부여했습니다.
- 8%의 인수 수수료 할인 및 공모 비용 차감 전 약 480만 달러의 총 수익을 창출했습니다.
- 인수인이 판매된 증권의 최대 5%를 5년간 행사가 $1.05 (공모가의 110%)로 매수할 수 있는 대표 워런트를 발행했습니다.
수익금 사용 목적: "일반 법인 목적"으로, 제출서류에는 전략적 투자, 인수합병, 암호화폐 인수, 디지털 자산 재무 전략 실행 및 운영 자본을 포함할 수 있다고 명시되어 있습니다.
증권은 2025년 7월 7일 효력이 발생한 선등록 명세서(번호 333-288394)에 따라 공모되었으며, 2025년 7월 11일 최종 투자설명서 보충서에 상세히 기재되어 있습니다.
거래 개시(2025년 7월 10일) 및 가격 결정(2025년 7월 11일) 관련 보도자료는 항목 7.01에 따라 제출되었습니다.
Nuvve Holding Corp. (NASDAQ : NVVE) a déposé un formulaire 8-K annonçant l'exécution et la clôture d'une offre d'actions fermement souscrite le 14 juillet 2025. En vertu d'un accord de souscription daté du 11 juillet 2025 avec Lucid Capital Markets, la société a :
- Émis 3 044 463 nouvelles actions ordinaires au prix de 0,95 $ par action et 1 984 940 bons de souscription préfinancés au prix de 0,9499 $ chacun (prix d'exercice 0,0001 $).
- Accordé au souscripteur une option de 30 jours pour acheter jusqu'à 754 411 actions ou bons de souscription préfinancés supplémentaires.
- Généré des produits bruts d'environ 4,8 millions de dollars avant une remise de souscription de 8 % et les frais liés à l'offre.
- Émis des bons représentatifs permettant au souscripteur d'acheter jusqu'à 5 % des titres vendus, exerçables pendant cinq ans au prix de 1,05 $ (110 % du prix public de l'offre).
Utilisation des fonds : « fins générales de l'entreprise », que le dépôt précise peuvent inclure des investissements stratégiques, des fusions et acquisitions, des acquisitions de cryptomonnaies, la mise en œuvre d'une stratégie de trésorerie en actifs numériques et le fonds de roulement.
Les titres ont été offerts dans le cadre d'une déclaration d'enregistrement sur étagère effective (n° 333-288394) déclarée effective le 7 juillet 2025 et détaillée dans les suppléments finaux du prospectus datés du 11 juillet 2025.
Les communiqués de presse relatifs au lancement (10 juillet 2025) et à la tarification (11 juillet 2025) de la transaction ont été fournis conformément à l'article 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE) hat am 14. Juli 2025 eine 8-K eingereicht, in der die Durchführung und der Abschluss eines fest unterzeichneten Akti-enangebots bekannt gegeben wurden. Gemäß einem Underwriting-Vertrag vom 11. Juli 2025 mit Lucid Capital Markets hat das Unternehmen:
- 3.044.463 neue Stammaktien zu je 0,95 $ pro Aktie und 1.984.940 vorfinanzierte Optionsscheine zum Preis von 0,9499 $ pro Stück (Ausübungspreis 0,0001 $) ausgegeben.
- Dem Underwriter eine 30-tägige Option eingeräumt, bis zu 754.411 zusätzliche Aktien oder vorfinanzierte Optionsscheine zu erwerben.
- Bruttoerlöse von etwa 4,8 Millionen US-Dollar vor einem 8 % Underwriting-Abschlag und den Angebotskosten erzielt.
- Repräsentative Optionsscheine ausgegeben, die dem Underwriter erlauben, bis zu 5 % der verkauften Wertpapiere zu einem Ausübungspreis von 1,05 $ (110 % des öffentlichen Angebotspreises) für fünf Jahre zu kaufen.
Verwendung der Erlöse: "allgemeine Unternehmenszwecke", die laut Einreichung strategische Investitionen, Fusionen und Übernahmen, Kryptowährungsakquisitionen, Umsetzung einer Digital-Asset-Treasury-Strategie und Betriebskapital umfassen können.
Die Wertpapiere wurden im Rahmen einer wirksamen Shelf-Registrierungserklärung (Nr. 333-288394) angeboten, die am 7. Juli 2025 wirksam wurde, und sind in den endgültigen Prospektergänzungen vom 11. Juli 2025 detailliert beschrieben.
Zugehörige Pressemitteilungen zur Ankündigung des Starts (10. Juli 2025) und der Preisfestsetzung (11. Juli 2025) der Transaktion wurden unter Punkt 7.01 bereitgestellt.
- $4.8 million gross proceeds improve near-term liquidity without incurring debt.
- Immediate exercisability of pre-funded warrants simplifies capital structure once converted.
- Underwriter option could provide additional capital if demand materializes.
- Significant dilution: 3.0 M shares issued plus 2.0 M pre-funded warrants and 5 % representative warrants.
- Offering priced at $0.95, likely at a discount to prevailing market levels, signaling weak demand.
- Proceeds may be used for cryptocurrency acquisitions, introducing non-core risk exposure.
- 8 % underwriting discount reduces net proceeds to the company.
Insights
TL;DR: $4.8 M raise shores up liquidity but meaningfully dilutes common equity at sub-$1 pricing.
The offering injects roughly $4.4 M net (after the 8 % discount) into NVVE, adding short-term flexibility. However, issuing more than 5 M potential new shares (including pre-funded warrants) represents a sizeable dilution for a micro-cap company that recently traded below the $1 listing threshold. Pricing below $1 implies limited institutional demand and underscores balance-sheet pressure. The representative warrants and optional 754 k shares add further overhang. While proceeds can fund growth initiatives, management’s stated intention to allocate capital toward cryptocurrency assets introduces additional volatility and may not align with core EV-grid integration operations. Overall, the transaction is cash-positive but strategically neutral until capital deployment details emerge.
TL;DR: Dilution, crypto-related use of funds, and warrant overhang elevate governance and risk considerations.
The raise triggers immediate dilution and embeds future dilution via pre-funded and representative warrants, potentially eroding shareholder value if growth does not accelerate. The 5-year, 110 % representative warrants align underwriter incentives with market appreciation, yet they increase the fully diluted share count. Management’s plan to devote proceeds to "cryptocurrency acquisitions" and a "digital treasury strategy" extends beyond the company’s core vehicle-to-grid business, raising questions about strategic focus and risk oversight. Investors should monitor board controls over treasury management and any deviation from stated business objectives.
Nuvve Holding Corp. (NASDAQ: NVVE) ha presentato un modulo 8-K annunciando l'esecuzione e la chiusura di un'offerta azionaria fermamente sottoscritta il 14 luglio 2025. In base a un Accordo di Sottoscrizione datato 11 luglio 2025 con Lucid Capital Markets, la società ha:
- Emesso 3.044.463 nuove azioni ordinarie a 0,95 $ per azione e 1.984.940 warrant pre-finanziati al prezzo di 0,9499 $ ciascuno (prezzo di esercizio 0,0001 $).
- Concesso al sottoscrittore un'opzione di 30 giorni per acquistare fino a 754.411 azioni o warrant pre-finanziati aggiuntivi.
- Generato proventi lordi di circa 4,8 milioni di dollari prima di uno sconto di sottoscrizione dell'8% e delle spese dell'offerta.
- Emesso warrant rappresentativi che consentono al sottoscrittore di acquistare fino al 5% dei titoli venduti, esercitabili per cinque anni a 1,05 $ (110% del prezzo pubblico di offerta).
Utilizzo dei proventi: “scopi aziendali generali”, che il documento specifica possono includere investimenti strategici, fusioni e acquisizioni, acquisizioni di criptovalute, implementazione di una strategia di tesoreria in asset digitali e capitale circolante.
I titoli sono stati offerti ai sensi di una dichiarazione di registrazione a scaffale efficace (n. 333-288394) dichiarata efficace il 7 luglio 2025 e dettagliata nei supplementi finali al prospetto datati 11 luglio 2025.
I comunicati stampa correlati che annunciavano il lancio (10 luglio 2025) e il prezzo (11 luglio 2025) della transazione sono stati forniti ai sensi della voce 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE) presentó un formulario 8-K anunciando la ejecución y cierre de una oferta de acciones firmemente suscrita el 14 de julio de 2025. Bajo un Acuerdo de Suscripción fechado el 11 de julio de 2025 con Lucid Capital Markets, la compañía:
- Emitió 3.044.463 nuevas acciones ordinarias a por acción y 1.984.940 warrants prefinanciados a un precio de $0,9499 cada uno (precio de ejercicio $0,0001).
- Concedió al suscriptor una opción de 30 días para comprar hasta 754.411 acciones adicionales o warrants prefinanciados.
- Generó ingresos brutos de aproximadamente 4,8 millones de dólares antes de un descuento de suscripción del 8% y gastos de la oferta.
- Emitió warrants representativos que permiten al suscriptor comprar hasta el 5% de los valores vendidos, ejercitables durante cinco años a $1,05 (110% del precio público de la oferta).
Uso de los ingresos: “propósitos corporativos generales,” que el documento especifica pueden incluir inversiones estratégicas, fusiones y adquisiciones, adquisiciones de criptomonedas, implementación de una estrategia de tesorería de activos digitales y capital de trabajo.
Los valores se ofrecieron bajo una declaración de registro en estantería efectiva (No. 333-288394) declarada efectiva el 7 de julio de 2025 y detallada en suplementos finales del prospecto fechados el 11 de julio de 2025.
Los comunicados de prensa relacionados que anunciaban el lanzamiento (10 de julio de 2025) y la fijación del precio (11 de julio de 2025) de la transacción fueron presentados bajo el ítem 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE)는 2025년 7월 14일 확정 인수된 주식 공모의 실행 및 마감을 알리는 8-K를 제출했습니다. 2025년 7월 11일 Lucid Capital Markets와 체결된 인수 계약에 따라 회사는:
- 3,044,463주의 신규 보통주를 주당 $0.95에, 1,984,940주의 선납 워런트를 주당 $0.9499에 (행사가 $0.0001) 발행했습니다.
- 인수인에게 30일간 최대 754,411주의 추가 주식 또는 선납 워런트를 매수할 수 있는 옵션을 부여했습니다.
- 8%의 인수 수수료 할인 및 공모 비용 차감 전 약 480만 달러의 총 수익을 창출했습니다.
- 인수인이 판매된 증권의 최대 5%를 5년간 행사가 $1.05 (공모가의 110%)로 매수할 수 있는 대표 워런트를 발행했습니다.
수익금 사용 목적: "일반 법인 목적"으로, 제출서류에는 전략적 투자, 인수합병, 암호화폐 인수, 디지털 자산 재무 전략 실행 및 운영 자본을 포함할 수 있다고 명시되어 있습니다.
증권은 2025년 7월 7일 효력이 발생한 선등록 명세서(번호 333-288394)에 따라 공모되었으며, 2025년 7월 11일 최종 투자설명서 보충서에 상세히 기재되어 있습니다.
거래 개시(2025년 7월 10일) 및 가격 결정(2025년 7월 11일) 관련 보도자료는 항목 7.01에 따라 제출되었습니다.
Nuvve Holding Corp. (NASDAQ : NVVE) a déposé un formulaire 8-K annonçant l'exécution et la clôture d'une offre d'actions fermement souscrite le 14 juillet 2025. En vertu d'un accord de souscription daté du 11 juillet 2025 avec Lucid Capital Markets, la société a :
- Émis 3 044 463 nouvelles actions ordinaires au prix de 0,95 $ par action et 1 984 940 bons de souscription préfinancés au prix de 0,9499 $ chacun (prix d'exercice 0,0001 $).
- Accordé au souscripteur une option de 30 jours pour acheter jusqu'à 754 411 actions ou bons de souscription préfinancés supplémentaires.
- Généré des produits bruts d'environ 4,8 millions de dollars avant une remise de souscription de 8 % et les frais liés à l'offre.
- Émis des bons représentatifs permettant au souscripteur d'acheter jusqu'à 5 % des titres vendus, exerçables pendant cinq ans au prix de 1,05 $ (110 % du prix public de l'offre).
Utilisation des fonds : « fins générales de l'entreprise », que le dépôt précise peuvent inclure des investissements stratégiques, des fusions et acquisitions, des acquisitions de cryptomonnaies, la mise en œuvre d'une stratégie de trésorerie en actifs numériques et le fonds de roulement.
Les titres ont été offerts dans le cadre d'une déclaration d'enregistrement sur étagère effective (n° 333-288394) déclarée effective le 7 juillet 2025 et détaillée dans les suppléments finaux du prospectus datés du 11 juillet 2025.
Les communiqués de presse relatifs au lancement (10 juillet 2025) et à la tarification (11 juillet 2025) de la transaction ont été fournis conformément à l'article 7.01.
Nuvve Holding Corp. (NASDAQ: NVVE) hat am 14. Juli 2025 eine 8-K eingereicht, in der die Durchführung und der Abschluss eines fest unterzeichneten Akti-enangebots bekannt gegeben wurden. Gemäß einem Underwriting-Vertrag vom 11. Juli 2025 mit Lucid Capital Markets hat das Unternehmen:
- 3.044.463 neue Stammaktien zu je 0,95 $ pro Aktie und 1.984.940 vorfinanzierte Optionsscheine zum Preis von 0,9499 $ pro Stück (Ausübungspreis 0,0001 $) ausgegeben.
- Dem Underwriter eine 30-tägige Option eingeräumt, bis zu 754.411 zusätzliche Aktien oder vorfinanzierte Optionsscheine zu erwerben.
- Bruttoerlöse von etwa 4,8 Millionen US-Dollar vor einem 8 % Underwriting-Abschlag und den Angebotskosten erzielt.
- Repräsentative Optionsscheine ausgegeben, die dem Underwriter erlauben, bis zu 5 % der verkauften Wertpapiere zu einem Ausübungspreis von 1,05 $ (110 % des öffentlichen Angebotspreises) für fünf Jahre zu kaufen.
Verwendung der Erlöse: "allgemeine Unternehmenszwecke", die laut Einreichung strategische Investitionen, Fusionen und Übernahmen, Kryptowährungsakquisitionen, Umsetzung einer Digital-Asset-Treasury-Strategie und Betriebskapital umfassen können.
Die Wertpapiere wurden im Rahmen einer wirksamen Shelf-Registrierungserklärung (Nr. 333-288394) angeboten, die am 7. Juli 2025 wirksam wurde, und sind in den endgültigen Prospektergänzungen vom 11. Juli 2025 detailliert beschrieben.
Zugehörige Pressemitteilungen zur Ankündigung des Starts (10. Juli 2025) und der Preisfestsetzung (11. Juli 2025) der Transaktion wurden unter Punkt 7.01 bereitgestellt.
