Form 8-K/A
8-K/A — LQR House Inc.
Accession: 0001213900-26-087324
Filed: 2026-08-10
Period: 2026-04-11
CIK: 0001843165
SIC: 2080 (BEVERAGES)
Item: Completion of Acquisition or Disposition of Assets
Item: Financial Statements and Exhibits
Documents
8-K/A — ea0297286-8ka1_lqr.htm (Primary)
EX-23.1 — CONSENT OF ENROME LLP, THE INDEPENDENT AUDITOR OF FUSION FIVE CONTINENTS SECURITIES LIMITED (ea029728601ex23-1.htm)
EX-99.1 — AUDITED FINANCIAL STATEMENTS OF FUSION FIVE CONTINENTS SECURITIES LIMITED AS OF MARCH 31, 2026 AND 2025 AND FOR THE YEARS THEN ENDED (ea029728601ex99-1.htm)
EX-99.2 — UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION AS OF MARCH 31, 2026, FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND FOR THE YEAR ENDED DECEMBER 31, 2025 (ea029728601ex99-2.htm)
GRAPHIC (ea029728601_ex23-1img1.jpg)
XML — IDEA: XBRL DOCUMENT (R1.htm)
8-K/A — AMENDMENT NO. 1 TO FORM 8-K
8-K/A (Primary)
Filename: ea0297286-8ka1_lqr.htm · Sequence: 1
true
0001843165
0001843165
2026-04-11
2026-04-11
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
8-K/A
(Amendment
No. 1)
PURSUANT
TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported): April 11, 2026
Commission
file number: 001-41778
LQR House Inc.
(Exact
name of registrant as specified in its charter)
Delaware
86-1604197
(State or other jurisdiction
of
incorporation or organization)
(I.R.S. Employer
Identification No.)
6538 Collins Ave. Suite 344
5306
Six Forks Rd Ste 107 PMB1290
Miami Beach, Florida 33141
Raleigh,
NC 27609
(Address
of principal executive offices) (Zip Code)
(Address
of principal executive offices) (Zip Code)
(Address
of principal executive offices, including zip code)
Tel:
(786) 389-9771
(Registrant’s
telephone number, including area code)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions:
☐
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common Stock, $0.0001 par value per share
YHC
The
Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth
company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange
Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company ☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory
Note
This
Amendment No. 1 to the Current Report on Form 8-K (this “Amendment”) amends the Current Report on Form 8-K filed by
LQR House Inc. (the “Company”) with the U.S. Securities and Exchange Commission on April 15, 2026 (the “Original
Report”), which reported, among other matters, the Company’s entry into a Share Purchase Agreement (the “Agreement”)
with Fusion Five Continents Securities Limited, a New Zealand limited company (the “Target”), and Dean Shields, as
seller, pursuant to which the Company agreed to acquire all of the issued and outstanding shares of the Target in multiple closings.
This Amendment is being filed to (i) provide the information required
by Item 2.01 of Form 8-K with respect to the Company’s acquisition of 24% of the outstanding shares of the Target on April 24, 2026
and (ii) provide the financial statements of Fusion Five Continents Securities Limited required by Item 9.01(a) of Form 8-K and the pro
forma financial information required by Item 9.01(b) of Form 8-K, which were not included in the Original Report. The financial statements and pro forma financial information required by Items 9.01(a) and 9.01(b) of Form 8-K are being filed pursuant
to Item 9.01(a)(4) of Form 8-K, which permits such information to be filed by amendment not later than 71 calendar days after the date
on which the initial report on Form 8-K reporting the acquisition was required to be filed.
Except as set forth herein, this Amendment does
not modify or update any other disclosure contained in the Original Report. This Amendment should be read in conjunction with the Original
Report and the Company’s other filings with the Commission.
Item 2.01. Completion of Acquisition or Disposition
of Assets.
On April 24, 2026, the Company completed the
initial closing contemplated by the Agreement and acquired 2,400 ordinary shares of the Target, representing 24% of the outstanding
shares of the Target. On June 1, 2026, the Company completed an additional closing under the Agreement, acquiring an additional
3,000 ordinary shares of the Target, representing an additional 30% of the Target’s outstanding shares, resulting in the Company owning 54% of the
Target’s outstanding shares.
The information set forth under Item 1.01 of the
Original Form 8-K is incorporated by reference into this Item 2.01.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.
The audited financial statements of the Target as of March 31, 2026 and 2025, and for the years then ended, together with the notes thereto
and the report of the independent registered public accounting firm thereon, are filed as Exhibit 99.1 to this Amendment and are incorporated
herein by reference.
(b) Pro Forma Financial Information.
The unaudited pro forma condensed combined balance
sheet of the Company and the Target as of March 31, 2026, the unaudited pro forma condensed combined statement of operations for the year
ended December 31, 2025 and the three months ended March 31, 2026, and the related notes thereto, are filed as Exhibit 99.2 to this Amendment
and are incorporated herein by reference.
1
(d)
Exhibits.
Exhibit
Number
Description
23.1
Consent of Enrome LLP, the independent auditor of Fusion Five Continents Securities Limited
99.1
Audited Financial Statements of Fusion Five Continents Securities Limited as of March 31, 2026 and 2025 and for the years then ended.
99.2
Unaudited Pro Forma Combined Financial Information as of March 31, 2026, for the three months ended March 31, 2026 and for the year ended December 31, 2025.
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
2
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
LQR
HOUSE INC.
Date:
August 10, 2026
By:
/s/
Sean Dollinger
Sean
Dollinger
Chief
Executive Officer
(Principal
Executive Officer)
3
EX-23.1 — CONSENT OF ENROME LLP, THE INDEPENDENT AUDITOR OF FUSION FIVE CONTINENTS SECURITIES LIMITED
EX-23.1
Filename: ea029728601ex23-1.htm · Sequence: 2
Exhibit 23.1
CONSENT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in
the Registration Statement of LQR House Inc. on Form S-8 (No. 333-274168) and on Form S-3 (Nos. 333-284485, 333-284138, 333-282118), of
our report dated August 10, 2026, with respect to the balance sheets of Fusion Five Continents Securities Limited. as of March 31, 2026
and 2025 and the related statements of operations and comprehensive loss shareholders’ deficit and cash flows for the years ended
March 31, 2026 and 2025, and related notes appearing in the Current Report on Form 8-K filed by LQR House Inc. on August 10, 2026.