TABLE OF CONTENTS
Delaware | 6282 | 85-1210472 | ||||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (IRS Employer Identification Number) | ||||
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | ||||||
Emerging growth company | ☒ | ||||||||
TABLE OF CONTENTS

TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
Page | |||
ABOUT THIS PROSPECTUS/OFFER TO EXCHANGE | ii | ||
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | iii | ||
SUMMARY | 1 | ||
RISK FACTORS | 9 | ||
THE OFFER AND CONSENT SOLICITATION | 13 | ||
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION | 24 | ||
MARKET INFORMATION, DIVIDENDS, AND RELATED STOCKHOLDER MATTERS | 35 | ||
DESCRIPTION OF SECURITIES | 45 | ||
LEGAL MATTERS | 53 | ||
EXPERTS | 53 | ||
WHERE YOU CAN FIND MORE INFORMATION; INCORPORATION BY REFERENCE | 53 | ||
INDEX TO FINANCIAL STATEMENTS | F-1 | ||
FORM OF WARRANT AMENDMENT | A-1 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
• | realize the benefits of our acquisition of Carlisle Management S.C.A. (“CMC”) and Carlisle Investment Group S.A.R.L. (“CIG”, and collectively with CMC, “Carlisle”) consummated on December 2, 2024 (the “Carlisle Acquisition”); |
• | realize the benefits expected from the business combination and related transactions consummated by the Company on June 30, 2023 (the “Business Combination”); |
• | maintain the listing of the Company on a securities exchange; |
• | service, comply with the terms of and refinance at maturity our indebtedness and its impact on our operations; |
• | achieve projections and anticipate uncertainties relating to the business, operations and financial performance of the Company, including: |
○ | expectations with respect to financial and business performance, including financial projections and business metrics and any underlying assumptions thereunder; |
○ | expectations regarding product development and pipeline; |
○ | expectations regarding market size; |
○ | expectations regarding the competitive landscape; |
○ | expectations regarding future acquisitions, partnerships or other relationships with third parties; and |
○ | future capital requirements and sources and uses of cash, including the ability to obtain additional capital in the future; |
• | develop, design and sell services that are differentiated from those of competitors; |
• | retain and hire necessary employees; |
• | attract, train and retain effective officers, key employees or directors; |
• | enhance future operating and financial results; |
• | comply with laws and regulations applicable to its business; |
• | stay abreast of modified or new laws and regulations applying to its business, including privacy regulations; |
• | anticipate the impact of, and response to, new accounting standards; |
• | anticipate the significance and timing of contractual obligations; |
• | maintain key strategic relationships with partners and customers; |
• | obtain approval of the Warrant Amendment and require that all outstanding warrants be exchanged for common shares; |
TABLE OF CONTENTS
• | exchange warrants for common shares pursuant to the Offer, which will increase the number of shares eligible for future resale in the public market and result in dilution to our stockholders; and |
• | the factors described under the section titled “Risk Factors” herein and in our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K filed with the SEC and incorporated by reference herein. |
TABLE OF CONTENTS
The Company | The Company’s mission is to educate all life insurance policy owners that their life insurance policy is personal property and to educate investors about alternatives to traditional investments using lifespan-based products as a core strategy. Abacus is a leading vertically integrated alternative asset manager and market maker, specializing in longevity and actuarial technology. The Company is democratizing the life insurance space through groundbreaking new channels: ABL Tech, ABL Wealth, and ABL Longevity Growth and Income Funds. ABL Wealth was founded by the Company in 2022 to design and build longevity-linked investment products to be offered through the ABL Longevity Growth and Income Funds which are currently in their development stage. ABL Tech leverages proprietary technology to expand the Company’s offerings. Founded in 2022, ABL Tech aggregates and records mortality occurrences in the United States. With this information, the Company can advise and help governments, pensions, unions and asset trackers on ways to efficiently manage their portfolios. Currently, ABL Tech is a small part of our business, providing mortality tracking services to four of the Company’s clients and generating approximately $49,000 in revenue per year. ABL Tech does not play a material role in the Company’s business and operations, and we currently do not have any material commitments for capital expenditures related to ABL Tech. Traditionally, life insurance policies are owned by individuals to insure their lives. Consistent with our mission, we educate policyholders regarding the potential to sell their policies to investors, often at a significant premium to the current cash surrender value. As an alternative asset manager since 2004, we purchase life insurance policies from consumers seeking liquidity and actively manage these policies over time via trading, holding and/or servicing. To date, we have purchased over $5 billion in face value of policies and have helped thousands of clients maximize the value of their life insurance. Over the past 20 years, the Company has built an institutionalized origination and portfolio management process that is supported by a 100+ person team, long-term relationships with over 70 institutional partners and approximately 30,000 financial advisors, and the ability to operate in 49 states. The Company complies with applicable privacy laws to maintain and protect the confidentiality of financial, health and medical information. Abacus is also proud to be a Better Business Bureau Accredited Business with an A+ rating. As one of the leading buyers of life insurance policies in the United States for the last 20 years, we sit at the heart of the life settlements industry. We leverage our strong market position, highly efficient origination platform and proprietary technology to drive our revenue and profitability. The Company and its executive team have deep experience in the life settlement industry. Using this experience, the Company has established | ||
TABLE OF CONTENTS
policies and guidelines with respect to its purchase of universal life, whole life and convertible term life insurance policies. These guidelines focus on the age and health of the insured, whether the insured is a man or a woman, the duration of the underlying life insurance policy, the expected mortality risk and face value of the underlying life insurance policy, the projected internal rate of return of the investment in the underlying life insurance policy after taking into account the cost of making continued premium payments, and the ultimate amount and timing of the death benefit of the underlying life insurance policy. The Company excludes making investments in life insurance policies based on certain types of the primary health impairment associated with the underlying insured to ensure that all policies are purchased in accordance with established industry standards and state law requirements. The Company’s guidelines are designed to allow the Company to target the life insurance policies that it believes have the most upside potential to generate attractive risk-adjusted returns to the Company through either its hold or trade portfolio. Currently, the Company principally invests in non-variable universal life insurance policies and retains the discretion to invest in whole life or convertible term life insurance policies. | |||
Corporate Contact Information | Our corporate headquarters is located in Orlando, Florida. Our principal executive offices are located at 2101 Park Center Drive, Suite 200, Orlando, Florida 32835 and our telephone number is (800) 561-4148. We maintain a website at https:// abacusgm.com where general information about us is available. The information contained on, or that may be accessed through, our website is not part of, and is not incorporated into, this Prospectus/Offer to Exchange or the registration statement of which it forms a part, and the inclusion of our website address in this Prospectus/Offer to Exchange is an inactive textual reference only. | ||
Warrants that Qualify for the Offer | As of June 30, 2025, a total of 11,723,395 public warrants and 8,900,000 private placement warrants, respectively, were outstanding, each exercisable for one common share at a price of $11.50 per share, subject to adjustments pursuant to the Warrant Agreement. Pursuant to the Offer, we are offering up to an aggregate of 4,743,381 common shares in exchange for all of our outstanding warrants. Under the Warrant Agreement, we may call the public warrants for redemption at our option: • in whole and not in part; • at a price of $0.01 per warrant; • upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each warrant holder; and • if, and only if, the last reported sales price of our common shares for any 20 trading days within a 30-trading day period ending three business days before the Company sends the notice of redemption to the warrant holders equals or exceeds $18.00 per share. As of the date of this Prospectus/Offer to Exchange, the foregoing $18.00 price condition has not been satisfied. The private placement warrants will not be redeemable by us so long as they are held by East Sponsor, LLC, a Delaware limited liability company (the “Sponsor”) or its permitted transferees (except as otherwise set forth in the Warrant Agreement). If the private placement warrants are held by holders other than the Sponsor or its permitted transferees, the private placement warrants will be redeemable by the Company in all redemption scenarios. | ||
Market for Our Securities | Our common shares, public warrants and Notes are listed on the Nasdaq under the symbols “ABL,” “ABLLW,” and “ABLLL,” respectively. See the section titled “Market Information, Dividends, and Related Stockholder Matters.” | ||
TABLE OF CONTENTS
The Offer | Each warrant holder who tenders warrants for exchange pursuant to the Offer will receive 0.23 common shares for each warrant so exchanged. No fractional common shares will be issued pursuant to the Offer. In lieu of issuing fractional shares, any holder of warrants who would otherwise have been entitled to receive fractional shares pursuant to the Offer will, after aggregating all such fractional shares of such holder, be paid cash (without interest) in an amount equal to such fractional part of a share multiplied by the last sale price of our common shares on the Nasdaq on the last trading day of the Offer Period, less any applicable withholding taxes. Our obligation to complete the Offer is not conditioned on the receipt of a minimum number of tendered warrants. Holders of the warrants tendered for exchange will not have to pay any of the exercise price for the tendered warrants in order to receive common shares in the exchange. The common shares issued in exchange for the tendered warrants will be unrestricted and freely transferable, as long as the holder is not an affiliate of ours and was not an affiliate of ours within the three months prior to the proposed transfer of such shares. The Offer is being made to all warrant holders except those holders who reside in states or other jurisdictions where an offer, solicitation, or sale would be unlawful (or would require further action in order to comply with applicable securities laws). | ||
The Consent Solicitation | In order to tender warrants in the Offer and Consent Solicitation, holders of each of the public warrants and private placement warrants are required to consent (by executing the Letter of Transmittal and Consent or requesting that their broker or nominee consent on their behalf) to an amendment to the Warrant Agreement governing the warrants as set forth in the Warrant Amendment attached hereto as Annex A. If approved, the Warrant Amendment would permit the Company to require that each warrant that is outstanding upon the closing of the Offer be exchanged for 0.207 common shares, which is a ratio 10% less than the exchange ratio applicable to the Offer. Upon such exchange, no warrants will remain outstanding. Although we intend to require an exchange of all remaining outstanding warrants if the Warrant Amendment is approved, we are not required to effect such an exchange and may defer doing so or not require it at all. Pursuant to the terms of the Warrant Agreement, all except certain specified modifications or amendments require the vote or written consent of holders of 50% of the then outstanding public warrants. Therefore, the adoption of the Warrant Amendment will require the consent of 50% of the holders of the public warrants. Parties representing approximately 18% of our outstanding public warrants and 94% of our outstanding private placement warrants have agreed to tender their warrants (as applicable) in the Offer and to consent to the proposed Warrant Amendment in the Consent Solicitation pursuant to the Tender and Support Agreements. As of July 14, 2025, an additional 7% of the outstanding public warrants have been tendered and have consented to the Warrant Amendment in the Consent Solicitation. Accordingly, if holders of an additional approximately 25% of our outstanding public warrants agree to consent to the Warrant Amendment in the Consent Solicitation, and the other conditions described herein are satisfied or waived, then the Warrant Amendment will be adopted. | ||
Purpose of the Offer and Consent Solicitation | The purpose of the Offer and Consent Solicitation is to attempt to simplify our capital structure and reduce the potential dilutive impact of the warrants, thereby providing us with more flexibility for financing our operations in the future. See the section titled “The Offer and Consent Solicitation - Background and Purpose of the Offer and Consent Solicitation.” | ||
TABLE OF CONTENTS
Offer Period | The Offer and Consent Solicitation will expire on the Expiration Date, which is 11:59 p.m., Eastern Time, on July 29, 2025, or such later time and date to which we may extend. All warrants tendered for exchange pursuant to the Offer and Consent Solicitation, and all required related paperwork, must be received by the exchange agent by the Expiration Date, as described in this Prospectus/Offer to Exchange. If the Offer Period is extended, we will make a public announcement of such extension by no later than 9:00 a.m., Eastern Time, on the next business day following the Expiration Date as in effect immediately prior to such extension. We may withdraw the Offer and Consent Solicitation only if the conditions of the Offer and Consent Solicitation are not satisfied or waived prior to the Expiration Date. Promptly upon any such withdrawal, we will return the tendered warrants (and the related consent to the Warrant Amendment will be revoked). We will announce our decision to withdraw the Offer and Consent Solicitation by disseminating notice by public announcement or otherwise as permitted by applicable law. See the section titled “The Offer and Consent Solicitation - General Terms - Offer Period.” | ||
Amendments to the Offer and Consent Solicitation | We reserve the right at any time or from time to time to amend the Offer and Consent Solicitation, including by increasing or (if the conditions to the Offer are not satisfied) decreasing the exchange ratio of common shares issued for every warrant exchanged or by changing the terms of the Warrant Amendment. If we make a material change in the terms of the Offer and Consent Solicitation or the information concerning the Offer and Consent Solicitation, or if we waive a material condition of the Offer and Consent Solicitation, we will extend the Offer and Consent Solicitation to the extent required by Rules 13e-4(d)(2) and 13e-4(e)(3) under the Exchange Act of 1934, as amended (the “Exchange Act”). See the section titled “The Offer and Consent Solicitation - General Terms - Amendments to the Offer and Consent Solicitation.” | ||