/s/ ENROME LLP
August 10, 2026
Enrome LLP
143 Cecil Street, #19-03/04
admin@enrome-group.com
GB Building Singapore 069542
www.enrome-group.com
EX-99.1 — AUDITED FINANCIAL STATEMENTS OF FUSION FIVE CONTINENTS SECURITIES LIMITED AS OF MARCH 31, 2026 AND 2025 AND FOR THE YEARS THEN ENDED
EX-99.1
Filename: ea029728601ex99-1.htm · Sequence: 3
Exhibit 99.1
Fusion Five Continents Securities Limited
Financial Statements
For the Years Ended March 31, 2026 and 2025
INDEX TO FINANCIAL STATEMENTS
CONTENTS
Page(s)
Report of Independent Registered Public Accounting Firm (PCAOB ID #6907)
F-2
Balance Sheets as of March 31, 2026 and 2025
F-3
Statements of Operations and Comprehensive Loss for the Years Ended March 31, 2026 and 2025
F-4
Statements of Shareholders’ Deficit for the Years Ended March 31, 2026 and 2025
F-5
Statements of Cash Flows for the Years Ended March 31, 2026 and 2025
F-6
Notes to Financial Statements
F-7 - F-19
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and shareholders of Fusion Five Continents
Securities Limited
Opinion on the Financial Statements
We have audited the accompanying balance sheets
of Fusion Five Continents Securities Limited (the “Target Company”) as of March 31, 2026 and 2025 and the related statements
of operations and comprehensive loss, shareholders’ deficit and cash flows for the years ended March 31, 2026 and 2025, and related notes
(collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all
material respects, the financial position of the Target Company at March 31, 2026 and 2025, and the results of its operations and its
cash flows for the years ended March 31, 2026 and 2025, in conformity with accounting principles generally accepted in the United States
of America (“U.S. GAAP”).
Material Uncertainty Related to Going Concern
The accompanying financial statements have
been prepared assuming that the Target Company will continue as a going concern. As more fully described in Note 3 to the financial
statements, as of March 31, 2026, the Target Company incurred a net loss of $74,562. As of March 31, 2026, the Target Company had a
working capital deficit and shareholders’ deficit of $72,748, and an accumulated deficit of $74,562. These conditions raise
substantial doubt about the Target Company’s ability to continue as a going concern. Management’s plans in regard to
these matters are also described in Note 3 to the financial statements. The financial statements do not include any adjustments that
might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.
Basis for Opinion
These financial statements are the responsibility
of the Target Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Target Company in accordance
with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Target Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Target Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Enrome LLP
Singapore
August 10, 2026
We have served as the Target Company’s auditor
since 2026.
F-2
Fusion Five Continents Securities Limited
Balance Sheets
As of March 31, 2026 and 2025
(Amounts in U.S. dollars, except for numbers
of shares or as otherwise noted)
As of
March 31,
2026
As of
March 31,
2025
ASSETS
Current assets:
Cash held on behalf of clients
$ 1,681,816
$ —
Short-term investment - Broker dealer
18,737,527
—
Prepayment - Software subscription and related support services
22,872
—
Digital Assets - External trust company
1,469,840
Total current assets
21,912,055
—
Total assets
$ 21,912,055
$ —
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current liabilities:
Payables - client funds
$ 1,681,816
$ —
Payable - Broker dealer
18,737,527
—
Amount due to related party
95,620
—
Payable – External trust company
1,469,840
Total current liabilities
21,984,803
—
Total liabilities
$ 21,984,803
$ —
Commitments and contingencies
Shareholders’ deficit:
Ordinary shares, no par value; 10,000 shares issued and outstanding
as of March 31, 2026 and 2025.
—
—
Accumulated deficit
(74,562 )
—
Accumulated other comprehensive income
1,814
—
Total shareholders’ deficit
(72,748 )
—
Total liabilities and shareholders’ deficit
$ 21,912,055
$ —
The accompanying notes are an integral part
of these financial statements.
F-3
Fusion Five Continents Securities Limited
Statements of Operations and Comprehensive Loss
For the Years Ended March 31, 2026 and 2025
(Amounts in U.S. dollars, except for numbers
of shares or as otherwise noted)
Year Ended
March 31,
2026
Year Ended
March 31,
2025
Brokerage commission and platform income
$ 20,561
$ —
Brokerage commission expense and other related direct costs
(40,180 )
—
Gross loss
(19,619 )
—
Operating expenses:
General and administrative expenses
(54,960 )
—
Loss from operations
(74,579 )
—
Other income:
Other income, net
17
—
Loss before income taxes
(74,562 )
—
Income tax expense
—
—
Net loss
(74,562 )
—
Other comprehensive income:
Foreign currency translation adjustment
1,814
—
Comprehensive loss
$ (72,748 )
$ —
The accompanying notes are an integral part
of these financial statements.
F-4
Fusion Five Continents Securities Limited
Statements of Shareholders’ Deficit
For the Years Ended March 31, 2026 and 2025
(Amounts in U.S. dollars, except for numbers
of shares or as otherwise noted)
Ordinary Shares
Accumulated Other
Total
Number of Shares
Amount
Accumulated Deficit
Comprehensive Income
Shareholders’ Deficit
Balance as of March 31, 2024
10,000
$ —
$ —
$ —
$ —
Net income for the year
—
—
—
—
—
Balance as of March 31, 2025
10,000
$ —
$ —
$ —
$ —
Net loss for the year
—
—
(74,562 )
—
(74,562 )
Foreign currency translation adjustment, net of tax
—
—
—
1,814
1,814
Balance as of March 31, 2026
10,000
$ —
$ (74,562 )
$ 1,814
$ (72,748 )
The accompanying notes are an integral part
of these financial statements.
F-5
Fusion Five Continents Securities Limited
Statements of Cash Flows
For the Years Ended March 31, 2026 and 2025
(Amounts in U.S. dollars, except for numbers
of shares or as otherwise noted)
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Cash flows from operating activities:
Net loss
$ (74,562 )
$ —
Adjustments to reconcile net loss to net cash provided by operating activities:
Foreign exchange losses
10,361
—
Short-term investment - Broker dealer
(18,737,527 )
—
Prepayment - Software subscription and related support services
(23,537 )
—
Payable - Broker dealer
18,737,527
—
Payables - client funds
1,681,816
—
Digital assets - External trust company
(1,469,840 )
—
Payable - External trust company
1,469,840
—
Net cash provided by operating activities
1,594,078
—
Cash flows from financing activity
Amount due to related party
95,620
—
Net cash provided by financing activity
95,620
—
Effect of exchange rate changes on cash and cash held on behalf
(7,882 )
—
Net increase in cash held on behalf of client
1,681,816
—
Cash held on behalf of clients at beginning of year
—
—
Cash held on behalf of clients at end of year
$ 1,681,816
$ —
Cash held on behalf of clients
$ 1,681,816
—
Cash held on behalf of clients at end of the year
$ 1,681,816
—
Supplemental disclosure of cash flow information:
Cash paid for income taxes
$ —
—
Cash paid for interest
—
—
The accompanying notes are an integral part
of these financial statements.
F-6
Fusion Five Continents Securities Limited
Notes to Financial Statements
For the Years Ended March 31, 2026 and 2025
(Amounts in U.S. dollars, except share data
or as otherwise indicated)
1. ORGANIZATION AND NATURE OF BUSINESS
Fusion Five Continents Securities Limited (the
“Target Company” or “Fusion Five”) was incorporated on June 13, 2022 under the Companies Act 1993 of New Zealand.
The Target Company provides cross-border securities trading access and related platform services to clients seeking access to Hong Kong
and U.S. equity markets. The Target Company principally engages in online financial services including cross-border securities share
trading access to Hong Kong and United States equity market and fund distribution services based on third party developed software and
digital platform “CashCow”.