Conditions to the Offer and Consent Solicitation | The Offer is subject to customary conditions, including the effectiveness of the registration statement of which this Prospectus/Offer to Exchange forms a part and the absence of any action or proceeding, statute, rule, regulation, or order that would challenge or restrict the making or completion of the Offer. The Offer is not conditioned upon the receipt of a minimum number of tendered warrants. The Consent Solicitation is conditioned on our receiving the consent of holders of 50% of the outstanding public warrants (which is the minimum threshold required to amend the Warrant Agreement with respect to the public warrants and the private placement warrants). Therefore, the adoption of the Warrant Amendment will require the consent of 50% of the holders of the public warrants. We may waive some of the conditions to the Offer. See the section titled “The Offer and Consent Solicitation - General Terms - Conditions to the Offer and Consent Solicitation.” We may withdraw the Offer and Consent Solicitation only if the conditions to the Offer and Consent Solicitation are not satisfied or waived prior to the Expiration Date. Promptly upon any such termination and withdrawal, we will return the tendered warrants (and the related consent to the Warrant Amendment will be revoked). We will announce our decision to withdraw the Offer and Consent Solicitation by disseminating notice by public announcement or otherwise as permitted by applicable law. See the section titled “The Offer and Consent Solicitation - General Terms - Offer Period.” We will not complete the Offer and Consent Solicitation unless and until the registration statement described above is effective. If the registration statement is not effective at the Expiration Date, we may, in our discretion, extend, suspend, or cancel the Offer and Consent Solicitation, and will inform warrant holders of such event. | ||
TABLE OF CONTENTS
Withdrawal Rights | If you tender your warrants for exchange and change your mind, you may withdraw your tendered warrants (and thereby automatically revoke the related consent to the Warrant Amendment) at any time prior to the Expiration Date, as described in greater detail in the section titled “The Offer and Consent Solicitation - Withdrawal Rights.” If the Offer Period is extended, you may withdraw your tendered warrants (and thereby automatically revoke the related consent to the Warrant Amendment) at any time until the extended Expiration Date. In addition, tendered warrants that are not accepted by us for exchange by August 26, 2025 may thereafter be withdrawn by you until such time as the warrants are accepted by us for exchange. | ||
Participation by Directors, Executive Officers and Affiliates | Certain of our directors, named executive officers and five percent holders of our common shares hold warrants and may participate in the Offer. See the section titled “The Offer and Consent Solicitation - Interests of Directors, Executive Officers, and Others.” | ||
Federal and State Regulatory Approvals | Other than compliance with the applicable federal and state securities laws, no federal or state regulatory requirements must be complied with and no federal or state regulatory approvals must be obtained in connection with the Offer and Consent Solicitation. | ||
Absence of Appraisal or Dissenters’ Rights | Holders of our warrants do not have any appraisal or dissenters’ rights under applicable law in connection with the Offer and Consent Solicitation. | ||
U.S. Federal Income Tax Consequences of the Offer and Consent Solicitation | For those holders of our warrants participating in the Offer and for any holders of our warrants subsequently exchanged for our common stock pursuant to the terms of the Warrant Amendment, we intend to treat the exchange of warrants for our common stock as a “recapitalization” within the meaning of Section 368(a)(1)(E) of the U.S. Internal Revenue Code of 1986, as amended (the “Code”). Under such treatment, (i) you should not recognize any gain or loss on the exchange of warrants for shares of our common stock (except to the extent of any cash payment received in lieu of a fractional share in connection with the Offer or such subsequent exchange), (ii) your aggregate tax basis in our common stock received in the exchange should equal your aggregate tax basis in your warrants surrendered in the exchange (except to the extent of any tax basis allocated to a fractional share for which a cash payment is received in connection with the Offer or such subsequent exchange), and (iii) your holding period for our common stock received in the exchange should include your holding period for the surrendered warrants. However, because there is a lack of direct legal authority regarding the U.S. federal income tax consequences of the exchange of our warrants for our common stock, there can be no assurance in this regard and alternative characterizations are possible by the U.S. Internal Revenue Service (the “IRS”) or a court, including ones that would require U.S. Holders (as defined under “Market Information, Dividends, and Related Stockholder Matters—Material U.S. Federal Income Tax Consequences—U.S. Holders”) to recognize taxable income. If the Warrant Amendment is approved, we intend to treat all warrants not exchanged for common stock in the Offer as having been exchanged for “new” warrants pursuant to the Warrant Amendment and to treat such deemed exchange as a “recapitalization” within the meaning of Section 368(a)(1)(E) of the Code. Under such treatment, (i) you should not recognize any gain or loss on the deemed exchange of warrants for “new” warrants, (ii) your aggregate tax basis in the “new” warrants deemed to be received in the exchange should equal your aggregate tax basis in your existing warrants deemed surrendered in the exchange, and (iii) your holding period for the “new” warrants deemed to be received in the exchange should include your holding period for the warrants deemed surrendered. Because there is a lack of direct legal authority regarding the U.S. federal income tax consequences of a deemed exchange of warrants for “new” warrants pursuant to the Warrant Amendment, there can be no assurance in this regard and alternative characterizations by the IRS or a court are possible, including ones that would require U.S. Holders to recognize taxable income. See | ||
TABLE OF CONTENTS
“Market Information, Dividends, and Related Stockholder Matters—Material U.S. Federal Income Tax Consequences.” | |||
No Recommendation | Neither we nor any of our board of directors, our management, the dealer manager, the exchange agent, the information agent, or any other person makes any recommendation on whether you should tender or refrain from tendering all or any portion of your warrants or consent to the Warrant Amendment, and no one has been authorized by any of them to make such a recommendation. | ||
Risk Factors | For risks related to the Offer and Consent Solicitation, please read the section titled “Risk Factors” beginning on page 9 of this Prospectus/Offer to Exchange. | ||
Exchange Agent | The depositary and exchange agent for the Offer and Consent Solicitation is: | ||
Continental Stock Transfer & Trust Company 1 State Street, 30th Floor New York, New York 10004 | |||
Dealer Manager | The dealer manager for the Offer and Consent Solicitation is: | ||
SG Americas Securities, LLC 245 Park Avenue New York, New York 10167 Attention: Equity Syndicate Desk (10th Floor) Collect: (212) 278-5600 E-mail: US-EQUITY-DEALER-MANAGER@sgcib.com | |||
We have other business relationships with the dealer manager, as described in the section titled “Market Information, Dividends, and Related Shareholder Matters—Dealer Manager.” | |||
Additional Information | We recommend that our warrant holders review the registration statement on Form S-4, of which this Prospectus/Offer to Exchange forms a part, including the exhibits that we have filed with the SEC in connection with the Offer and Consent Solicitation and our other materials that we have filed with the SEC, as well as the other documents we have filed with the SEC that are incorporated herein by reference as described in the section titled “Where You Can Find More Information; Incorporation by Reference,” before making a decision on whether to tender for exchange in the Offer and consent to the Warrant Amendment. All reports and other documents we have filed with the SEC can be accessed electronically on the SEC’s website at www.sec.gov. You should direct questions (1) about the terms of the Offer and Consent Solicitation to the dealer manager at its address and telephone number listed above and (2) about the exchange procedures and requests for additional copies of this Prospectus/Offer to Exchange, the Letter of Transmittal and Consent, or Notice of Guaranteed Delivery to the information agent at the below address and phone number: | ||
D.F. King & Co., Inc. 28 Liberty Street, 53rd Floor New York, New York 10005 Banks and Brokers call: +1 (212) 257-2075 All others call toll free (U.S. only): +1 (866) 796-3441 Email: abacus@dfking.com | |||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | a limited availability of market quotations for the public warrants; |
• | reduced liquidity for the public warrants; and |
• | the risk that any market makers that do initially make a market in our unexchanged public warrants eventually cease to do so. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the registration statement, of which this Prospectus/Offer to Exchange forms a part, shall have become effective under the Securities Act, and shall not be the subject of any stop order or proceeding seeking a stop order; |
• | no action or proceeding by any government or governmental, regulatory, or administrative agency, authority, or tribunal or any other person, domestic or foreign, shall have been threatened in writing, instituted, or pending before any court, authority, agency, or tribunal that directly or indirectly challenges the making of the Offer or the tender of some or all of the warrants pursuant to the Offer or otherwise relates in any manner to the Offer; |
• | there shall not have been any action threatened in writing, instituted, pending, or taken, or approval withheld, or any statute, rule, regulation, judgment, order, or injunction threatened in writing, proposed, sought, promulgated, enacted, entered, amended, enforced, or deemed to be applicable to the Offer or Consent Solicitation or us, by any court or any authority, agency, or tribunal that, in our reasonable judgment, would or might, directly or indirectly, (i) make the acceptance for exchange of, or exchange for, some or all of the warrants illegal or otherwise restrict or prohibit completion of the Offer or Consent Solicitation or (ii) delay or restrict our ability, or render us unable, to accept for exchange or exchange some or all of the warrants; and |
• | there shall not have occurred: (i) any general suspension of trading in securities in U.S. securities or financial markets; (ii) a declaration of a banking moratorium or any suspension of payments in respect to banks in the United States; (iii) any limitation (whether or not mandatory) by any government or governmental, regulatory, or administrative authority, agency, or instrumentality, domestic or foreign, or other event that, in our reasonable judgment, would or would be reasonably likely to affect the extension of credit by banks or other lending institutions; or (iv) a natural disaster, an outbreak of a pandemic or contagious disease, or a commencement or significant worsening of a war or armed hostilities or other national or international calamity, including, but not limited to, catastrophic terrorist attacks against the United States or its citizens, which, in our reasonable judgment, is or may be materially adverse to us or otherwise makes it inadvisable for us to proceed with the Offer and Consent Solicitation. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the tender is made by or through an Eligible Institution; |
• | the exchange agent receives by mail, overnight courier, or electronic mail transmission, prior to the Expiration Date, a properly completed and duly executed Notice of Guaranteed Delivery in the form we have provided with the Letter of Transmittal and Consent, with signatures guaranteed by an Eligible Institution; and |
TABLE OF CONTENTS
• | a confirmation of a book-entry transfer into the exchange agent’s account at DTC of all warrants delivered electronically, together with a properly completed and duly executed Letter of Transmittal and Consent with any required signature guarantees (or, in the case of a book-entry transfer, an Agent’s Message in accordance with ATOP), and any other documents required by the Letter of Transmittal and Consent, must be received by the exchange agent within one day that the Nasdaq is open for trading after the date the exchange agent receives such Notice of Guaranteed Delivery. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
Year Ended December 31, | Three Months Ended March 31, | |||||||||||
2024 | 2023 | 2025 | 2024 | |||||||||
Total revenues | $ 111,923,786 | $ 66,401,451 | $ 44,139,346 | $ 21,487,184 | ||||||||
Operating (loss) income | $(888,304) | $ 24,125,882 | $ 21,026,964 | $2,253,129 | ||||||||
Net (loss) income before provision for income taxes | $ (19,433,299) | $ 10,503,022 | $7,733,111 | $(101,958) | ||||||||
Net (loss) income | $(24,918,037) | $9,034,487 | $5,399,026 | $(1,275,471) | ||||||||
(Loss) earnings per share-basic | $(0.34) | $(0.17) | $0.05 | $(0.02) | ||||||||
(Loss) earnings per share-diluted | $(0.34) | $(0.16) | $0.05 | $(0.02) | ||||||||
Weighted-average stock outstanding-basic(1) | 70,761,830 | 56,951,414 | 96,193,199 | 63,027,246 | ||||||||
Weighted-average stock outstanding-diluted(1) | 70,761,830 | 57,767,898 | 97,498,923 | 63,027,246 | ||||||||
(1) | Both the number of shares outstanding and their par value have been retrospectively recast for all prior periods presented to reflect the par value of the outstanding stock of Abacus Global Management, Inc. as a result of the Business Combination (as defined below). |
December 31, 2024 | December 31, 2023 | March 31, 2025 | |||||||
Total current assets | $ 159,564,646 | $31,776,834 | $61,461,299 | ||||||
Total assets | $ 874,164,752 | $ 331,826,067 | $ 856,509,285 | ||||||
Total current liabilities | $62,466,079 | $23,326,331 | $ 130,800,422 | ||||||
Total liabilities | $ 450,870,080 | $ 167,755,991 | $ 420,930,259 | ||||||
Total stockholders’ equity | $ 423,294,672 | $ 164,070,076 | $ 430,579,026 | ||||||
TABLE OF CONTENTS
Name and Address of Beneficial Holder | Aggregate Number of Public Warrants Beneficially Owned | Percentage of Public Warrants Beneficially Owned | Aggregate Number of Private Placement Warrants Beneficially Owned | Percentage of Private Placement Warrants Beneficially Owned | ||||||||
Executive Officers and Directors | ||||||||||||
Jay J. Jackson | — | —% | — | —% | ||||||||
William H. McCauley | — | —% | — | —% | ||||||||
Todd Sean McNealy | — | —% | — | —% | ||||||||
Adam Gusky | — | —% | — | —% | ||||||||
Karla Radka | — | —% | — | —% | ||||||||
Cornelis Michiel van Katwijk | — | —% | — | —% | ||||||||
Thomas W. Corbett, Jr. | — | —% | — | —% | ||||||||
Mary Beth Schulte | — | —% | — | —% | ||||||||
All current directors and executive officers as a group (8 individuals) | — | —% | — | —% | ||||||||
5% Holders: | ||||||||||||
East Asset Management, LLC(1) | — | —% | 6,621,600 | 74.4% | ||||||||
Lifebridge Holdings, LLC | — | —% | 1,780,000 | 20.0% | ||||||||
Callodine Capital Management, LP | — | —% | 498,400 | 5.6% | ||||||||
(1) | East Asset Management, LLC is the record holder of the private placement warrants reported herein. Trusts controlled by Terrence M. Pegula are the sole members of East Asset Management, LLC. As such, Mr. Pegula may be deemed to have or share beneficial ownership of the private placement warrants held directly by East Asset Management, LLC. Mr. Pegula disclaims any beneficial ownership of the reported private placement warrants. The business address of East Asset Management, LLC is 7777 NW Beacon Square Boulevard, Boca Raton, Florida 33487. |
TABLE OF CONTENTS
• | The historical audited consolidated financial statements of Abacus as of and for the year ended December 31, 2023; |
• | The historical unaudited consolidated financial statements of Abacus as of and for the nine months ended September 30, 2024; |
• | The historical audited financial statements of Carlisle as of and for the years ended December 31, 2023 and December 31, 2022; |
• | The historical unaudited financial statements of Carlisle as of and for the six months ended June 30, 2024; and |
• | The historical audited consolidated financial statements of Abacus Settlements for the six months ended June 30, 2023. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
As of September 30, 2024 | As of June 30, 2024 | As of September 30, 2024 | ||||||||||||||||||||||
Abacus Historical | CARLISLE As Converted | Presentation Adjustments | Transaction Accounting Adjustments | Transaction Financing Adjustments | Combined Pro Formas | |||||||||||||||||||
(A) | (A) | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash and Cash Equivalents | $19,409,615 | $5,047,188 | $(13,300,000) | (C) | $(12,157,258) | (E) | $248,999,545 | |||||||||||||||||
250,000,000 | (D) | |||||||||||||||||||||||
Equity securities, at fair value | 3,019,055 | — | 3,019,055 | |||||||||||||||||||||
Investments | — | 4,875,018 | 289,709 | 5,164,727 | ||||||||||||||||||||
Accounts receivable | 2,232,432 | 19,549,119 | 21,781,551 | |||||||||||||||||||||
Accounts receivable, related party | 83,498 | — | 83,498 | |||||||||||||||||||||
Due from affiliates | 1,279,099 | 1,722,842 | 3,001,941 | |||||||||||||||||||||
Other receivable | — | 7,334,933 | 7,334,933 | |||||||||||||||||||||
Income tax receivables | 2,702,103 | — | 2,702,103 | |||||||||||||||||||||
Prepaid expenses and other current assets | 2,070,875 | — | 2,070,875 | |||||||||||||||||||||
Total Current Assets | 30,796,677 | 38,529,100 | 289,709 | 236,700,000 | (12,157,258) | 294,158,228 | ||||||||||||||||||
Property and equipment, net | 888,519 | — | 888,519 | |||||||||||||||||||||
Intangible assets, net | 24,653,141 | 1,304,930 | 117,695,070 | (B) | 143,653,141 | |||||||||||||||||||
Goodwill | 139,930,190 | — | 43,433,048 | (B) | 183,363,238 | |||||||||||||||||||
Operating right-of-use assets | 2,033,538 | — | 2,033,538 | |||||||||||||||||||||
Life settlement policies, at cost | 1,071,172 | — | 1,071,172 | |||||||||||||||||||||
Life settlement policies, at fair value | 273,249,493 | — | 273,249,493 | |||||||||||||||||||||
Available-for-sale securities, at fair value | 1,185,740 | — | 93,826 | 1,279,566 | ||||||||||||||||||||
Other investments, at cost | 1,850,000 | 4,727,042 | 6,577,042 | |||||||||||||||||||||
Other assets | 1,650,698 | — | 1,650,698 | |||||||||||||||||||||
TOTAL ASSETS | $477,309,168 | $44,561,072 | $383,535 | $397,828,118 | $(12,157,258) | $907,924,635 | ||||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Accounts payable | $— | $3,136,043 | $3,136,043 | |||||||||||||||||||||
Current portion of long-term debt, at fair value | 13,730,026 | 2,194,843 | 15,924,869 | |||||||||||||||||||||
Accrued expenses | 2,535,277 | — | 2,535,277 | |||||||||||||||||||||
Current operating lease liabilities | 413,071 | — | 413,071 | |||||||||||||||||||||
Line of credit | — | 5,734,241 | 5,734,241 | |||||||||||||||||||||
Contract liabilities, deposits on pending settlements | 924,083 | — | 924,083 | |||||||||||||||||||||
Accrued transaction costs | 2,600,000 | — | (2,600,000) | (C) | — | |||||||||||||||||||
Income taxes payable | — | 175,037 | (340,256) | (165,219) | ||||||||||||||||||||
Other current liabilities | 3,659,891 | 1,137,720 | 4,797,611 | |||||||||||||||||||||
Total Current Liabilities | 23,862,348 | 12,377,884 | (340,256) | (2,600,000) | — | 33,299,976 | ||||||||||||||||||
Long-Term debt, related party | 12,157,258 | — | 79,864,888 | (12,157,258) | (E) | 79,864,888 | ||||||||||||||||||
Long-term debt, net | 57,996,997 | 5,357,334 | 63,354,331 | |||||||||||||||||||||
Long-term debt, at fair value, net | 96,358,740 | — | 96,358,740 | |||||||||||||||||||||
Long-term liabilities | — | 5,313,508 | 5,313,508 | |||||||||||||||||||||
Non-current operating lease liabilities | 1,860,736 | — | 1,860,736 | |||||||||||||||||||||
Deferred tax liability | 12,003,461 | — | 95,653 | 24,715,965 | (B) | 36,815,079 | ||||||||||||||||||
Provisions for taxation | — | 1,613,611 | 1,613,611 | |||||||||||||||||||||
Warrant liability | 15,130,000 | — | 15,130,000 | |||||||||||||||||||||
TOTAL LIABILITIES | 219,369,540 | 24,662,337 | (244,603) | 101,980,853 | (12,157,258) | 333,610,869 | ||||||||||||||||||
TABLE OF CONTENTS
As of September 30, 2024 | As of June 30, 2024 | As of September 30, 2024 | ||||||||||||||||||||||
Abacus Historical | CARLISLE As Converted | Presentation Adjustments | Transaction Accounting Adjustments | Transaction Financing Adjustments | Combined Pro Formas | |||||||||||||||||||
(A) | (A) | |||||||||||||||||||||||
COMMITMENTS AND CONTINGENCIES (Note 12) | ||||||||||||||||||||||||
STOCKHOLDERS' EQUITY | ||||||||||||||||||||||||
Preferred stock | — | 133,934 | (133,934) | (B) | — | |||||||||||||||||||
Class A common stock | 7,576 | — | 930 | (B) | 11,006 | |||||||||||||||||||
2,500 | (D) | |||||||||||||||||||||||
Treasury stock-at cost | (12,025,137) | — | (12,025,137) | |||||||||||||||||||||
Additional paid-in capital | 309,655,378 | — | 76,445,070 | (B) | 636,097,948 | |||||||||||||||||||
249,997,500 | (D) | |||||||||||||||||||||||
Retained earnings / (Accumulated deficit) | (39,639,373) | 19,764,801 | 628,138 | (19,764,801) | (B) | (49,711,235) | ||||||||||||||||||
(10,700,000) | (C) | |||||||||||||||||||||||
Accumulated other comprehensive income | 32,721 | — | 32,721 | |||||||||||||||||||||
Noncontrolling interest | (91,537) | — | (91,537) | |||||||||||||||||||||
TOTAL EQUITY | 257,939,628 | 19,898,735 | 628,138 | 295,847,265 | — | 574,313,766 | ||||||||||||||||||
TOTAL LIABILITIES AND EQUITY | $477,309,168 | $44,561,072 | $383,535 | $397,828,118 | $(12,157,258) | $907,924,635 | ||||||||||||||||||
TABLE OF CONTENTS
For the Nine Months Ended September 30, 2024 | For the Nine Months Ended June 30, 2024 | For the Nine Months Ended September 30, 2024 | ||||||||||||||||||||||
Abacus Historical | CARLISLE As Converted | Presentation Adjustments | Transaction Accounting Adjustments | Transaction Financing Adjustments | Combined Pro Formas | |||||||||||||||||||
(AA) | (AA) | |||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||
Total Revenue | $78,711,777 | $20,664,068 | $99,375,845 | |||||||||||||||||||||
Cost of Revenue | ||||||||||||||||||||||||
Total cost of Sales (excluding depreciation and amortization stated below) | 7,652,412 | (19,492) | 7,632,920 | |||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||
Sales and marketing | 6,651,942 | — | 6,651,942 | |||||||||||||||||||||
General and Administrative (including stock-based compensation) | 41,396,346 | 3,181,100 | 44,577,446 | |||||||||||||||||||||
Loss on change in fair value of | 4,036,327 | — | 4,036,327 | |||||||||||||||||||||
Unrealized loss (gain) on | (1,220,161) | — | (109,637) | (1,329,798) | ||||||||||||||||||||
Realized gain on equity securities, at fair value | (856,744) | — | (856,744) | |||||||||||||||||||||
Depreciation and amortization expense | 5,177,785 | 7,823,907 | (47,743) | 9,643,120 | (BB) | 22,597,069 | ||||||||||||||||||
Other external expenses | — | 767,112 | 767,112 | |||||||||||||||||||||
Other operating expenses | — | 329,811 | 329,811 | |||||||||||||||||||||
Total Operating Expenses | 55,185,495 | 12,101,930 | (157,380) | 9,643,120 | — | 76,773,165 | ||||||||||||||||||
Operating income | 15,873,870 | 8,581,630 | 157,380 | (9,643,120) | — | 14,969,760 | ||||||||||||||||||
Other income (expense) | ||||||||||||||||||||||||
Loss on change in fair value of warrant liability | (8,487,040) | — | (8,487,040) | |||||||||||||||||||||
Interest expense | (12,417,946) | (2,325,860) | (3,943,329) | (BB) | 317,301 | (DD) | (18,369,834) | |||||||||||||||||
Interest income | 1,670,828 | 352,992 | 2,023,820 | |||||||||||||||||||||
Other income (expense) | 132,610 | — | 132,610 | |||||||||||||||||||||
Total other (expense) | (19,101,548) | (1,972,868) | — | (3,943,329) | 317,301 | (24,700,444) | ||||||||||||||||||
Net (loss) income before provision for income taxes | (3,227,678) | 6,608,762 | 157,380 | (13,586,449) | 317,301 | (9,730,684) | ||||||||||||||||||
Income tax expense | 2,680,855 | 868,716 | (148,584) | (2,853,154) | (CC) | 66,633 | (CC) | 614,466 | ||||||||||||||||
Net (loss) income | (5,908,533) | 5,740,046 | 305,964 | (10,733,295) | 250,668 | (10,345,150) | ||||||||||||||||||
Less: Net loss attributable to noncontrolling interest | (204,716) | (204,716) | ||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $(5,703,817) | $5,740,046 | $305,964 | $(10,733,295) | $250,668 | $(10,140,434) | ||||||||||||||||||
Loss per Share: | ||||||||||||||||||||||||
Total Basic Loss per Share | $(0.09) | $(0.10) | ||||||||||||||||||||||
Total Dilutive Loss per Share | $(0.09) | $(0.10) | ||||||||||||||||||||||
Weighted Average Common Shares Outstanding | ||||||||||||||||||||||||
Basic | 66,984,401 | 101,284,401 | ||||||||||||||||||||||
Dilutive | 66,984,401 | 101,284,401 | ||||||||||||||||||||||
TABLE OF CONTENTS
For the Year Ended December 31, 2023 | For the Year Ended September 30, 2023 | For the Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||
For the Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||
Abacus Historical | CARLISLE As Converted | Presentation Adjustments | Transaction Accounting Adjustments | Transaction Financing Adjustments | Abacus Settlements Historical | Transaction Accounting Adjustments - Abacus Settlements Acquisition | Combined Pro Formas | ||||||||||||||||||||||||||
(AA) | (AA) | ||||||||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||||
Total Revenue | $66,401,451 | $31,767,997 | $13,184,676 | $111,354,124 | |||||||||||||||||||||||||||||
Cost of Revenue | — | — | — | ||||||||||||||||||||||||||||||
Total cost of Sales (excluding depreciation and amortization stated below) | 6,490,377 | 43,775 | 9,293,303 | 15,827,455 | |||||||||||||||||||||||||||||
Operating Expenses | |||||||||||||||||||||||||||||||||
Sales and marketing | 4,905,747 | — | — | 4,905,747 | |||||||||||||||||||||||||||||
General and Administrative (including stock-based compensation) | 26,482,571 | 5,680,617 | — | 10,700,000 | (EE) | 4,848,580 | 47,711,768 | ||||||||||||||||||||||||||
Loss on change in fair value of debt | 2,356,058 | — | — | 2,356,058 | |||||||||||||||||||||||||||||
Unrealized loss (gain) on investments | (1,369,112) | — | 299,025 | — | (1,070,087) | ||||||||||||||||||||||||||||
Realized gain on equity securities, at fair value | 3,409,928 | — | — | 3,409,928 | |||||||||||||||||||||||||||||
Depreciation and amortization expense | — | 422,934 | (63,085) | 13,412,676 | (BB) | 5,597 | 3,237 | (FF) | 13,781,359 | ||||||||||||||||||||||||
Other external expenses | — | 12,682,524 | — | 12,682,524 | |||||||||||||||||||||||||||||
Other operating expenses | — | 358,731 | — | 358,731 | |||||||||||||||||||||||||||||
Total Operating Expenses | 35,785,192 | 19,144,806 | 235,940 | 24,112,676 | — | 4,854,177 | 3,237 | 84,136,028 | |||||||||||||||||||||||||
Operating income | 24,125,882 | 12,579,416 | (235,940) | (24,112,676) | — | (962,804) | (3,237) | 11,390,641 | |||||||||||||||||||||||||
Other income (expense) | |||||||||||||||||||||||||||||||||
Loss on change in fair value of warrant liability | (4,204,360) | — | — | (4,204,360) | |||||||||||||||||||||||||||||
Interest expense | (9,866,821) | (5,774,097) | (7,886,658) | (BB) | (317,301) | (DD) | (11,725) | (23,856,602) | |||||||||||||||||||||||||
Interest income | 594,764 | (60,214) | 1,917 | 536,467 | |||||||||||||||||||||||||||||
Other income (expense) | (146,443) | — | — | (146,443) | |||||||||||||||||||||||||||||
Total other (expense) | (13,622,860) | (5,834,311) | — | (7,886,658) | (317,301) | (9,808) | — | (27,670,938) | |||||||||||||||||||||||||
Net (loss) income before provision for income taxes | 10,503,022 | 6,745,105 | (235,940) | (31,999,334) | (317,301) | (972,612) | (3,237) | (16,280,297) | |||||||||||||||||||||||||
Income tax expense (benefit) | 1,468,535 | 1,628,186 | (315,058) | (6,719,860) | (CC) | (66,633) | (CC) | 2,289 | (820) | (4,003,361) | |||||||||||||||||||||||
Net (loss) income | 9,034,487 | 5,116,919 | 79,118 | (25,279,474) | (250,668) | (974,901) | (2,417) | (12,276,936) | |||||||||||||||||||||||||
Less: Net loss attributable to noncontrolling interest | (482,139) | — | (482,139) | ||||||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $9,516,626 | $5,116,919 | $79,118 | $(25,279,474) | $(250,668) | $(974,901) | $(2,417) | $(11,794,797) | |||||||||||||||||||||||||
Earnings (Loss) per Share: | |||||||||||||||||||||||||||||||||
Total Basic Earnings (Loss) per Share | $0.17 | $(0.13) | |||||||||||||||||||||||||||||||
Total Dilutive Earnings (Loss) per Share | $0.16 | $(0.13) | |||||||||||||||||||||||||||||||
Weighted Average Common Shares Outstanding | |||||||||||||||||||||||||||||||||
Basic | 56,951,414 | 91,251,414 | |||||||||||||||||||||||||||||||
Dilutive | 57,767,898 | 92,067,898 | |||||||||||||||||||||||||||||||
TABLE OF CONTENTS
1. | Basis of Presentation |
2. | Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2024 |
(A) | The historical financial statements of Abacus have been prepared in accordance with U.S. GAAP and in its presentation and reporting currency of U.S. Dollars. The historical financial statements of Carlisle have been prepared in accordance with Lux GAAP and in its presentation and reporting currency of EUR. Lux GAAP differs from U.S. GAAP in certain material respects and thus may not be comparable to financial information presented by U.S. companies. |
• | The period end exchange rate as of June 30, 2024 of USD 1.00 to EUR 0.9333 for the unaudited pro forma condensed combined balance sheet as of September 30, 2024; |
• | The average exchange rate for the period October 1, 2023 through June 30, 2024 of USD 1.00 to EUR 0.9252 for the unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2024; |
• | The average exchange rate for the period October 1, 2022 through September 30, 2023 of USD 1.00 to EUR 0.9336 for the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023. |
(B) | Reflects the purchase price allocation adjustments to record Carlisle’s assets and liabilities at estimated fair value based on the consideration conveyed. The related income statement adjustments are reflected at (BB). |
TABLE OF CONTENTS
Net Assets Identified | Preliminary Estimate of Fair Value (millions) | ||
Cash and cash equivalents | $5.0 | ||
Investments | 4.9 | ||
Accounts receivable | 19.5 | ||
Due from affiliates | 1.7 | ||
Other receivable | 7.3 | ||
Intangible assets(1) | 119.0 | ||
Goodwill | 43.4 | ||
Other investments, at cost | 4.7 | ||
Accounts payable | (3.1) | ||
Current portion of long-term debt, at fair value | (2.2) | ||
Line of credit | (5.7) | ||
Other current liabilities | (1.1) | ||
Income taxes payable | (0.2) | ||
Long-term debt, net | (5.4) | ||
Long-term liabilities | (5.3) | ||
Deferred tax liability | (24.7) | ||
Provisions for taxation | (1.6) | ||
Total Fair Value | $156.3 | ||
Value Conveyed | |||
Equity consideration(2) | $76.4 | ||
Debt consideration | 79.9 | ||
Total Purchase Consideration | $156.3 | ||
(1) | The intangibles were primarily related to management fees of closed-end and open-end funds and performance fees of closed-end funds. The following is the breakdown of intangibles, including fair value and remaining useful life. |
Fair value | Remaining Useful Life(years) | |||||
Closed-End Funds - Management Fees | 46.0 | 8 | ||||
Closed-End Funds - Performance Fees | 26.0 | 8 | ||||
Open-Ended Funds - Management Fees | 44.0 | 10 | ||||
Trade Name | 2.0 | 10 | ||||
Internally Developed and Used Technology | 1.0 | 5 | ||||
Total Intangible assets | 119.0 | |||||
(2) | Equity consideration was calculated as 9.3 million Abacus shares at a total value of $76.4 million. |
(C) | Reflects the impact of nonrecurring expenses related to estimated transaction costs, primarily comprised of investment banking fees, legal fees, issuance costs, accounting and audit fees, and other related advisory costs. Of this amount, transaction costs of $2.6 million had been incurred and accrued for on Abacus’s balance sheet as of September 30, 2024. The related income statement adjustment is reflected at adjustment (EE). |
(D) | Reflects adjustment to record the proceeds of $250.0 million from the issuance of 25.0 million shares of common stock at the price of approximately $10.0 per share. |
(E) | Reflects the repayment of the existing related party debt obligation of $12.2 million. |
TABLE OF CONTENTS
3. | Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations for the Nine Months ended September 30, 2024 and for the Year ended December 31, 2023 |
(AA) | The historical financial statements of Abacus have been prepared in accordance with U.S. GAAP and in its presentation and reporting currency of U.S. Dollars. The historical financial statements of Carlisle have been prepared in accordance with Lux GAAP and in its presentation and reporting currency of EUR. Lux GAAP differs from U.S. GAAP in certain material respects and thus may not be comparable to financial information presented by U.S. companies. |