The Target Company is registered as a financial
service provider in New Zealand. In Hong Kong, the Target Company acts as an introducing intermediary and does not hold a Hong Kong Securities
and Futures Commission license. Securities execution, custody of securities, and trade settlement are performed by a licensed Hong Kong
securities broker (the “Execution Broker”). Client funding may be initiated using USDT stablecoin, which is converted to fiat
currency by an external licensed trust company before funds are placed with the Execution Broker for client trading and settlement.
The Target Company does not obtain beneficial
ownership of client funds or client securities. However, the Target Company has contractual and administrative rights over certain segregated
trustee and broker-dealer accounts solely to facilitate authorized client deposits, securities transactions, settlements, and withdrawals.
Accordingly, the Target Company recognizes client-related assets and corresponding payables obligations when the applicable recognition
criteria are met.
As of March 31, 2026, Dean Nelson Shields owned
all 10,000 issued and outstanding ordinary shares of the Target Company. The ordinary shares have no par value. Subsequent to March 31,
2026, LQR House Inc. (“LQR”) acquired a controlling interest in the Company. See Note 14.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying financial statements have been
prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the
applicable rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). The Target Company’s fiscal
year ends on March 31. Significant accounting policies followed by the Target Company in the preparation of the accompanying financial
statements are summarized below.
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect reported amounts and disclosures. Significant estimates
and judgments include the assessment of the nature and presentation of client-related balances, expected credit losses, lease identification
and measurement, income taxes, foreign currency translation, and the useful lives and recoverability of long-lived assets. In accordance
with ASC 250, Accounting Changes and Error Corrections, changes in accounting estimates are recognized prospectively in the period of
change and, if applicable, future period.
Foreign Currency Translation and Transactions
The Target Company maintains its books and records
in New Zealand dollars (“NZD”), which is the Target Company’s functional currency because NZD is the primary currency
of the economic environment in which the Target Company operates. The Target Company’s reporting currency is the United States dollar
(“USD” or “$”). The determination of the Target Company’s functional currency and the translation of its
financial statements into the reporting currency are made in accordance with ASC Topic 830, Foreign Currency Matters.
Transactions denominated in currencies other than
the functional currency are translated into NZD at the exchange rates prevailing at the dates of the transactions. Monetary assets and
liabilities denominated in foreign currencies are remeasured using the exchange rates in effect at each balance sheet date. Resulting
foreign currency transaction gains and losses are recognized in the statements of operations and comprehensive loss.
F-7
For financial reporting purposes, assets and liabilities
are translated from NZD into USD at exchange rates in effect at each balance sheet date, while revenues and expenses are translated at
average exchange rates for the reporting period. Equity transactions are translated at historical exchange rates. Translation adjustments
are recognized in other comprehensive income and accumulated in accumulated other comprehensive income within shareholders’ deficit.
As of
March 31,
2026
As of
March 31,
2025
Spot rate — USD per NZD 1
0.5710
0.5666
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Average rate — USD per NZD 1
0.5876
0.5941
Cash held on behalf of clients
Cash held on behalf of clients represents cash
maintained in segregated accounts for the benefit of clients in connection with securities trading and settlement activities. Such funds
are not available to finance the Target Company’s general operations. Cash held on behalf of clients is separately presented on
the balance sheets. The Target Company has classified the clients’ monies as cash held on behalf of clients under the assets section
in the balance sheets and recognized the corresponding account payables to the respective clients under the liabilities section.
Prepayment - Software subscription and related
support services
The Target Company enters into arrangements with
third-party service providers for access to software systems, mobile applications and related support services used in providing securities
trading access and related services to its clients.
Software subscription and related support fees
paid in advance are recorded as prepaid software subscription costs. The prepaid amounts are recognized as cost of revenues on a straight-line
basis over the applicable service period as the related services are received. The unexpired portion of such prepaid amounts is presented
as prepaid software subscription and other related support services in the balance sheets.
Installation and setup costs related to the software platform are expensed
as incurred and included in brokerage commission expense and other related direct costs of revenues because such costs are directly attributable
to the Target Company’s provision of securities trading access and related client services
Short-term investment – Broker Dealer and Payable - Broker
dealer
In accordance with ASC 321-10-35-1, Investments—Equity
Securities, equity securities with readily determinable fair values are measured at fair value, with changes in fair value recognized
in net income. Fair value measurements are determined in accordance with ASC Topic 820, Fair Value Measurement. ASC 820-10-35-37 establishes
a three-level fair value hierarchy that gives the highest priority to unadjusted quoted prices in active markets for identical assets
(Level 1).
The Target Company’s short-term investment
– broker dealer consists of marketable securities maintained in custody with the Target Company’s third-party Execution Broker
in connection with client securities trading activities. The securities are held for the benefit of the Target Company’s clients
and are not maintained for the Target Company’s proprietary investment purposes.
The securities are measured at fair value at each
reporting date. Securities valued using quoted prices for identical securities in active markets are classified as Level 1; Realized and
unrealized gains and losses on equity securities within the scope of ASC 321 are recognized in earnings and are not recognized in other
comprehensive income. Realized gains and losses are determined based on the difference between the proceeds received and the carrying
amount of securities sold, while unrealized gains and losses represent changes in the fair value of securities held at the reporting date.
The Target Company’s short-term investment
are subject to market risk arising from fluctuations in the market prices of securities. The securities are maintained in custody with
the Execution Broker and the Target Company is also exposed to custodial; concentration and counterparty credit risk associated with the
Execution Broker.
F-8
Digital Assets – External Trust company and Payable –
External Trust company
In accordance with ASC 350-60-15-1, Crypto Assets,
the Company evaluates its digital asset holdings to determine whether they are within the scope of ASC Subtopic 350-60. For digital assets
within the scope of ASC 350-60, ASC 350-60-35-1 requires such assets to be measured at fair value at each reporting date, with changes
in fair value recognized in net income. Fair value is determined in accordance with ASC Topic 820, Fair Value Measurement.
The Company holds certain digital assets, principally
U.S. dollar-denominated stablecoins, with a third-party licensed trust company in connection with client funding and securities trading
activities. Such digital assets are held for the benefit of the Target Company’s clients and are not maintained for the Target Company’s
proprietary investment purposes.
Digital assets held on behalf of clients are measured at fair value
at each reporting date based on observable market prices available in the principal market for the digital asset. The corresponding obligations
to clients are presented separately as “Payable - External trust company”.
The Target Company does not use client digital
assets for its own proprietary investment or general corporate purposes. The Target Company is exposed to custodial and counterparty risk
associated with the third-party trust company, as well as liquidity, redemption, market, regulatory, operational, cybersecurity and blockchain-network
risks associated with digital assets.
Revenue Recognition
In accordance with ASC Topic 606, Revenue from
Contracts with Customers, the Target Company recognizes revenue when the promised services are provided to customers in an amount that
reflects the consideration the Company expects to receive for those services.