• | The period end exchange rate as of June 30, 2024 of USD 1.00 to EUR 0.9333 for the unaudited pro forma condensed combined balance sheet as of June 30, 2024, which are aligned to the periods presented for Carlisle’s historical results: |
• | The period end exchange rate as of June 30, 2024 of USD 1.00 to EUR 0.9333 for the unaudited pro forma condensed combined balance sheet as of September 30, 2024; |
• | The average exchange rate for the period October 1, 2023 through June 30, 2024 of USD 1.00 to EUR 0.9252 for the unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2024; |
• | The average exchange rate for the period October 1, 2022 through September 30, 2023 of USD 1.00 to EUR 0.9336 for the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023. |
(BB) | Reflects the pro forma impacts related to the purchase price allocation discussed at adjustment (B). This includes the following impacts: |
(1) | Amortization expense - Reflects an increase in amortization expense related to intangible assets, calculated based on the estimated remaining useful lives of the identified assets, which are noted at adjustment (A). |
(2) | Interest expense - Reflects an increase in interest expense related to the debt consideration associated with the acquisition of Carlisle, calculated using a fixed interest rate of approximately 9.9%. |
(CC) | Reflects the tax impact of all pro forma adjustments for the nine months ended September 30, 2024, and for the year ended December 31, 2023, calculated using a statutory rate of 21%. |
(DD) | Reflects the elimination of the historical interest expense incurred on the extinguished debt of Abacus’s existing related party debt. |
(EE) | Reflects nonrecurring expense related to estimated transaction costs in the amount of $10.7 million, which are primarily comprised of investment banking fees, legal fees, issuance costs, accounting and audit fees, and other related advisory costs. The related balance sheet adjustment is reflected at adjustment (C). |
(FF) | Reflects the incremental amortization expense related to intangibles. These intangibles include customer relationships, internally developed and used technology, and non-compete agreements, which were previously not present within Abacus Settlements’ historical financial statements and were adjusted to fair value based on the purchase price allocation. The amortization expense for intangibles was calculated on a straight-line basis using the estimated remaining useful lives of the assets, which varied among the different intangibles. |
TABLE OF CONTENTS
4. | Unaudited Pro Forma Net Income Per Share |
Pro forma net income per share-basic and diluted (in thousands except share and per share amounts) | For the Nine Months Ended September 30, 2024 | For the Year Ended December 31, 2023 | ||||
Numerator | ||||||
Pro forma net income allocated to common stock - basic and diluted | $(10,140,434) | $(11,794,797) | ||||
Denominator | ||||||
Pro forma weighted average shares of common stock outstanding - basic | 101,284,401 | 91,251,414 | ||||
Pro forma basic earnings per share | $(0.10) | $(0.13) | ||||
Pro forma weighted average shares of common stock outstanding - diluted | 101,284,401 | 92,067,898 | ||||
Pro forma diluted earnings per share | $(0.10) | $(0.13) | ||||
TABLE OF CONTENTS
Quarter Ended | Low Sales Price of Common Shares | High Sales Price of Common Shares | Low Sales Price of Public Warrants | High Sales Price of Public Warrants | ||||||||
March 31, 2025 | $6.75 | $6.75 | $0.94 | $1.68 | ||||||||
December 31, 2024 | $7.07 | $7.07 | $1.00 | $1.81 | ||||||||
September 30, 2024 | $8.25 | $8.25 | $0.46 | $1.87 | ||||||||
June 30, 2024 | $8.30 | $8.30 | $0.26 | $0.78 | ||||||||
March 31, 2023 | $8.79 | $8.79 | $0.41 | $1.05 | ||||||||
December 30, 2023 | $5.75 | $5.75 | $0.26 | $0.76 | ||||||||
September 30, 2023 | $5.47 | $5.47 | $0.20 | $0.51 | ||||||||
June 30, 2023 | $9.52 | $9.52 | $0.07 | $0.32 | ||||||||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | U.S. expatriates and former citizens or long-term residents of the United States; |
• | persons holding our warrants or common stock as part of a hedge, straddle or other risk reduction strategy or as part of a conversion transaction or other integrated investment; |
• | banks, insurance companies, and other financial institutions; |
• | real estate investment trusts or regulated investment companies; |
• | brokers, dealers or traders in securities; |
• | “controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax; |
• | S corporations, partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes (and investors therein); |
• | tax-exempt organizations or governmental organizations; |
• | persons deemed to sell our warrants or common stock under the constructive sale provisions of the Code; |
• | persons who hold or receive our warrants or common stock pursuant to the exercise of any employee stock option, in connection with the performance of services, or otherwise as compensation; |
• | tax-qualified retirement plans; |
• | “qualified foreign pension funds” as defined in Section 897(1) of the Code and entities all of the interests of which are held by qualified foreign pension funds; |
• | persons who have actually or constructively owned more than 5% of the total fair market value of our common stock, public warrants or private placement warrants, and persons who have actually or constructively owned warrants with a fair market value greater than 5% of the total fair market value of our common stock; and |
• | persons subject to special tax accounting rules as a result of any item of gross income with respect to the warrants or common stock being taken into account in an applicable financial statement. |
TABLE OF CONTENTS
• | an individual who is a citizen or resident of the United States; |
• | a corporation created or organized under the laws of the United States, any state thereof, or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust that (1) is subject to the primary supervision of a U.S. court and the control of one or more “United States persons” (within the meaning of Section 7701(a)(30) of the Code), or (2) has a valid election in effect to be treated as a United States person for U.S. federal income tax purposes. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the Non-U.S. Holder is an individual that was present in the U.S. for 183 days or more during the taxable year of such disposition and certain other requirements are met; |
• | the gain is effectively connected with a trade or business of such Non-U.S. Holder in the United States (and if required by an applicable income tax treaty, is attributable to a U.S. permanent establishment or fixed base maintained by such Non-U.S. Holder); or |
• | we are or have been a “United States real property holding corporation” (“USRPHC”) for U.S. federal income tax purposes at any time during the shorter of the five-year period preceding such disposition and such Non-U.S. Holder’s holding period for our common stock. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption to each warrant holder; |
• | if, and only if, the reported last sale price of the shares of common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, reclassifications, recapitalizations and the like), for any 20 trading days within a 30 trading day period commencing at any time after the warrants become exercisable and ending on the third business day prior to the notice of redemption to warrant holders; and |
• | if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such warrants. |
• | at a price equal to a number of shares of common stock to be determined by reference to the table below, based on the redemption date and the fair market value (as defined above) of the common stock except as otherwise described below; |
• | upon not less than 30 days’ prior written notice of redemption to each public warrant holder; |
• | if, and only if, the last sale price of our common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, reclassifications, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the public warrant holders; and |
• | if, and only if, there is a current registration statement in effect with respect to the shares of common stock underlying such public warrants. |
TABLE OF CONTENTS
Redemption Date (period to expiration of warrants) | Fair Market Value of Common Stock | ||||||||||||||||||||||||||
$10.00 | $11.00 | $12.00 | $13.00 | $14.00 | $15.00 | $16.00 | $17.00 | $18.00 | |||||||||||||||||||
57 months | 0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.365 | ||||||||||||||||||
54 months | 0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.365 | ||||||||||||||||||
51 months | 0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.365 | ||||||||||||||||||
48 months | 0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.365 | ||||||||||||||||||
45 months | 0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.365 | ||||||||||||||||||
42 months | 0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.364 | ||||||||||||||||||
39 months | 0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.364 | ||||||||||||||||||
36 months | 0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.364 | ||||||||||||||||||
33 months | 0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.364 | ||||||||||||||||||
30 months | 0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.364 | ||||||||||||||||||
27 months | 0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.364 | ||||||||||||||||||
24 months | 0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.364 | ||||||||||||||||||
21 months | 0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.364 | ||||||||||||||||||
18 months | 0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.363 | ||||||||||||||||||
15 months | 0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.363 | ||||||||||||||||||
12 months | 0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.363 | ||||||||||||||||||
9 months | 0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.362 | ||||||||||||||||||
6 months | 0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.362 | ||||||||||||||||||
3 months | 0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | ||||||||||||||||||
0 months | — | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 | ||||||||||||||||||
TABLE OF CONTENTS
TABLE OF CONTENTS
Title of the securities | 9.875% Fixed Rate Senior Notes due 2028 | ||
Principal payable at maturity | 100% of the aggregate principal amount. The outstanding principal amount of the notes will be payable on the stated maturity date at the office of the trustee, paying agent and security registrar for the notes or at such other office as we may designate. | ||
Maturity date | The Notes will mature on November 15, 2028. | ||
Interest rate | 9.875% per annum. | ||
Interest periods | The initial interest period is the period from and including the issue date, to, but excluding, the initial interest payment date, and the subsequent interest periods are the periods from and including an interest payment date to, but excluding, the next interest payment date or the stated maturity date, as the case may be. | ||
Interest payment dates | Each February 15, May 15, August 15 and November 15 of each year ending on the maturity date. If an interest payment date falls on a non-business day, the applicable interest payment will be made on the next business day and no additional interest will accrue as a result of such delayed payment. | ||
Interest day count convention | Interest is computed on the basis of a 360-day year consisting of twelve 30-day months. | ||
Record dates | Interest is paid to the person in whose name a note is registered at the close of business on the 15th calendar day (whether or not a business day) preceding the related date an interest payment is due with respect to such note; provided that if the notes are global notes held by DTC, the record date for such notes will be the close of business on the business day preceding the applicable interest payment date. | ||
Ranking | The Notes are the Company’s senior unsecured obligations and will rank: (i) equal in right of payment to the Company’s other outstanding and future senior unsecured indebtedness (including the Company’s $10.5 million Amended and Restated Unsecured Senior Promissory Note, dated as of July 5, 2023); (ii) senior to any of the Company’s existing and future indebtedness that expressly provides it is subordinated to the notes; (iii) effectively subordinated to all of the Company’s existing and future secured indebtedness (including indebtedness that is initially unsecured to which the Company subsequently grants security), to the extent of the value of the assets securing such indebtedness (including the Company’s $150 million senior secured credit facility dated as of December 10, 2024 (the “SSCF”)); and (iv) structurally subordinated to all existing and future indebtedness and other obligations of any of the Company’s subsidiaries (including the guarantees by the Company’s subsidiaries of the SSCF). | ||
Change of control offer to repurchase | If the Company is subject to a Change of Control Repurchase Event (as defined in our Registration Statement on Form S-3, filed with the SEC on January 16, 2025), each holder of the Notes may require the Company to purchase all or a portion of such holder’s notes at a price equal to 100% of their principal amount, plus accrued and unpaid interest thereon, if any, to, but excluding, the date of purchase. | ||
Repayment at holder’s option | The notes are subject to repayment at the option of the holder at any time prior to the maturity date, except as set forth in our Registration Statement on Form S-3, filed with the | ||
TABLE OF CONTENTS
SEC on January 16, 2025, under the section titled “Description of the Notes-Offer to Repurchase Upon a Change of Control Repurchase Event” and will not be entitled to any sinking fund. | |||
Events of default | Events of default include defaults in payment of principal or interest on the Notes, breach of a Note covenant, defaults in payment of debt of over $10 million, and bankruptcy or insolvency. Either the trustee or the holders of 25% of the principal amount of Notes outstanding can generally declare the Notes payable following an event of default. Subject to certain conditions, this declaration may be annulled by the holders of a majority in the principal amount of the Notes. In addition, the holders of a majority in principal amount of notes of all affected series (voting as one class except in the case of events of default regarding a default in any principal, premium or interest payment or deposit of any sinking fund, as to which each series so affected will vote as a separate class) may waive any past default with respect to the notes of such series. | ||
Modification | The Company may amend the indenture in a manner that does not adversely affect the holders in any material respect. The consent of the holders of a majority of the principal amount of Notes outstanding is required to otherwise amend the indenture; provided that certain amendments require the consent of each affected Note holder, including changing the maturity or interest payments dates and reducing the amount of Notes the holders of which are required for indenture amendments or waivers. | ||
Indenture and trustee | The Notes are issued under the indenture, dated as of November 10, 2023, between the Company and U.S. Bank Trust Company, National Association, as trustee, as supplemented by a supplemental indentures relating to the issuance of the notes. | ||
Governing law | The Notes are to be governed by and construed in accordance with the laws of the State of New York. | ||
TABLE OF CONTENTS
• | prior to the date of the transaction, the board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder; |
• | the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced, excluding for purposes of determining the voting stock outstanding (a) those shares owned by persons who are directors and also officers and (b) those shares owned by employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | on or subsequent to the date of the transaction, the business combination is approved by the board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock which is not owned by the interested stockholder. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 28, 2025 (including the portions of our Definitive Proxy Statement on Schedule 14, filed with the SEC on April 28, 2025 incorporated by reference therein); |
• | our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, filed with the SEC on May 8, 2025; |