The Target Company generates revenue primarily
from providing cross-border securities trading access and related services to its clients. The Target Company is registered as a New Zealand
Financial Service Provider (“FSP”) to provide certain financial services, including services related to money, securities
and investment portfolios.
In Hong Kong, the Target Company acts as an introducing
broker and does not hold a Hong Kong SFC license. The Target Company does not execute trades, maintain custody of client securities or
settle securities transactions. Trade execution, custody and settlement are provided through an arrangement with a licensed Hong Kong
securities broker (the “Execution Broker”). Clients fund their accounts using USDT stablecoin, which is converted into fiat
currency by a licensed trust company and subsequently transferred to the account maintained with the Execution Broker for trade settlement.
The Target Company earns commissions and platform
income from securities brokerage services based on transaction volume and platform fees charged per transaction. When a customer executes
a securities trading transaction, brokerage commission and platform fee is recognized at a point in time when the performance obligation
has been satisfied by the completion of trades and the service has been passed to the customer. Brokerage commission income and platform
fee are accrued on a trade-date basis because this is when the underlying financial instrument is identified, the pricing of brokerage
service is agreed upon and the promised services are delivered to customers. The commission fees and platform fee are directly charged
from the customer’s account when the transactions are settled. The securities trading transaction could not be cancelled once it
is executed and is not refundable.
The transaction price consists of the commission
fees and platform fee charged to the client. Because these services are provided together, highly interdependent and no separate allocation
of the transaction price is required in accordance with ASC 606-10-25-19. The performance obligation is satisfied when the related trade
is executed.
These activities are provided together as part
of the Target Company’s trading service and are treated as one performance obligation. The transaction price consists of the commission
fees and platform fee charged to customers. The Target Company determines the rates and fees charged to its customers. Since the services
are provided together, no separate allocation of the transaction price is required. Revenue is recognized when the related service is
provided and, for transaction-based fees, when the related trade is executed.
For each customer transaction, the Target Company
provides access to the trading platform, helps process the customer’s trading instructions, and arranges for the trade to be executed
through the Execution Broker. These services are provided together as one overall trading service. Therefore, the Target Company treats
them as one performance obligation for each transaction.
F-9
Principal-versus-Agent Considerations
The Target Company evaluated whether it acts as
a principal or an agent in providing services to its customers. The Target Company is responsible for providing the trading platform and
transaction facilitation services and setting the commission fees and platform fee charged to customers. Accordingly, the Target Company
concluded that it is the principal for its commission services and recognizes these revenues on a gross basis.
The Execution Broker separately provides trade
execution, custody and settlement services. Fees paid or payable to the Execution Broker and other third parties for execution, clearing,
settlement, regulatory, exchange and similar services are recorded as cost and expenses and are not deducted from the Target Company’s
revenue.
The Target Company has determined that there were
no material contract assets, contract liabilities or significant financing components as of March 31, 2026 and 2025. Client funds maintained
on behalf of customers in connection with securities trading activities do not represent consideration received in advance of satisfying
a performance obligation and therefore are not accounted for as contract liabilities under ASC 606.
General and Administrative Expenses
General and administrative expenses consist primarily
of costs associated with the general management and administration of the Target Company’s business that are not directly attributable
to the provision of securities trading access and related client services. Such costs include administrative service costs, bank charges,
general corporate overhead and other costs incurred in supporting the Target Company’s operations.
General and administrative expenses are recognized
as incurred. Amounts relating to services received but not yet invoiced or paid are accrued when the Company has received the related
services and the amount can be reasonably estimated.
The Target Company also records within general
and administrative expenses losses arising from the conversion and settlement of client funding balances when such losses are borne by
the Target Company. Clients fund their accounts through an external trust company using USDT. The trust company converts the USDT into
U.S. dollars and transfers the resulting funds to the Target Company’s account with its execution broker.
Differences between the amount maintained with
the trust company and the amount transferred to the execution broker, including conversion spreads and related settlement losses borne
by the Target Company, are recognized as general and administrative expenses when the conversion and settlement occur. Such losses are
measured based on the actual amount deducted or retained by the trust company.
Because the Target Company bears these losses, the corresponding client
deposit liability is not reduced. Instead, the loss is recognized in the statements of income and comprehensive income, with a corresponding
reduction in amount due from the trust company.
Costs directly attributable to the provision of
client trading services, including software subscription costs and software installation costs, are excluded from general and administrative
expenses and are presented within cost of revenues.
Income Taxes
Income taxes are accounted for using an asset
and liability method in accordance with FASB ASC Topic 740, “Income Taxes”. Under this method, income tax expense is
recognized for the amount of: (i) taxes payable or refundable for the current period and (ii) deferred tax consequences of temporary differences
resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets also include
the prior years’ net operating losses carried forward. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation
allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
Under the provisions of FASB ASC 740, when tax
returns are filed, it is likely that some positions taken would be sustained upon examination by the taxing authorities, while others
are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The
benefit of a tax position is recognized in the period during which, based on all available evidence, management believes it is more likely
than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax
positions taken are not offset or aggregated with other positions.
F-10
Expected Credit Losses
The Target Company follows ASC 326, Financial
Instruments–Credit Losses which applies to financial assets measured at amortized cost, held-to-maturity debt securities and off-balance
sheet credit exposures. For on-balance sheet assets, an allowance must be recognized at the origination of in-scope assets and represents
the expected credit losses over the contractual life of those assets. Expected credit losses on off-balance sheet credit exposures must
be estimated over the contractual period the Target Company is exposed to credit risk as a result of a present obligation to extend credit.
The impact to the periods presented is not material since the Target Company’s in-scope assets are primarily subject to collateral
maintenance provisions for which the Target Company elected to apply the practical expedient of reporting the difference between the
fair value of the collateral and the amortized cost for the in-scope assets as the allowance for current expected credit losses.
Fair Value of Financial Instruments
The Target Company measures fair value in accordance
with ASC 820, Fair Value Measurement. ASC 820 establishes a three-level fair value hierarchy based on the inputs used to measure fair
value:
Level 1 —
Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 —
Other inputs that are directly or indirectly observable in the marketplace.
Level 3 —
Unobservable inputs which are supported by little or no market activity.
ASC 820 describes three main approaches to measuring
the fair value of assets and liabilities:
Market Approach
—
Uses prices and other relevant information generated from market transactions involving identical or comparable assets or liabilities.
Income Approach
—
Uses valuation techniques to convert future amounts to a single present value, based on current market expectations about those future amounts.
Cost Approach
—
Based on the amount that would currently be required to replace an asset.
The carrying amounts of cash held on behalf of
clients, , amounts due to related party, and income tax payable approximate fair value because of their short-term nature.
The Target Company’s short-term investment
held with the broker dealer consist of marketable securities. The fair value of these investments is based on quoted market prices for
identical securities in active markets and is classified as Level 1 within the fair value hierarchy.
The Target Company’s digital assets held
on behalf of clients consist primarily of USDT held with a third-party trust company. The fair value of these digital assets is determined
using observable market pricing information and is classified as Level 2 within the fair value hierarchy.
The Target Company did not have any Level 3 fair
value measurements as of March 31, 2026.
Comprehensive Income (Loss)
FASB ASC 220, “Comprehensive Income”
establishes standards for reporting and display of comprehensive income or loss, its components and accumulated balances. Comprehensive
income or loss as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income,
as presented in the accompanying statements of changes in shareholders’ deficit, consists of cumulative foreign currency translation
adjustments.
The Target Company reports comprehensive income
(loss) in accordance with FASB ASC Topic 220, Comprehensive Income. Comprehensive income (loss) consists of two components: net income
(loss) and other comprehensive income (loss) (“OCI”).The Company’s OCI consists solely of foreign currency translation
adjustments arising from the translation of its New Zealand dollar (“NZD”) functional-currency financial statements into U.S.
dollars (“USD”), the Target Company’s reporting currency. Assets and liabilities are translated into USD at exchange
rates in effect at each balance sheet date, while revenues and expenses are translated at average exchange rates for the applicable reporting
period. Resulting foreign currency translation adjustments are recognized in OCI, net of tax, where applicable, and accumulated in accumulated
other comprehensive income within shareholders’ equity (deficit).
As of March 31, 2026 and 2025, accumulated other
comprehensive income consisted solely of cumulative foreign currency translation adjustments
F-11
Share Capital
The Target Company is incorporated in New Zealand.
Under the New Zealand Companies Act 1993, shares have no par value. As of March 31, 2026, the Target Company had 10,000 ordinary shares
authorized, issued, and outstanding. The ordinary shares have no par value and were held by Dean Nelson Shields.
Recently issued accounting pronouncement
In July 2025, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2025-05, Financial Instruments—Credit Losses (Topic
326): Measurement of Credit Losses for Accounts Receivable and Contract Assets. The amendments provide an optional practical expedient
for estimating expected credit losses on certain current accounts receivable and current contract assets. The amendments are effective
for annual reporting periods beginning after December 15, 2025, including interim periods within those annual periods. The Target Company
is evaluating the effect of adoption and does not currently expect a material impact.
In September 2025, the FASB issued ASU 2025-06,
Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use
Software. The amendments are effective for annual reporting periods beginning after December 15, 2027, including interim periods within
those annual periods, with early adoption permitted. The Target Company is evaluating the effect of adoption.
In December 2025, the FASB issued ASU 2025-11,
Interim Reporting (Topic 270): Narrow-Scope Improvements. For public business entities, the amendments are effective for interim reporting
periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The Target Company is evaluating
the effect of adoption.
3. GOING CONCERN
The accompanying financial statements have been
prepared assuming that the Target Company will continue as a going concern, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.
For the year ended March 31, 2026, the Target
Company incurred a net loss of $74,562 As of March 31, 2026, the Target Company a working capital deficit and shareholders’ deficit
of $72,748 and an accumulated deficit of $74,562. In addition, substantially all of the Target Company’s cash and client-related
financial assets were restricted or maintained for the benefit of clients and were not available to fund the Target Company’s general
operating activities.
These conditions initially raised substantial
doubt about the Target Company’s ability to continue as a going concern for a period of one year after the date these financial
statements are issued.
Subsequent to March 31, 2026, LQR acquired a
controlling interest in the Target Company. LQR’s Management evaluated its plans to address the Target Company’s
liquidity requirements, including the continued development of the Target Company’s revenue-generating operations, management
of operating expenditures, financial support from its controlling shareholder, and additional financing activities expected to be
undertaken in the near term. Based on LQR’s Management’s cash flow forecasts and financing plans, LQR’s Management
believes that these plans are probable of being effectively implemented and are expected to provide sufficient liquidity for the
Target Company to meet its obligations as they become due.
LQR Company entered into an at-the-market
Sales Agreement with A.G.P./Alliance Global Partners on March 11, 2026, under which it could offer and sell shares of
common stock having an aggregate offering price of up to $50,273,610, subject to market conditions and applicable securities law
limitations and its plan to issue second round of ATM in the near future. As of the date of this financial statement
dated August 10, 2026, shares having an aggregate offering price of $41,455,175 remain available for LQR to offer and sell
under this Sales Agreement after issued first round of ATM amounting to $8,818,435 providing LQR with additional capacity to
support future equity financing.
After considering the Target Company’s
expected operating cash flows and planned financing activities, management concluded that the conditions and events that initially raised
substantial doubt about the Target Company’s ability to continue as a going concern have been alleviated. Accordingly, management
believes that the Target Company will have sufficient liquidity to meet its obligations for at least one year from the date these financial
statements are issued.
F-12
4. CONCENTRATIONS OF RISK
Service Provider and Counterparty Concentration
The Target Company’s operations depend on
third-party service providers, including the Execution Broker, trustee, payment processor, technology provider. A termination or disruption
of these relationships, failure by a service provider to comply with applicable laws and regulations, or deterioration in the financial
condition of a material counterparty could adversely affect the Target Company’s operations and its ability to provide trading access
and process client transactions. Substantially all customer securities transactions are executed through a single third-party broker.
The Target Company is dependent on this broker for execution services.
Credit Risk
Financial instruments that potentially expose
the Target Company to concentrations of credit risk consist principally of Cash held on behalf of clients, Short-term investments –
broker-dealer and Digital assets – External trust company. The Target Company seeks to mitigate credit risk by maintaining balances
with regulated financial institutions and intermediaries and by monitoring counterparty credit quality. Such balances may exceed applicable
deposit insurance limits and remain subject to the credit risk of the relevant institution or intermediary.
Cash held on behalf of clients are segregated
and deposited in financial institutions as required by rules mandated by the Target Company’s primary regulators. These financial
institutions are of sound credit ratings, therefore the Target Company believes that there is no significant credit risk related to cash
held on behalf of clients.
The Target Company’s securities are transacted
on cash basis. The Target Company’s credit risk is limited in that substantially all of the contracts entered into are settled directly
at securities clearing organizations. The Target Company oversees the management of credit risk through formulating credit policies and
procedures, overseeing the credit quality of the loan portfolio, ensuring an independent and objective assessment of credit risk, controlling
exposure to selected industries, counterparties, countries and portfolio types etc.
Short-term investment - Broker dealer related
to unsettled transactions are recorded at the amount for which the securities were purchased, and are paid upon receipt of the securities
from other brokers or dealers.
In connection with its clearing activities, the
Target Company is obligated to settle transactions with brokers and other financial institutions even if its clients fail to meet their
obligations to the Target Company. Clients are required to complete their transactions by the settlement date, generally one or two business days
after the trade date. If clients do not fulfill their contractual obligations, the Target Company may incur losses. The Target Company
has established procedures to reduce this risk by generally requiring that clients deposit sufficient cash and/or securities into their
account prior to placing an order.
Concentrations of Credit Risk
The Target Company’s exposure to credit
risk associated with its brokerage and other activities is measured on an individual counterparty basis, as well as by groups of counterparties
that share similar attributes. There was no revenue from clients which individually represented greater than 10% of the total revenues
for the years ended March 31, 2026 and 2025, respectively. Concentrations of credit risk can be affected by changes in political, industry,
or economic factors. To reduce the potential for risk concentration, credit limits are established, and exposure is monitored in light
of changing counterparty and market conditions.