• | our Current Reports on Form 8-K filed with the SEC on March 5, 2025, March 24, 2025, March 31, 2025, April 2, 2025, May 12, 2025 and June 13, 2025; and |
• | the description of our securities contained in Exhibit 4.11 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 28, 2025, including any further amendment or report filed for the purposes of updating such description. |
TABLE OF CONTENTS
Independent Auditor’s Report on the Annual Accounts | F-2 | ||
Balance Sheet | F-4 | ||
Profit and Loss Account | F-6 | ||
Statement of Cash Flow | F-7 | ||
Statement of Change in Capital and Reserves | F-8 | ||
Notes to the Annual Accounts | F-9 | ||
Interim (Unaudited) Balance Sheet | F-19 | ||
Interim (Unaudited) Profit and Loss Account | F-21 | ||
Interim (Unaudited) Cash Flow Statement | F-22 | ||
Interim (Unaudited) Statement of Change in Capital and Reserves | F-23 | ||
Notes to the Interim (Unaudited) Accounts | F-24 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Exercise professional judgment and maintain professional skepticism throughout the audit. |
• | Identify and assess the risks of material misstatement of the annual accounts, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the annual accounts. |
• | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances6, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed. |
• | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by the Board of Managers of the General Partner, as well as evaluate the overall presentation of the annual accounts. |
• | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. |
TABLE OF CONTENTS
ASSETS | Note | 2023 | 2022 | ||||||
C. Fixed assets | 6,123,364 | 4,528,651 | |||||||
I. Intangible assets | |||||||||
2. Concessions, patents, licenses, trademarks and similar rights and assets, if they were | |||||||||
a) acquired for valuable consideration and need to be amortized | 3 | 1,689,145 | 88,343 | ||||||
II. Tangible assets | |||||||||
3. Other fixtures and fittings, tools and equipment | 4 | 1,740 | 8,340 | ||||||
III. Financial assets | 5 | ||||||||
5. Investments held as fixed assets | 4,432,479 | 4,431,968 | |||||||
D. Current assets | 31,510,493 | 23,286,732 | |||||||
II. Debtors | |||||||||
1. Trade debtors | |||||||||
1. a) becoming due and payable within one year | 6 | 6,235,561 | 5,737,070 | ||||||
1. b) becoming due and payable after more than one year | 6 | 12,790,612 | 9,660,369 | ||||||
3. Amounts owed by undertakings with which the undertaking is linked by virtue of participating interests | |||||||||
3. a) becoming due and payable within one year | 6 | 1,162,129 | 1,466 | ||||||
4. Other debtors | |||||||||
4. a) becoming due and payable within one year | 6 | 5,136,813 | 1,602,056 | ||||||
III. Investments | |||||||||
3. Other investments | 7 | 3,268,839 | — | ||||||
IV. Cash at bank and in hand | 8 | 2,916,539 | 6,285,771 | ||||||
E. Prepayments | — | 60,889 | |||||||
TOTAL ASSETS | 37,633,857 | 27,876,272 | |||||||
TABLE OF CONTENTS
CAPITAL, RESERVES AND LIABILITIES | Note | 2023 | 2022 | ||||||
A. Capital and reserves | 9 | 16,794,995 | 11,433,261 | ||||||
I. Subscribed capital | 125,000 | 125,000 | |||||||
IV. Reserves | |||||||||
1. Legal Reserve | 12,500 | 12,500 | |||||||
4. Other reserves, including the fair value reserve | |||||||||
a) other available reserves | 3,324,000 | — | |||||||
b) other non- available reserves | 894,438 | 586,913 | |||||||
V. Profit or loss brought forward | 6,585,602 | 4,111,099 | |||||||
VI. Profit or loss for the financial year | 5,853,455 | 9,286,707 | |||||||
VII. Interim dividends | — | (2,688,958) | |||||||
B. Provisions | 10 | 2,130,093 | 1,958,606 | ||||||
2. Provisions for taxation | 2,130,093 | 1,958,606 | |||||||
C. Creditors | 11 | 18,708,768 | 14,484,405 | ||||||
1. Debenture loans | |||||||||
a) Convertible loans | |||||||||
i) becoming due and payable within one year | 1,035,640 | 1,016,293 | |||||||
ii) becoming due and payable after more than one year | 5,000,000 | 5,000,000 | |||||||
2. Amounts owed to credit institutions | |||||||||
a) becoming due and payable within one year | 3,679,936 | — | |||||||
4. Trade creditors | |||||||||
4.a) becoming due and payable within one year | 3,197,558 | 3,653,180 | |||||||
4.b) becoming due and payable after one year | 4,850,656 | 3,614,255 | |||||||
8. Other creditors | |||||||||
a) Tax authorities | 107,743 | 212,656 | |||||||
c) Other creditors | |||||||||
8.c) i) becoming due and payable within one year | 837,235 | 988,021 | |||||||
TOTAL CAPITAL, RESERVES AND LIABILITIES | 37,633,857 | 27,876,272 | |||||||
TABLE OF CONTENTS
PROFIT AND LOSS ACCOUNT | Note | 2023 | 2022 | ||||||
1. Net turnover | 12 | 29,672,220 | 35,437,661 | ||||||
5. Raw materials and consumables and other external expenses | (12,402,296) | (13,725,156) | |||||||
a) Raw materials and consumables | (33,322) | (37,267) | |||||||
b) Other external expenses | 13 | (12,368,974) | (13,687,889) | ||||||
6. Staff costs | 14 | (5,071,921) | (6,000,783) | ||||||
a) Wages and salaries | (4,802,991) | (5,731,814) | |||||||
b) Social security costs | |||||||||
ii) other social security costs | (268,930) | (268,969) | |||||||
7. Value adjustments | (614,827) | (75,272) | |||||||
a) in respect of formation expenses and of tangible and intangible fixed assets | (614,827) | (75,272) | |||||||
8. Other operating expenses | 16 | (386,156) | (297,658) | ||||||
11. Other interest receivable and similar income | 29,354 | 348,549 | |||||||
b) other interest and similar income | 29,354 | 348,549 | |||||||
14. Interest payable and similar expenses | (4,419,948) | (4,541,006) | |||||||
b) other interest and similar expenses | (4,419,948) | (4,541,006) | |||||||
15. Tax on profit or loss | 17 | (866,182) | (1,275,622) | ||||||
16. Profit or loss after taxation | 5,940,244 | 9,870,713 | |||||||
17. Other taxes not shown under items 1 to 16 | (86,789) | (584,006) | |||||||
18. Profit or loss for the financial year | 5,853,455 | 9,286,707 | |||||||
TABLE OF CONTENTS
2023 | 2022 | |||||
Operating activities | ||||||
Profit after tax | 5,940,244 | 9,870,713 | ||||
Working capital adjustment | ||||||
Decrease/(increase) in trade and other receivables | (8,324,153) | (4,971,614) | ||||
Decrease/(increase) in prepayment | 60,889 | (60,889) | ||||
(Decrease)/increase in trade and other payables | 525,080 | 58,352 | ||||
Amortization and Depreciation | 614,827 | 75,272 | ||||
Other taxes paid | (86,789) | (584,006) | ||||
(Decrease)/increase in tax accrual | 171,487 | 635,641 | ||||
Net cash flow (used in) from operating activities | (1,098,415) | 5,023,469 | ||||
Investing activities | ||||||
Acquisition of shares in funds | (17,832) | (2,554,649) | ||||
Disposal of shares in funds | 17,321 | 2,550,205 | ||||
Purchase of assets | (2,209,029) | — | ||||
Acquisition bonds portfolio | (3,268,839) | — | ||||
Net cash flow (used in) from investing activities | (5,478,379) | (4,444) | ||||
Financing activities | ||||||
Dividend payments | (491,722) | (3,579,461) | ||||
(Decrease)/increase in interest payables | 57,284 | (166,146) | ||||
(Decrease)/increase in loan received | 3,642,000 | |||||
Net cash flow (used in) from financing activities | 3,207,562 | (3,745,607) | ||||
Net (decrease)/increase in cash and cash equivalents | (3,369,232) | 1,273,418 | ||||
Cash and cash equivalents at the beginning of the year | 6,286,771 | 5,013,353 | ||||
Cash and cash equivalents at the end of the year | 2,917,539 | 6,286,771 | ||||
TABLE OF CONTENTS
Share capital | Legal Reserve | Other Reserves | Profit or loss brought forward | Profit or loss for the financial year | Interim Dividends | Total | |||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||
As at 31 December 2022 | 125,000 | 12,500 | 586,913 | 4,111,099 | 9,286,707 | (2,688,958) | 11,433,261 | ||||||||||||||
Movements for the year | — | — | 3,631,525 | (3,631,525) | — | — | — | ||||||||||||||
Allocation of prior year's result | — | — | 9,286,707 | (9,286,707) | — | — | |||||||||||||||
Dividend 2022 | — | — | (3,180,679) | — | — | (3,180,679) | |||||||||||||||
Interim dividends 2022 | — | — | — | — | 2,688,958 | 2,688,958 | |||||||||||||||
Result of the year | — | — | — | 5,853,455 | — | 5,853,455 | |||||||||||||||
As at 31 December 2023 | 125,000 | 12,500 | 4,218,438 | 6,585,602 | 5,853,455 | — | 16,794,995 | ||||||||||||||
Share capital | Legal Reserve | Other Reserves | Profit or loss brought forward | Profit or loss for the financial year | Interim Dividends | Total | |||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||
As at 31 December 2021 | 125,000 | 12,500 | 434,788 | 1,779,397 | 5,445,207 | (2,070,878) | 5,726,014 | ||||||||||||||
Movements for the year | — | — | 152,125 | (152,125) | — | — | — | ||||||||||||||
Allocation of prior year's result | — | — | — | 5,445,207 | (5,445,207) | — | — | ||||||||||||||
Interim dividend 2021 | — | — | — | (2,070,878) | — | 2,070,878 | — | ||||||||||||||
Dividend 2021 | — | — | — | (890,502) | — | — | (890,502) | ||||||||||||||
Interim dividends 2022 | — | — | — | — | (2,688,958) | (2,688,958) | |||||||||||||||
Result of the year | — | — | — | — | 9,286,707 | — | 9,286,707 | ||||||||||||||
As at 31 December 2022 | 125,000 | 12,500 | 586,913 | 4,111,099 | 9,286,707 | (2,688,958) | 11,433,261 | ||||||||||||||
TABLE OF CONTENTS
• | Luxembourg Life Fund FCP SIF |
• | Long Term Growth Fund SICAV RAIF |
• | Luxembourg Life Fund II FCP RAIF |
TABLE OF CONTENTS
TABLE OF CONTENTS
2023 | 2022 | |||||
Gross book value - opening balance | 430,492 | 430,492 | ||||
Additions | 2,209,029 | — | ||||
Accumulated amortization - opening balance | (342,149) | (275,006) | ||||
Charge for the year | (608,227) | (67,143) | ||||
Accumulated amortization - closing balance | (950,376) | (342,149) | ||||
Net book value - opening balance | 88,343 | 155,486 | ||||
Net book value - closing balance | 1,689,145 | 88,343 | ||||
2023 | 2022 | |||||
Gross book value - opening balance | 96,599 | 96,599 | ||||
Accumulated depreciation - opening balance | (88,259) | (80,130) | ||||
Charge of the year | (6,600) | (8,129) | ||||
Accumulated depreciation - closing balance | (94,859) | (88,259) | ||||
Net book value - opening balance | 8,340 | 16,469 | ||||
Net book value - closing balance | 1,740 | 8,340 | ||||
• | Luxembourg Life Fund - Long Term Growth Fund 2021 |
• | Luxembourg Life Fund - Absolute Return Fund I |
• | Luxembourg Life Fund II - Absolute Return Fund II |
• | Luxembourg Life Fund II - Absolute Return Fund III |
• | Luxembourg Life Fund II - Absolute Return Fund IV |
TABLE OF CONTENTS
2023 | 2022 | |||||
Gross book value - opening balance | 4,431,968 | 4,427,524 | ||||
Additions | 17,832 | 2,554,649 | ||||
Disposals | (17,321) | (2,550,205) | ||||
Gross book value - closing balance | 4,432,479 | 4,431,968 | ||||
Impairment | — | — | ||||
Net book value - closing balance | 4,432,479 | 4,431,968 | ||||
2023 | 2022 | |||||
Trade debtors | 19,026,173 | 15,397,439 | ||||
- Luxembourg Life Fund - Long Term Growth Fund | 336,726 | 476,910 | ||||
- Luxembourg Life Fund - Long Term Growth Fund 2021 | 2,692,971 | 1,952,191 | ||||
- Long Term Growth Fund -compartment A | 23,908 | — | ||||
- Long Term Growth Fund - Air Life Fund II - Lux | 24,482 | — | ||||
- Luxembourg Life Fund - Absolute Return Fund I | 11,716,531 | 8,534,770 | ||||
- Luxembourg Life Fund II - Absolute Return Fund II | 1,762,087 | 1,780,510 | ||||
- Luxembourg Life Fund II - Absolute Return Fund III | 2,387,694 | 2,500,392 | ||||
- Luxembourg Life Fund II - Absolute Return Fund IV | 81,774 | 61,915 | ||||
- Others | — | 90,751 | ||||
Amounts owed by undertakings by virtue of participating interest | 1,162,129 | 1,466 | ||||
Other debtors | 5,136,813 | 1,602,056 | ||||
- Advances to Direct Tax Authorities (ACD) | 1,316,632 | 1,590,048 | ||||
- Shareholders advances | 3,641,000 | — | ||||
- Miscellaneous receivables | 179,181 | 12,008 | ||||
Total | 25,325,115 | 17,000,961 | ||||
TABLE OF CONTENTS
31 December 2023 Trade debtors | Due within one year | Due after more than one year | ||||
- Luxembourg Life Fund - Long Term Growth Fund | 336,726 | — | ||||
- Luxembourg Life Fund - Long Term Growth Fund 2021 | 2,692,971 | — | ||||
- Long Term Growth Fund Compartment A | 23,908 | — | ||||
- Long Term Growth Fund - Air Life Fund II - Lux | 21,618 | 2,865 | ||||
- Luxembourg Life Fund - Absolute Return Fund I | 873,796 | 10,842,735 | ||||
- Luxembourg Life Fund II - Absolute Return Fund II | 807,327 | 954,760 | ||||
- Luxembourg Life Fund II - Absolute Return Fund III | 1,397,441 | 990,252 | ||||
- Luxembourg Life Fund II - Absolute Return Fund IV | 81,774 | — | ||||
Total | 6,235,561 | 12,790,612 | ||||
2022 Trade debtors | Due within one year | Due after more than one year | ||||
Luxembourg Life Fund - Long Term Growth Fund | 476,910 | — | ||||
Luxembourg Life Fund - Long Term Growth Fund 2021 | 1,952,191 | — | ||||
Long Term Growth Fund - A | — | — | ||||
Long Term Growth Fund - Air Life Fund II - Lux | — | — | ||||
Luxembourg Life Fund - Absolute Return Fund I | 885,489 | 7,649,281 | ||||
Luxembourg Life Fund II - Absolute Return Fund II | 831,715 | 948,795 | ||||
Luxembourg Life Fund II - Absolute Return Fund III | 1,510,137 | 990,255 | ||||
Luxembourg Life Fund II - Absolute Return Fund IV | 61,915 | — | ||||
Other debtors | 18,714 | 72,037 | ||||
Total | 5,737,070 | 9,660,369 | ||||
• | One thousand (1,000) General Partner’s Shares with a nominal value of (1) euro each which participate fully in the profits of the Company; |
TABLE OF CONTENTS
• | One hundred eleven thousand four hundred ninety-seven (111,497) Ordinary Shares with a nominal value of one (1) euro each which participate fully in the profits of the Company; |
• | Three (3) Cumulative Preferred Shares with a nominal value of one (1) euro each which receive a cumulative preferred return in an amount determined by the General Partner; and |
• | Twelve thousand five hundred (12,500) Preferred Shares with a nominal value of one (1) euro each which receive a 16% share of gross revenues on an annual basis which is netted against with the receipts of the CoCo Bonds and participate 40% in the capital in the event of an Exit Event as governed by the Shareholders Agreement. |
2023 | 2022 | |||||
Tax provision 2022 | 1,266,619 | 691,987 | ||||
Tax provision 2023 | 863,474 | 1,266,619 | ||||
Total | 2,130,093 | 1,958,606 | ||||
Within one year | After more than one year | 2023 | 2022 | |||||||||
Convertible debenture loans | 1,035,640 | 5,000,000 | 6,035,640 | 6,016,293 | ||||||||
Amounts owed to credit institutions | 3,679,936 | — | 3,679,936 | — | ||||||||
Trade creditors | 3,242,983 | 4,850,656 | 8,093,639 | 7,267,435 | ||||||||
Other creditors | 791,810 | — | 791,810 | 988,021 | ||||||||
Tax authorities | 107,743 | — | 107,743 | 212,656 | ||||||||
Total | 8,858,112 | 9,850,656 | 18,708,768 | 14,484,405 | ||||||||
TABLE OF CONTENTS
2023 | 2022 | |||||
Management Fees | 26,294,468 | 28,359,399 | ||||
Net change in Unrealised foreign exchange gain on Management Fees | — | 3,006,587 | ||||
Performance Fees | 3,377,752 | 4,031,068 | ||||
Net change in Unrealised foreign exchange gain on Performance Fees | — | 15,483 | ||||
Redemption Fees | — | 3,603 | ||||
Marketing Advisory Fees | — | 21,521 | ||||
Total | 29,672,220 | 35,437,661 | ||||
2023 | 2022 | |||||
Retrocessions fees | 9,172,492 | 10,545,338 | ||||
Net change in Unrealised foreign exchange loss on Retrocession fees | — | 1,196,392 | ||||
Commissions and professional fees | 1,662,796 | 675,649 | ||||
Other Charges | 1,322,857 | 1,187,449 | ||||
Audit fees | 210,829 | 83,061 | ||||
Total | 12,368,974 | 13,687,889 | ||||
TABLE OF CONTENTS
2023 | 2022 | |||||
Salaries and wages | 4,802,991 | 5,731,814 | ||||
Social security on salaries and wages | 247,263 | 248,535 | ||||
Supplementary social security bonuses and others | 21,667 | 20,434 | ||||
Total | 5,071,921 | 6,000,783 | ||||
Category | 2023 | 2022 | ||||
Employees | 19 | 17 | ||||
Management | 3 | 3 | ||||
Total | 22 | 20 | ||||
2023 | 2022 | |||||
Software Licenses | 130,277 | 119,044 | ||||
Non-Deductible VAT | 256,350 | 178,614 | ||||
Others | (471) | — | ||||
Total | 386,156 | 297,658 | ||||
2023 | 2022 | |||||
Corporate Income Tax (CIT) | 630,638 | 924,671 | ||||
Municipal Business Tax (MBT) | 232,837 | 341,948 | ||||
CIT and MBT from previous years | 2,707 | 9,003 | ||||
Total | 866,182 | 1,275,622 | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
2023 | 2022 | |||||
EUR | EUR | |||||
Profit or (Loss) Under Lux GAAP | 5,853,455 | 9,286,707 | ||||
Fair value of AFS debt securities: | ||||||
Unrealized gain/(loss) | — | — | ||||