F-13
Foreign Currency Risk
The Company’s functional currency is NZD
and its reporting currency is USD. The Target Company is exposed to foreign currency risk because client funds, assets, liabilities, revenue,
and expenses may be denominated in currencies other than NZD or USD. Changes in exchange rates may affect reported results and generate
translation adjustments recorded in accumulated other comprehensive income. Currency risk arises from the possibility that fluctuations
in foreign exchange rates will impact the financial instruments. The Target Company is not exposed to significant transactional foreign
currency risk since almost all of its transactions, assets and liability are denominated in Hong Kong dollars and U.S. dollars and Hong
Kong dollars are pegged against U.S. dollars. The impact of foreign currency fluctuations in the Target Company’s earnings is included
in “General and Administrative expenses” in the statements of operations and comprehensive loss. The Target Company enters
into currency futures contracts to manage currency exposure associated with anticipated receipts and disbursements occurring in a currency
other than the functional currency of the entity. The overall impact of the currency risk of other foreign currency assets held by the
Target Company is not significant.
Stablecoin and Settlement Risk
Client funding and settlement processes may involve
USDT stablecoin before conversion to fiat currency by a third-party trust company. This activity exposes the Target Company to liquidity,
redemption, custody, blockchain transfer, counterparty, regulatory, cybersecurity, and operational risks. The Target Company does not
present USDT as its own digital asset when it does not obtain beneficial ownership or control of the stablecoin.
Regulatory Requirements
The Target Company is registered as a financial
service provider on the New Zealand Financial Service Providers Register (“FSPR”). Based on the Company’s current registered
activities and regulatory status, the Target Company was not subject to a specific minimum regulatory capital requirement in New Zealand
as of March 31, 2026.
5. CASH HELD ON BEHALF OF CLIENTS AND PAYABLES – CLIENT FUNDS
Cash held on behalf of clients and Payables - Client Funds consisted
of the following:
As of
March 31,
2026
As of
March 31,
2025
Cash held on behalf of clients
$ 1,681,816
$ —
Total Cash held on behalf of clients
$ 1,681,816
$ —
Payables - Client funds
$ 1,681,816
$ —
Total Payables - Client funds
$ 1,681,816
$ —
As of March 31, 2026 and 2025, Cash held on behalf
of clients was $1,681,816 and nil, respectively. Cash held on behalf of clients represents client funds maintained in segregated accounts
in connection with securities trading and settlement activities and is not available for the Target Company’s general corporate
purposes.
As of March 31, 2026 and 2025, the corresponding Payables - Client
funds was $1,681,816 and nil, respectively. Payables - client funds represents the Target Company’s obligation to return such funds
to clients or apply the funds to authorized client transactions.
The Target Company does not obtain beneficial
ownership of the client funds. Accordingly, the restricted cash balance and the corresponding client funds payable are presented separately
as an asset and liability, respectively, in the accompanying balance sheets.
F-14
6. SHORT-TERM INVESTMENT – BROKER DEALER AND PAYABLE –
BROKER DEALER
Short-term investment – Broker dealer and the corresponding client
deposits payable consisted of the following:
As of
March 31,
2026
As of
March 31,
2025
Short-term investment – Broker dealer
$ 18,737,527
$ —
Total Short-term investment – Broker dealer
$ 18,737,527
$ —
Payable – Broker dealer
$ 18,737,527
$ —
Total Payable – Broker dealer
$ 18,737,527
$ —
Short-term investment – Broker dealer represent amounts maintained
for authorized client securities trading and settlement activities. The corresponding Payable - Broker dealer represents the Target Company’s
obligation to return such funds to clients or apply the funds to authorized client transactions.
These investments are restricted for the benefit of clients, are not
available for the Target Company’s general operating purposes, and do not represent revenue of the Target Company. As of March 31,
2026 and 2025, Short-term investment – Broker dealer and the corresponding Payable - Broker dealer were $18,737,527 and nil, respectively.
7. PREPAYMENT - SOFTWARE SUBSCRIPTION AND RELATED SUPPORT SERVICES
The Target Company entered into a two-year agreement
with a third-party technology service provider for access to a securities trading system and related mobile application used in connection
with the Target Company’s cross-border securities trading services.
Under the arrangement, the third-party service
provider hosts, operates and maintains the system and application. The Target Company does not have the contractual right to take possession
of the underlying software and cannot operate the software independently or engage an unrelated third party to host the software.
The agreement has a contractual term of two years
and requires annual subscription payments of HKD 440,000, for total fixed subscription consideration of HKD 880,000. The first annual
installment was payable in 2025, and the second annual installment is payable in 2026. The Target Company also incurred a one-time installation
fee of RMB 50,000.
Annual subscription fees paid in advance are recorded
as prepaid software subscription costs and recognized as brokerage commission expense and other related
direct costs on a straight-line basis over the applicable annual service period. The Target Company determined that classification
within cost of revenues is appropriate because the system and application are directly used in providing securities trading access and
related services to the Target Company’s clients.
As of
March 31,
2026
As of
March 31,
2025
Prepayment - Software subscription and related support services
$ 22,872
$ —
Total Prepayment - Software subscription and related support services
$ 22,872
$ —
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Software subscription expense
$ 32,951
$ —
Installation cost
$ 7,018
$ —
Total Brokerage commission expense and other related direct costs
$ 39,969
$ —
F-15
8. DIGITAL ASSETS - EXTERNAL TRUST COMPANY AND PAYABLES –
EXTERNAL TRUST COMPANY
As of March 31, 2026, an external trust company held 1,480,201.63 USDT
on behalf of the Company’s clients. Based on a fair value of $0.993 per USDT as of March 31, 2026, the aggregate fair value of such
digital assets was approximately $1,469,840. The Company held no digital assets on behalf of clients as of March 31, 2025.
As of
March 31,
2026
As of
March 31,
2025
USDT units
1,480,201
—
Fair value per USDT
$ 0.993
—
Digital assets - External trust company
$ 1,469,840
$ —
Payable – External trust company
$ 1,469,840
$ —
The digital assets are maintained in custody with an external trust
company for the benefit of the Target Company’s clients and are not held for the Target Company’s proprietary investment purposes.
The Target Company recognizes a corresponding obligation to its clients based on the digital assets to which the clients are entitled.
As of March 31, 2026 and 2025, payables to clients related to Digital assets - External trust company were $1,469,840 and nil, respectively.
The Target Company does not pledge or use client
digital assets for its own financing or proprietary investment activities. As of March 31, 2026, none of the digital assets held on behalf
of clients were pledged or otherwise subject to contractual restrictions.
9. RELATED PARTY TRANSACTIONS
Dean Nelson Shields was the sole shareholder and a director of the
Target Company as of March 31, 2026. Amount due to the related party consisted of the following:
As of
March 31,
2026
As of
March 31,
2025
Amount due to Dean Nelson Shields
$ 95,620
$ —
Total amount due to related party
$ 95,620
$ —
The balance primarily represents expenses and
technology-related payments made by the director on behalf of the Target Company. The advances were unsecured, non-interest-bearing, and
repayable on demand.
10. BROKERAGE COMMISSION AND PLATFORM
INCOME
Brokerage commission and platform income was disaggregated as follows:
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Commission
$ 18,211
$ —
Platform fee
2,350
—
Total Brokerage commission and platform income
$ 20,561
$ —
Brokerage commission and platform income are recognized
at a point in time on the trade date when the Execution Broker executes the client’s securities transaction.
F-16
11. GENERAL AND ADMINISTRATIVE EXPENSES
General and administrative expenses consisted
of costs associated with the administration and general operation of the Target Company’s business. Such expenses included administrative
service costs, bank charges, general corporate overhead and losses incurred in connection with the conversion and settlement of client
funding balances.
General and administrative expenses consisted of the following:
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Administrative and other corporate expenses
$ 44,599
$ —
Foreign exchange loss
10,361
—
Total general and administrative expenses
$ 54,960
$ —
During the year ended March 31, 2026, the Target
Company recognized foreign exchange loss of $10,361. The loss arose from client funding amounts maintained with an external trust company
that were converted from USDT into U.S. dollars and transferred to the Company’s account with its execution broker.
The Target Company was contractually responsible
for the conversion and settlement loss and did not deduct the loss from the corresponding client deposit balances.
The $10,361 foreign exchange loss did not represent
a separate cash payment from the Target Company’s cash or restricted cash accounts. Accordingly, the charges are presented as a
non-cash adjustment in the reconciliation of net loss to net cash provided by operating activities
Software subscription expenses and software installation
costs directly related to the Target Company’s trading system and application were classified as cost of revenues and were not included
in general and administrative expenses.
12. TAXATION
Deferred income taxes reflect the tax effects
of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their respective
tax bases, as well as the tax effects of net operating loss carryforwards.
As of March 31, 2026, the Target Company had net
operating loss carryforwards of approximately $74,562, which resulted in a deferred tax asset of approximately $20,877 based on the applicable
New Zealand corporate income tax rate of 28%. The Target Company had no net operating loss carryforwards as of March 31, 2025.
A valuation allowance is provided against deferred
tax assets when management determines, based on the weight of available positive and negative evidence, that it is more likely than not
that some portion or all of the deferred tax assets will not be realized. In making this assessment, management considers, among other
factors, the Target Company’s historical operating results, cumulative losses and expectations regarding future taxable income.
As of March 31, 2026, based primarily on the Target
Company’s history of operating losses and uncertainty regarding the generation of sufficient future taxable income, management recorded
a full valuation allowance of $20,877 against the deferred tax asset related to its net operating loss carryforwards. Accordingly, the
Target Company’s net deferred tax asset was nil as of March 31, 2026.
F-17
Deferred income tax expenses reflect the net tax
effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts
used for income tax purposes. The components of the deferred tax assets and liabilities are as follows:
For the
Year Ended March 31,
2026
Loss before income taxes
$ (74,562 )
Expected income tax benefit at statutory rate of 28%
(20,877 )
Increase in valuation allowance
20,877
Income tax expense
$ —
Deferred Tax Assets and Liabilities
As of
March 31,
2026
As of
March 31,
2025
Deferred tax assets:
Net operating loss carryforwards
$ 20,877
$ —
Gross deferred tax assets
20,877
—
Less: valuation allowance
(20,877 )
—
Total deferred tax assets, net
$ —
$ —
Deferred tax liabilities
$ —
$ —
Net deferred tax asset (liability)
$ —
$ —
Movement of Valuation Allowance:
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Balance at beginning of year
$ —
$ —
Additions
20,877
—
Balance at end of year
$ 20,877
$ —
Income tax provision
For the
Year Ended March 31,
2026
For the
Year Ended March 31,
2025
Current income tax expense
$ —
$ —
Deferred income tax benefit before valuation allowance
(20,877 )
—
Increase in valuation allowance
20,877
—
Income tax expense
$ —
$ —
Unutilized Tax Loss Carryforwards
As of March 31, 2026 and 2025, the Target Company
had unutilized tax loss carryforwards of approximately $74,562 and nil, respectively, which may be available to offset future taxable
income, subject to applicable New Zealand tax laws and requirements.
The utilization of these tax loss carryforwards
is the business continuity test under New Zealand tax law. Based on the Target Company’s current operating losses and uncertainty
regarding the generation of sufficient future taxable income, a full valuation allowance has been recorded against the related deferred
tax asset.
As of March 31, 2026 and 2025, the deferred tax
assets associated with the unutilized tax loss carryforwards were approximately $20,877 and nil, respectively.
F-18
Uncertain Tax Positions
The Target Company evaluates the level of authority
for each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures
the unrecognized benefits associated with the tax positions. The Target Company continues to assess the uncertain tax positions in accordance
with applicable income tax guidance and based on changes in facts and circumstances. As of March 31, 2026 and 2025, the Company did not
have any unrecognized uncertain tax positions and the Target Company does not believe that its unrecognized tax benefits will change over
the next twelve months.
13. COMMITMENTS AND CONTINGENCIES
Contractual Commitments
The Target Company entered into a two-year agreement
with a third-party technology service provider for access to a securities trading system, mobile application and related support services.
The agreement requires annual subscription payments of HKD 440,000. As of March 31, 2026, the Target Company had a remaining contractual
commitment of HKD 440,000 related to the second year of the arrangement, which is payable during the year ending March 31, 2027.
The remaining contractual payment relates to future
services that had not been provided as of March 31, 2026 and, accordingly, was not recognized as a liability in the accompanying balance
sheet.
Legal Proceedings
From time to time, the Target Company may become
involved in legal proceedings and claims arising in the ordinary course of business. The Target Company records a liability for a loss
contingency when the loss is considered probable and the amount of the loss can be reasonably estimated. Legal costs associated with loss
contingencies are expensed as incurred.
As of March 31, 2026 and 2025, and through the
date these financial statements were issued, the Target Company was not aware of any material pending or threatened legal proceedings
that, individually or in the aggregate, would reasonably be expected to have a material adverse effect on the Target Company’s financial
position, results of operations or cash flows.
14. SUBSEQUENT EVENTS
The Target Company evaluated events subsequent
to the balance sheet date of March 31, 2026 through the date of issuance of the financial statements.
Acquisition by LQR House Inc.
On April 11, 2026, LQR entered into a share
purchase agreement under which LQR agreed to acquire all 10,000 issued and outstanding ordinary shares of the Target Company in
multiple closings for aggregate consideration of $126,880,000, payable in USDT.
The initial tranche consisted of 2,400 ordinary
shares, representing 24% of the Target Company’s outstanding shares, for consideration of $28,080,000. On June 1, 2026, LQR completed
an additional closing and acquired 3,000 ordinary shares, representing an additional 30% of the Target Company’s outstanding shares,
for consideration of $39,000,000 payable in USDT. Following the additional closing, LQR owned 5,400 ordinary shares, or 54% of the Target
Company’s outstanding shares, and obtained control of the Target Company. The remaining shares are subject to subsequent closings
and applicable contractual and regulatory conditions.