Fair value of investments in the funds: | ||||||
Unrealized gain/(loss) | (279,162) | 72,909 | ||||
Capitalized reorganization costs: | ||||||
Amortization expense reversal | 58,895 | 58,895 | ||||
Recognition of reorganization expenses | — | — | ||||
Income taxes: | ||||||
Deferred tax effect of other US. GAAP adjustments: | ||||||
Fair value of AFS debt securities | — | — | ||||
Fair value of investments in the funds | 69,623 | (18,184) | ||||
Capitalized reorganization costs | (14,688) | (14,688) | ||||
Profit or (Loss) Under U.S. GAAP | 5,688,123 | 9,385,639 | ||||
2023 | 2022 | |||||
EUR | EUR | |||||
Capital and Reserves Under Lux GAAP | 16,794,995 | 11,433,261 | ||||
Fair value of AFS debt securities: | ||||||
Unrealized gain/(loss) | 69,646 | — | ||||
Fair value of investments in the funds: | ||||||
Unrealized gain/(loss) | 168,949 | 448,111 | ||||
Capitalized reorganization costs: | ||||||
Amortization expense reversal | 265,028 | 206,133 | ||||
Recognition of reorganization expenses | (294,476) | (294,476) | ||||
Income taxes: | ||||||
Deferred tax effect of other US. GAAP adjustments: | ||||||
Fair value of AFS debt securities | (17,370) | — | ||||
Fair value of investments in the funds | (42,135) | (111,759) | ||||
Capitalized reorganization costs | 7,344 | 22,033 | ||||
Capital and Reserves Under U.S. GAAP | 16,951,981 | 11,703,303 | ||||
TABLE OF CONTENTS
ASSETS | Notes | 30 June 2024 | 31 December 2023 | ||||||
C. Fixed assets | 3 | 5,629,639 | 6,123,364 | ||||||
I. Intangible assets | |||||||||
2. Concessions, patents, licences, trademarks and similar rights and assets, if they were | |||||||||
a) acquired for valuable consideration and need to be amortized | 1,217,891 | 1,689,479 | |||||||
II. Tangible assets | |||||||||
3. Other fixtures and fittings, tools and equipment | 4 | — | 1,740 | ||||||
III. Financial assets | |||||||||
5. Investments held as fixed assets | 5 | 4,411,748 | 4,432,234 | ||||||
D. Current assets | 35,959,210 | 31,510,493 | |||||||
II. Debtors | 6 | ||||||||
1. Trade debtors | |||||||||
1. a) becoming due and payable within one year | 6 | 5,454,700 | 6,235,561 | ||||||
1. b becoming due and payable after one year | 12,790,494 | 12,790,612 | |||||||
3. Amounts owed by undertakings with which the undertaking is linked by virtue of participating interests | |||||||||
3. a) becoming due and payable within one year | 6 | 1,607,928 | 1,162,129 | ||||||
4. Other debtors | |||||||||
4. a) becoming due and payable within one year | 6 | 6,845,693 | 5,136,813 | ||||||
III. Investments | |||||||||
3. Other investments | 7 | 4,549,854 | 3,268,839 | ||||||
IV. Cash at bank and in hand | 8 | 4,710,541 | 2,916,539 | ||||||
E. Prepayments | — | — | |||||||
TOTAL ASSETS | 41,588,849 | 37,633,857 | |||||||
TABLE OF CONTENTS
CAPITAL, RESERVES AND LIABILITIES | Notes | 30 June 2024 | 31 December 2023 | ||||||
A. Capital and reserves | 9 | 18,571,489 | 16,794,995 | ||||||
I. Subscribed capital | 9.1 | 125,000 | 125,000 | ||||||
IV. Reserves | |||||||||
1. Legal Reserve | 9.2 | 12,500 | 12,500 | ||||||
4. Other reserves, including the fair value reserve | |||||||||
a) other available reserves | 9.3 | 3,324,000 | 3,324,000 | ||||||
b) other non- available reserves | 894,438 | 894,438 | |||||||
V. Profit or loss brought forward | 12,439,058 | 6,585,602 | |||||||
VI. Profit or loss for the financial year | 1,776,493 | 5,853,455 | |||||||
B. Provisions | 10 | 1,505,983 | 2,130,093 | ||||||
2. Provisions for taxation | 1,505,983 | 2,130,093 | |||||||
C. Creditors | 21,511,376 | 18,708,768 | |||||||
1. Debenture loans | |||||||||
a) Convertible loans | |||||||||
i) becoming due and payable within one year | 11.1 | 2,048,447 | 1,035,640 | ||||||
ii) becoming due and payable after more than one year | 11.1 | 5,000,000 | 5,000,000 | ||||||
2. Amounts owed to credit institutions | |||||||||
a) becoming due and payable within one year | 11.2 | 5,351,767 | 3,679,936 | ||||||
4. Trade creditors | |||||||||
4.a) becoming due and payable within one year | 11.3 | 2,926,869 | 3,197,558 | ||||||
4.b) becoming due and payable after one year | 11.3 | 4,959,097 | 4,850,656 | ||||||
8. Other creditors | |||||||||
a) Tax authorities | 11.3 | 163,362 | 107,743 | ||||||
c) Other creditors | |||||||||
8.c)i) becoming due and payable within one year | 11.3 | 1,061,834 | 837,235 | ||||||
TOTAL CAPITAL, RESERVES AND LIABILITIES | 41,588,848 | 37,633,857 | |||||||
TABLE OF CONTENTS
INTERIM PROFIT AND LOSS ACCOUNT | Notes | 30 June 2024 | 30 June 2023 | ||||||
1. Net turnover | 12 | 12,749,036 | 16,669,793 | ||||||
5. Raw materials and consumables and other external expenses | 13 | (5,142,802) | (7,104,668) | ||||||
a) Raw materials and consumables | (8,916) | (17,138) | |||||||
b) Other external expenses | (5,133,886) | (7,087,530) | |||||||
6. Staff costs | 14 | (2,519,076) | (3,321,554) | ||||||
a) Wages and salaries | (2,386,732) | (3,184,425) | |||||||
b) Social security costs | |||||||||
ii) other social security costs | (132,344) | (137,129) | |||||||
7. Value adjustments | 3-4 | (472,994) | (140,781) | ||||||
a) in respect of formation expenses and of tangible and intangible fixed assets | (472,994) | (140,781) | |||||||
8. Other operating expenses | 16 | (208,621) | (174,394) | ||||||
11. Other interest receivable and similar income | 326,590 | (112,658) | |||||||
b) other interest and similar income | 326,590 | (112,658) | |||||||
14. Interest payable and similar expenses | (2,151,899) | (2,131,221) | |||||||
b) other interest and similar expenses | (2,151,899) | (2,131,221) | |||||||
15. Tax on profit or loss | 17 | (779,741) | (667,707) | ||||||
16. Profit or loss after taxation | 1,800,493 | 3,016,810 | |||||||
17. Other taxes not shown under items 1 to 16 | 17 | (24,000) | — | ||||||
18. Profit or loss for the financial year | 1,776,493 | 3,016,810 | |||||||
TABLE OF CONTENTS
30 June 2024 | 30 June 2023 | |||||
Operating activities | ||||||
Profit after tax | 1,800,493 | 3,016,810 | ||||
Working capital adjustment | ||||||
Decrease/(increase) in trade and other receivables | (1,373,700) | (5,071,106) | ||||
Decrease/(increase) in prepayment | — | (22,894) | ||||
(Decrease)/increase in trade and other payables | 117,971 | 1,172,153 | ||||
Amortizations and depreciations | 472,994 | 140,781 | ||||
Other tax paid | (24,000) | — | ||||
(Decrease)/increase in tax accrual | (624,110) | (26,988) | ||||
Net cash flow (used in) from operating activities | 369,648 | (791,243) | ||||
Investing activities | ||||||
Acquisition of shares in funds | — | — | ||||
Disposal of shares in funds | 20,731 | — | ||||
Impairment | — | (265) | ||||
Purchase of assets | — | (2,209,029) | ||||
Acquisition bonds portfolio | (1,281,015) | (2,278,766) | ||||
Net cash flow (used in) from investing activities | (1,260,284) | (4,488,060) | ||||
Financing activities | ||||||
(Decrease)/increase in interest payables | 1,060,638 | 33,748 | ||||
(Decrease)/increase in loan received | 1,624,000 | 2,480,011 | ||||
Net cash flow (used in) from financing activities | 2,684,638 | 2,513,759 | ||||
Net (decrease)/increase in cash and cash equivalents | 1,794,002 | (2,765,544) | ||||
Cash and cash equivalents at the beginning of the year | 2,916,539 | 6,285,771 | ||||
Cash and cash equivalents at the end of the year | 4,710,541 | 3,520,227 | ||||
TABLE OF CONTENTS
Share capital | Legal Reserve | Other Reserves | Profit or loss brought forward | Profit or loss for the financial period | Interim Dividends | Total | |||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||
As at 31 December 2023 | 125,000 | 12,500 | 4,218,438 | 6,585,603 | 5,853,455 | — | 16,794,996 | ||||||||||||||
Movements for the year | — | — | — | 5,853,455 | (5,853,455) | — | — | ||||||||||||||
Allocation of prior year's result | — | — | — | — | — | — | — | ||||||||||||||
Result of the period | — | — | — | — | 1,776,493 | — | 1,776,493 | ||||||||||||||
As at 30 June 2024 | 125,000 | 12,500 | 4,218,438 | 12,439,058 | 1,776,493 | — | 18,571,489 | ||||||||||||||
Share capital | Legal Reserve | Other Reserves | Profit or loss brought forward | Profit or loss for the financial period | Interim Dividends | Total | |||||||||||||||
EUR | EUR | EUR | EUR | EUR | EUR | EUR | |||||||||||||||
As at 31 December 2022 | 125,000 | 12,500 | 586,913 | 4,111,099 | 9,286,707 | (2,688,958) | 11,433,261 | ||||||||||||||
Movements for the year | — | — | — | — | — | — | |||||||||||||||
Allocation of prior year's result | — | — | — | 9,286,707 | (9,286,707) | — | |||||||||||||||
Result of the period | — | — | — | — | 3,016,810 | 3,016,810 | |||||||||||||||
As at 30 June 2023 | 125,000 | 12,500 | 586,913 | 13,397,806 | 3,016,810 | (2,688,956) | 14,450,071 | ||||||||||||||
TABLE OF CONTENTS
• | Luxembourg Life Fund FCP SIF |
• | Long Term Growth Fund SICAV RAIF |
• | Luxembourg Life Fund II FCP RAIF |
TABLE OF CONTENTS
TABLE OF CONTENTS
30 June 2024 | 31 December 2023 | |||||
Gross book value - opening balance | 2,639,521 | 430,492 | ||||
Additions | — | 2,209,029 | ||||
Accumulated amortization - opening balance | (950,376) | (342,149) | ||||
Charge for the period | (471,254) | (608,227) | ||||
Accumulated amortization- closing balance | (1,421,630) | (950,376) | ||||
Net book value - opening balance | 2,160,398 | 88,843 | ||||
Net book value - closing balance | 1,217,891 | 1,689,145 | ||||
June 30, 2024 | 31 December 2023 | |||||
Gross book value - opening balance | 96,599 | 96,599 | ||||
Accumulated depreciation - opening balance | (94,859) | (88,259) | ||||
Charge for the period | (1,740) | (6,600) | ||||
Accumulated depreciation - closing balance | (96,599) | (94,859) | ||||
Net book value - opening balance | 1,740 | 8,340 | ||||
Net book value - closing balance | — | 1,740 | ||||
• | Luxembourg Life Fund - Long Term Growth Fund 2021 |
• | Luxembourg Life Fund - Absolute Return Fund I |
• | Luxembourg Life Fund II - Absolute Return Fund II |
• | Luxembourg Life Fund II - Absolute Return Fund III |
• | Luxembourg Life Fund II - Absolute Return Fund IV |
TABLE OF CONTENTS
June 30, 2024 | 31 December 2023 | |||||
Gross book value - opening balance | 4,432,479 | 4,431,968 | ||||
Additions | — | 17,832 | ||||
Disposals | (20,396) | (17,321) | ||||
Gross book value - closing balance | 4,412,083 | 4,431,968 | ||||
Impairment | (334) | — | ||||
Net book value - closing balance | 4,411,749 | 4,432,479 | ||||
June 30, 2024 | 31 December 2023 | |||||
Trades debtors | 18,245,193 | 19,026,173 | ||||
- Luxembourg Life Fund - Long Term Growth Fund | 312,179 | 336,726 | ||||
- Luxembourg Life Fund - Long Term Growth Fund 2021 | 1,695,869 | 2,692,971 | ||||
- Long Term Growth Fund -compartment A | 15,066 | 23,908 | ||||
- Long Term Growth Fund - Air Life Fund II - Lux | 5,443 | 24,482 | ||||
- Luxembourg Life Fund - Absolute Return Fund I | 11,939,780 | 11,716,531 | ||||
- Luxembourg Life Fund II - Absolute Return Fund II | 1,792,084 | 1,762,087 | ||||
- Luxembourg Life Fund II - Absolute Return Fund III | 2,397,979 | 2,837,694 | ||||
- Luxembourg Life Fund II - Absolute Return Fund IV | 86,793 | 81,774 | ||||
- Others | — | — | ||||
Amounts owed by undertakings by virtue of participating interest | 1,607,928 | 1,162,129 | ||||
Other debtors | 6,845,693 | 5,136,813 | ||||
- Advances to Direct Tax Authorities (ACD) | 1,267,250 | 1,316,632 | ||||
- Shareholders advances | 5,265,000 | 3,641,000 | ||||
- Miscellaneous receivables | 313,443 | 179,181 | ||||
Total | 26,698,814 | 25,325,115 | ||||
Due within one year | After more than one year | |||||
30 June 2024 Trade debtors | ||||||
- Luxembourg Life Fund - Long Term Growth Fund | 312,179 | — | ||||
- Luxembourg Life Fund - Long Term Growth Fund 2021 | 1,695,869 | — | ||||
- Long Term Growth Fund Compartment A | 15,066 | — | ||||
- Long Term Growth Fund - Air Life Fund II - Lux | 2,696 | 2,747 | ||||
- Luxembourg Life Fund - Absolute Return Fund I | 1,097,045 | 10,842,735 | ||||
- Luxembourg Life Fund II - Absolute Return Fund II | 837,324 | 954,760 | ||||
- Luxembourg Life Fund II - Absolute Return Fund III | 1,407,727 | 990,252 | ||||
- Luxembourg Life Fund II - Absolute Return Fund IV | 86,793 | — | ||||
Total | 5,454,700 | 12,790,494 | ||||
TABLE OF CONTENTS
Due within one year | After more than one year | |||||
31 December 2023 Trade debtors | ||||||
- Luxembourg Life Fund - Long Term Growth Fund | 336,726 | — | ||||
- Luxembourg Life Fund - Long Term Growth Fund 2021 | 2,692,971 | — | ||||
- Long Term Growth Fund - A | 23,908 | — | ||||
- Long Term Growth Fund - Air Life Fund II - Lux | 21,618 | 2,865 | ||||
- Luxembourg Life Fund - Absolute Return Fund I | 873,796 | 10,842,735 | ||||
- Luxembourg Life Fund II - Absolute Return Fund II | 807,327 | 954,760 | ||||
- Luxembourg Life Fund II - Absolute Return Fund III | 1,397,441 | 990,252 | ||||
- Luxembourg Life Fund II - Absolute Return Fund IV | 81,774 | — | ||||
Total | 6,235,561 | 12,790,612 | ||||
• | One thousand (1,000) General Partner’s Shares with a nominal value of (1) euro each which participate fully in the profits of the Company; |
• | One hundred eleven thousand four hundred ninety-seven (111,497) Ordinary Shares with a nominal value of one (1) euro each which participate fully in the profits of the Company; |
• | Three (3) Cumulative Preferred Shares with a nominal value of one (1) euro each which receive a cumulative preferred return in an amount determined by the General Partner; and |
• | Twelve thousand five hundred (12,500) Preferred Shares with a nominal value of one (1) euro each. |
TABLE OF CONTENTS
30 June 2024 | |||
Tax provision 2023 | 863,475 | ||
Tax provision Q2 2024 | 642,508 | ||
1,505,983 | |||
31 December 2023 | |||
Tax provision 2022 | 1,266,619 | ||
Tax provision 2023 | 864,474 | ||
Total | 2,130,093 | ||
Within one year | After more than one year | June 30, 2024 | |||||||
Convertible debenture loans | 2,048,447 | 5,000,000 | 7,048,447 | ||||||
Amounts owed to credit institutions | 5,351,767 | — | 5,351,767 | ||||||
Trade creditors | 2,926,869 | 4,959,097 | 7,885,966 | ||||||
Other creditors | 1,061,834 | — | 1,061,834 | ||||||
Tax authorities | 163,362 | — | 163,362 | ||||||
Total | 11,552,279 | 9,959,097 | 21,511,376 | ||||||
Within one year | After more than one year | December 31, 2023 | |||||||
Convertible debenture loans | 1,035,640 | 5,000,000 | 6,035,640 | ||||||
Amounts owed to credit institutions | 3,679,936 | — | 3,679,936 | ||||||
Trade creditors | 3,197,558 | 4,850,656 | 8,048,214 | ||||||
Other creditors | 837,235 | — | 791,810 | ||||||
Tax authorities | 107,743 | — | 107,743 | ||||||
Total | 8,858,112 | 9,850,656 | 18,708,768 | ||||||
TABLE OF CONTENTS
30 June 2024 | 30 June 2023 | |||||
Management Fees | 12,710,413 | 13,292,041 | ||||
Performance Fees | 38,623 | 3,377,752 | ||||
Total | 12,749,036 | 16,669,793 | ||||
30 June 2024 | 30 June 2023 | |||||
Retrocessions fees | 3,719,167 | 5,640,990 | ||||
Commissions and professional fees | 654,460 | 482,906 | ||||
Other Charges | 677,248 | 897,766 | ||||
Audit fees | 82,960 | 65,868 | ||||
Total | 5,133,836 | 7,087,530 | ||||
30 June 2024 | 30 June 2023 | |||||
Salaries and wages | 2,386,732 | 3,184,425 | ||||
Social security on salaries and wages | 132,344 | 137,129 | ||||
Total | 2,159,076 | 3,321,554 | ||||
TABLE OF CONTENTS
30 June 2024 | 30 June 2023 | |||||
Software Licenses | 43,275 | 37,388 | ||||
Non-Deductible VAT | 165,344 | 137,006 | ||||
Total | 208,619 | 174,394 | ||||
TABLE OF CONTENTS
30 June 2024 | 30 June 2023 | |||||
EUR | EUR | |||||
Profit or (Loss) Under Lux GAAP | 1,776,493 | 3,016,810 | ||||
Fair value of AFS debt securities: | ||||||
Unrealized gain/(loss) | — | — | ||||
Fair value of investments in the funds: | ||||||
Unrealized gain/(loss) | 101,437 | (194,219) | ||||
Capitalized reorganization costs: | ||||||
Amortization expense reversal | 29,448 | 29,448 | ||||
Recognition of reorganization expenses | — | — | ||||
Income taxes: | ||||||
Deferred tax effect of other US. GAAP adjustments: | ||||||
Fair value of AFS debt securities | — | — | ||||
Fair value of investments in the funds | (25,298) | 48,438 | ||||
Capitalized reorganization costs | (7,344) | (7,344) | ||||
Interim income tax expense adjustment | 317,561 | 198,688 | ||||
Profit or (Loss) Under U.S. GAAP | 2,192,297 | 3,091,821 | ||||
TABLE OF CONTENTS
30 June 2024 | 31 December 2023 | |||||
EUR | EUR | |||||
Capital and Reserves Under Lux GAAP | 18,571,489 | 16,794,995 | ||||
Fair value of AFS debt securities: | ||||||
Unrealized gain/(loss) | 87,568 | 69,646 | ||||
Fair value of investments in the funds: | ||||||
Unrealized gain/(loss) | 270,385 | 168,949 | ||||
Capitalized reorganization costs: | ||||||
Amortization expense reversal | 294,476 | 265,028 | ||||
Recognition of reorganization expenses | (294,476) | (294,476) | ||||
Income taxes: | ||||||
Deferred tax effect of other US. GAAP adjustments: | ||||||
Fair value of AFS debt securities | (21,839) | (17,370) | ||||
Fair value of investments in the funds | (67,434) | (42,135) | ||||
Capitalized reorganization costs | — | 7,344 | ||||
Interim income tax expense adjustment | 317,561 | — | ||||
Capital and Reserves Under U.S. GAAP | 19,157,730 | 16,951,981 | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
1 | This will be the last sale price of the common stock on The Nasdaq Global Market on the last trading day of the Offer Period (as defined in the Registration Statement on Form S-4 filed with the U.S. Securities and Exchange Commission on June 30, 2025). |
TABLE OF CONTENTS
TABLE OF CONTENTS
ABACUS GLOBAL MANAGEMENT, INC. | |||||||||
By: | |||||||||
Name: | Christopher Romaine | ||||||||
Title: | General Counsel and Corporate Secretary | ||||||||
CONTINENTAL STOCK TRANSFER & TRUST COMPANY, as Warrant Agent | |||||||||
By: | |||||||||
Name: | |||||||||
Title: | |||||||||
TABLE OF CONTENTS

TABLE OF CONTENTS
Item 20. | Indemnification of Directors and Officers. |
TABLE OF CONTENTS
Item 21. | Exhibits and Financial Statement Schedules. |
Exhibit No. | Description | ||
2.1 | Agreement and Plan of Merger, dated as of August 30, 2022, by and among East Resources Acquisition Company, LMA Merger Sub, LLC, Abacus Merger Sub, LLC, Longevity Market Assets, LLC and Abacus Settlements, LLC (Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K (File No. 001-39403), as filed with the SEC on August 30, 2022). | ||
2.2 | First Amendment to Agreement and Plan of Merger, dated as of October 14, 2022, by and among East Resources Acquisition Company, LMA Merger Sub, LLC, Abacus Merger Sub, LLC, Longevity Market Assets, LLC and Abacus Settlements, LLC, incorporated by reference from the Company’s Form 8-K filed October 14, 2022 (Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K (File No. 001-39403), as filed with the SEC on October 14, 2022). | ||
2.3 | Second Amendment to Agreement and Plan of Merger, dated as of April 20, 2023, by and among East Resources Acquisition Company, LMA Merger Sub, LLC, Abacus Merger Sub, LLC, Longevity Market Assets, LLC and Abacus Settlements, LLC (Incorporated by reference to Exhibit 2.1 to the Registrant’s Form 8-K (File No. 001-39403), as filed with the SEC on April 20, 2023). | ||
2.4 | Share Purchase Agreement, by and among Abacus Life, Inc., Carlisle Management Company S.C.A., Carlisle Investment Group S.A.R.L., the Sellers party thereto, Jose Eseteban Casares Garcia, Manorhaven Holdings, LLC, Pacific Current Group Limited, certain equityholders of CMC Vehicle, LLC and Pillo Portsmouth Holding Company, LLC, in its capacity as the Sellers’ Representative thereunder, dated as of July 18, 2024 (incorporated by reference to the Company’s current report on Form 8-K filed on July 18, 2024 as Exhibit 2.1). | ||
3.1 | Second Amended and Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1 of the Company’s Form 8-K filed with the SEC on July 6, 2023). | ||
3.2 | Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Abacus Life, Inc., dated February 27, 2025, incorporated by reference from the Company’s Form 8-K filed March, 5, 2025. | ||
3.3 | Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.2 of the Company’s Form 8-K filed with the SEC on March 5, 2025). | ||
4.1 | Warrant Agreement, dated July 23, 2020 between East Resources Acquisition Company and Continental Stock Transfer & Trust Company, as warrant agent, incorporated by reference from the Company’s Form 8-K filed July 27, 2020. | ||
4.2 | Specimen Common Stock Certificate, incorporated by reference from the Company’s Form S-1 filed July 2, 2020. | ||
4.3 | Specimen Warrant Certificate, incorporated by reference from the Company’s Form S-1 filed July 2, 2020. | ||
4.4 | Unsecured Promissory Note, dated as of June 30, 2023, issued to Sponsor, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
4.5 | Amended and Restated Unsecured Promissory Note, dated as of July 5, 2023, issued to East Asset Management, LLC, incorporated by reference from the Company’s Form 8-K filed July 6, 2023 | ||
4.6 | Description of Abacus Life, Inc. Securities Registered under Section 12 of the Exchange Act (Incorporated by reference to Exhibit 4.14 to the Registrant’s Annual Report on Form 10-K (File No. 001-39403) for the year ended for the year ended December 31, 2023, as filed with the SEC on March 21, 2024). | ||
TABLE OF CONTENTS
Exhibit No. | Description | ||
4.7 | Base Indenture, dated as of November 10, 2023, between the Company and U.S. Bank Trust Company, National Association, as Trustee (incorporated by reference to the Company’s current report on Form 8-K filed on November 10, 2023 as Exhibit 4.1). | ||
4.8 | First Supplemental Indenture, dated as of November 10, 2023, between the Company and U.S. Bank Trust Company, National Association, as Trustee, including the form of 9.875% Fixed Rate Senior Note due 2028 existing notes (incorporated by reference to the Company’s current report on Form 8-K filed on November 10, 2023 as Exhibit 4.2). | ||
4.9 | Second Supplemental Indenture, dated as of December 2, 2024, between the Company and U.S. Bank Trust Company, National Association, as Trustee, including the form of the New Notes (incorporated by reference to the Company’s current report on Form 8-K filed on December 2, 2024 as Exhibit 4.3). | ||
4.10 | Form of 9.875% Fixed Rate Senior Notes due 2028, incorporated by reference from the Company’s Form 8-K filed November 13, 2023. | ||
4.11 | Share Lock-Up and Standstill Agreement, dated as of December 2, 2024, by and among the Company and the Stockholders party thereto (incorporated by reference to the Company’s current report on Form 8-K filed on December 2, 2024 as Exhibit 10.1). | ||
4.12 | Certificate of Designations of Abacus Global Management, Inc., designating the Company’s Series A Convertible Preferred Stock, par value $0.0001 per share, incorporated by reference from the Company’s Form 8-K filed March 24, 2025. | ||
5.1++ | Opinion of Latham & Watkins LLP. | ||
8.1++ | Tax Opinion of Latham & Watkins LLP. | ||
10.1++ | Form of Tender and Support Agreement by and among the Company and the warrant holders party thereto. | ||
10.2 | Equity Registration Rights Agreement, dated as of December 2, 2024, by and among the Company and the Holders of the common stock of the Company named therein (incorporated by reference to Exhibit 10.3 of the Company’s Form 8-K filed with the SEC on December 2, 2024). | ||
10.3 | Notes Registration Rights Agreement, dated as of December 2, 2024, by and among the Company and holders of the notes named therein (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed with the SEC on December 2, 2024). | ||
10.4 | Warrant Forfeiture Agreement, dated as of June 30, 2023, by and among East Resources Acquisition Company and Sponsor incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
10.5 | Amended and Restated Registration Rights Agreement, dated as of June 30, 2023, by and among the Company, Sponsor, certain equityholders of East Resources Acquisition Company named therein and certain equityholders of the LMA and Legacy Abacus named therein, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
10.6 | Letter Agreement, dated as of July 23, 2020, among the Company, its officers and directors and the Sponsor, incorporated by reference from the Company’s Form 8-K filed July 27, 2020. | ||
10.7 | Form of Indemnification Agreement, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
10.8 | Abacus Life, Inc. Amended and Restated 2024 Long-Term Equity Compensation Incentive Plan, incorporated by reference from Appendix A to the Company’s Proxy Statement filed on April 29, 2024. | ||
10.9 | Form of Restricted Stock Unit Award granted under the Abacus Life, Inc. Amended and Restated 2024 Long-Term Equity Compensation Incentive Plan, incorporated by reference from the Company’s Form 8-K filed December 16, 2024. | ||
10.10 | Abacus Life, Inc. 2023 Long-Term Equity Incentive Plan, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
10.11 | Form of Restricted Stock Unit Award granted under the Abacus Life, Inc. 2023 Long-Term Equity Incentive Plan, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
10.12 | Form of Option Award granted under the Abacus Life, Inc. 2023 Long-Term Equity Incentive Plan, incorporated by reference from the Company’s Form 8-K filed July 6, 2023. | ||
TABLE OF CONTENTS
Exhibit No. | Description | ||
10.13 | Credit Agreement, dated as of December 10, 2024, by and among Abacus Life, Inc. as the Borrower, GLAS USA LLC, as the Administrative Agent, GLAS AMERICAS LLC, as the Collateral Agent and the Lenders from time to time party thereto, incorporated by reference from the Company’s Form 8-K filed December 10, 2024. | ||
10.14 | Security Agreement, dated as of December 10, 2024, by and among the Grantors party thereto and GLAS USA LLC as Collateral Agent, incorporated by reference from the Company’s Form 8-K filed December 10, 2024. | ||
10.15 | Guaranty, dated as of December 10, 2024 among Abacus Life, Inc. the Guarantors party thereto, and GLAS USA LLC as Administrative Agent, incorporated by reference from the Company’s Form 8-K filed December 10, 2024. | ||
10.16 | Form of Employment Agreement, incorporated by reference from the Company’s Form S-1 filed July 25, 2023. | ||
10.17 | Sponsor Support Agreement, dated as of August 30, 2022, by and among the East Resources Acquisition Company, Sponsor, LMA and Legacy Abacus, incorporated by reference from the Company’s Form 8-K filed August 30, 2022. | ||
10.18 | Amendment No. 1 to the Sponsor Support Agreement, dated as of December 20, 2023, by and among Abacus Life, Inc., Longevity Market Assets, LLC, Abacus Settlements, LLC and East Sponsor, LLC, incorporated by reference from the Company’s 8-K filed December 29, 2023. | ||
10.19 | Company Support Agreement, dated as of August 30, 2022, by and among East Resources Acquisition Company, LMA, Legacy Abacus and the other parties signatory thereto, incorporated by reference from the Company’s Form 8-K filed August 30, 2022. | ||
10.20 | Amendment No. 1 to the Company Support Agreement, dated as of December 20, 2023, by and among Abacus Life, Inc., Longevity Market Assets, LLC, Abacus Settlements, LLC, T. Sean McNealy, K. Scott Kirby, Matthew A, Ganovsky incorporated by reference from the Company’s 8-K filed December 29, 2023. | ||
10.21 | Form of Abacus Option Agreement 2024 Plan, incorporated by reference to Exhibit 10.21 to the Company’s Annual Report on Form 10-K filed March 28, 2025. | ||
10.22 | Form of Abacus RSU Agreement 2024 Plan, incorporated by reference to Exhibit 10.22 to the Company’s Annual Report on Form 10-K filed on March 28, 2025. | ||
10.23+ | Dealer Manager Agreement, dated as of July 15, 2025, by and among Abacus Global Management, Inc. and SG Americas Securities, LLC, as dealer manager. | ||
23.1+ | Consent of Independent Registered Public Accounting Firm (Grant Thornton LLP). | ||
23.2+ | Consent of Independent Registered Public Accounting Firm (Grant Thornton LLP). | ||
23.3+ | Consent of Independent Auditors (KPMG Luxembourg - KPMG Audit S.à r.l.). | ||
23.4++ | Consent of Latham & Watkins LLP (included in Exhibit 5.1). | ||
23.5++ | Consent of Latham & Watkins LLP (included in Exhibit 8.1). | ||
24.1++ | Power of Attorney (included on signature page to the initial filing of this registration statement). | ||
99.1+ | Form of Letter of Transmittal and Consent. | ||
99.2++ | Form of Notice of Guaranteed Delivery. | ||
99.3+ | Form of Letter to Brokers, Dealers, Commercial Banks, Trust Companies, and Other Nominees. | ||
99.4+ | Form of Letter to Clients of Brokers, Dealers, Commercial Banks, Trust Companies, and Other Nominees. | ||
107++ | Filing Fee Table. | ||
+ | Filed herewith. |
++ | Previously filed. |
Item 22. | Undertakings. |
(a) | The undersigned registrant hereby undertakes: |
(i) | to file, during any period during which offers or sales are being made, a post-effective amendment to this registration statement: |
(A) | to include any prospectus required by Section 10(a)(3) of the U.S. Securities Act of 1933, as amended (the “Securities Act”); |
TABLE OF CONTENTS
(B) | to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) (§ 230.424(b) of this chapter) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement; and |
(C) | to include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; |
(ii) | that, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof; |
(iii) | to remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering; |
(iv) | that, for the purpose of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness; provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use; and |
(v) | that, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(A) | any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(B) | any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(C) | the portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(D) | any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
(b) | The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act, each filing of the registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Exchange Act (and, where applicable, each filing of an employee benefit plan’s annual report |
TABLE OF CONTENTS
(c) | The undersigned registrant hereby undertakes that: |
(i) | prior to any public reoffering of the securities registered hereunder through use of a prospectus which is a part of this registration statement, by any person or party who is deemed to be an underwriter within the meaning of Rule 145(c), the issuer undertakes that such reoffering prospectus will contain the information called for by the applicable registration form with respect to reofferings by persons who may be deemed underwriters, in addition to the information called for by the other items of the applicable form; and |
(ii) | every prospectus: (i) that is filed pursuant to paragraph (1) immediately preceding, or (ii) that purports to meet the requirements of Section 10(a)(3) of the Securities Act and is used in connection with an offering of securities subject to Rule 415, will be filed as a part of an amendment to the registration statement and will not be used until such amendment is effective, and that, for purposes of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(d) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers, and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that, in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer, or controlling person of the registrant in the successful defense of any action, suit, or proceeding) is asserted by such director, officer, or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
(e) | The undersigned registrant hereby undertakes to respond to requests for information that is incorporated by reference into the prospectus pursuant to Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of such request, and to send the incorporated documents by first class mail or other equally prompt means. This includes information contained in documents filed subsequent to the effective date of the registration statement through the date of responding to the request. |
(f) | The undersigned registrant hereby undertakes to supply by means of a post-effective amendment all information concerning a transaction, and the company being acquired involved therein, that was not the subject of and included in the registration statement when it became effective. |
TABLE OF CONTENTS
ABACUS GLOBAL MANAGEMENT, INC. | ||||||
By: | /s/ Jay J. Jackson | |||||
Jay J. Jackson | ||||||
Chairman of the Board, President and Chief Executive Officer | ||||||
Signature | Title | Date | ||||
/s/ Jay J. Jackson | Director, President and Chief Executive Officer (Principal Executive Officer) | July 15, 2025 | ||||
Jay J. Jackson | ||||||
* | Chief Financial Officer (Principal Accounting and Financial Officer) | July 15, 2025 | ||||
William H. McCauley | ||||||
* | Director | July 15, 2025 | ||||
Todd Sean McNealy | ||||||
* | Director | July 15, 2025 | ||||
Adam Gusky | ||||||
* | Director | July 15, 2025 | ||||
Karla Radka | ||||||
* | Director | July 15, 2025 | ||||
Cornelis Michiel van Katwijk | ||||||
* | Director | July 15, 2025 | ||||
Thomas W. Corbett, Jr. | ||||||
* | Director | July 15, 2025 | ||||
Mary Beth Schulte | ||||||
* | Signed by Jay J. Jackson pursuant to the terms of the power of attorney signed by each individual and previously filed with this Registration Statement on June 30, 2025. |