The transactions occurred after the balance sheet
date and therefore did not affect the Target Company’s financial position or results of operations as of and for the year ended
March 31, 2026.
F-19
EX-99.2 — UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION AS OF MARCH 31, 2026, FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND FOR THE YEAR ENDED DECEMBER 31, 2025
EX-99.2
Filename: ea029728601ex99-2.htm · Sequence: 4
Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
INFORMATION OF
LQR HOUSE INC.
Description of the Fusion Five Transaction
On April 11, 2026, LQR House
Inc. (the “Company” or “LQR”) entered into a share purchase agreement (the “Share Purchase
Agreement”) with Dean Shields (the “Seller”) to acquire all of the issued and outstanding ordinary shares of
Fusion Five Continents Securities Limited (the “Target” or “Fusion Five”), a New Zealand financial services
company operating an AI-powered cross-border securities trading platform with proprietary USDT-based funding and settlement
capabilities.
Pursuant to the Share Purchase
Agreement, the Company agreed to acquire Fusion Five through multiple closings for aggregate contractual consideration of up to $126.88
million, payable in USDT. For purposes of the accompanying unaudited pro forma condensed combined financial information, the Company reflects
the accounting impact of the completed acquisition transactions, including the acquisition of a controlling interest in Fusion Five, in
accordance with ASC 805, Business Combinations.
The Target operates as a cross-border securities trading intermediary,
providing clients with access to Hong Kong and U.S. equity markets through an integrated operational framework. A distinctive feature
of the Target’s business is its capability to support USDT deposit and settlement for securities trading, supported by AI-driven operational
empowerment. Through a partnership with a licensed Hong Kong securities broker, the Target connects approximately 4,000 investors to global
equity markets, with USDT functioning as both the funding instrument and the settlement layer. The Target recorded revenue of approximately
$20,561 and net loss of approximately $74,562 for the year ended March 31, 2026.
Pursuant to the Share Purchase Agreement, the Company agreed to purchase,
and the Seller agreed to sell, all of the issued and outstanding ordinary shares of the Target, in multiple closings. On April 24, 2026,
the Company completed the initial closing, acquiring 2,400 ordinary shares, representing 24% of the Target’s outstanding shares,
for a purchase price of $28.08 million payable in USDT. Prior to obtaining control, the Company accounted for its 24% ownership interest
as an equity investment. On June 1, 2026, the Company completed the second closing, acquiring an additional 3,000 ordinary shares, representing
30% of the Target’s outstanding shares, for a purchase price of $39.0 million payable in USDT. Following the second closing, the
Company owned 5,400 shares, representing 54% of the outstanding shares, and obtained control of Fusion Five. Accordingly, the Company
accounted for the transaction as a business combination achieved in stages under ASC 805, with June 1, 2026 representing the acquisition
date for accounting purposes. Subsequent closings to acquire the remaining 4,600 ordinary shares, representing 46% of the outstanding
shares, for an aggregate purchase price of $59,800,000, are subject to contractual and regulatory conditions.
On May 20, 2026, LQR entered into a Note Purchase Agreement providing
borrowing commitments of up to US$60.0 million. The unsecured notes bear interest at 6.0% per annum and mature on May 20, 2028. For purposes
of the accompanying unaudited pro forma condensed combined financial information, management assumed that US$40.0 million was drawn under
the Note Purchase Agreement to finance the second closing purchase consideration. The remaining US$20.0 million borrowing commitment was
not drawn and therefore is not reflected in the accompanying unaudited pro forma condensed combined financial information.
The following unaudited pro
forma condensed combined financial statements should be read in conjunction with (i) the historical financial statements and accompanying
notes of LQR included in the Quarterly Report on Form 10-Q for the three months ended March 31, 2026, filed with the SEC on May 15, 2026,
and the Annual Report on Form 10-K for the year ended December 31, 2025, filed with the SEC on April 15, 2026, (ii) the audited financial
statements of Fusion Five for the year ended March 31, 2026, included as an Exhibit to the Current Report on Form 8-K to which this Exhibit
is attached (the “Current Report”), and (iii) the accompanying notes to the unaudited pro forma condensed combined financial
statements included below
The Unaudited Pro Forma Condensed Combined Financial Statements
The unaudited pro forma condensed combined balance
sheet combines the historical balance sheets of LQR and Fusion Five as of March 31, 2026 and gives effect to the Transaction as if the
acquisition had occurred on March 31, 2026. The pro forma adjustments reflect the application of the acquisition method of accounting
under U.S. generally accepted accounting principles (“GAAP”) and the assumptions described in the accompanying notes. The
unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 and the three months ended March
31, 2026 combine the historical results of LQR and Fusion Five for such periods and give effect to the Transaction as if the acquisition
had occurred on January 1, 2025 for purposes of presenting the pro forma results of operations. The pro forma adjustments include adjustments
required under Regulation S-X Article 11. Collectively, these adjustments are referred to as the “Pro Forma Adjustments.”
The accompanying unaudited pro forma condensed combined financial statements include transaction accounting adjustments required to reflect
the acquisition accounting under ASC 805 and financing arrangements related to the Transaction.
The following unaudited pro forma condensed combined
financial statements are provided for illustrative and informational purposes only and do not purport to represent or be indicative of
the actual results of operations or financial condition, and should not be construed as representative of the future results of operations
or financial condition of the Combined Company.
The unaudited pro forma condensed combined financial
information is based on the assumptions and pro forma adjustments that are described in the accompanying notes. Differences between these
preliminary estimates and the final accounting expected to be completed during the measurement period may occur, and such differences
could have a material impact on the accompanying unaudited pro forma condensed combined financial information. And such differences could
have a material impact on the accompanying unaudited pro forma condensed combined financial information.The pro forma adjustments do not
necessarily reflect what the Combined Company’s financial condition or results of operations would have been had the Transaction occurred
on the dates indicated. Differences between these preliminary estimates and the final accounting expected to be completed after the Closing
may occur and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined financial
information does not give effect to the potential impact of current financial conditions, regulatory matters, operating efficiencies or
other savings or expenses that may be associated with the integration of the two companies. The unaudited pro forma condensed combined
financial information is not necessarily indicative of the financial position or results of operations in the future periods or the result
that actually would have been realized had LQR and Fusion Five been a combined organization during the specified periods. The actual results
reported in periods following the Closing may differ significantly from those reflected in the unaudited condensed combined pro forma
financial information presented herein for a number of reasons, including, but not limited to, differences in the assumptions used to
prepare this unaudited pro forma condensed combined financial information.
Basis of Pro Forma Presentation
The unaudited pro forma condensed combined financial
information has been prepared by management of LQR and management of Fusion Five in accordance with Regulation S-X Article 11, “Pro
Forma Financial Information,” as amended by the final rule, “Amendments to Financial Disclosures About Acquired and Disposed
Businesses,” as adopted by the U.S. Securities and Exchange Commission (the “SEC”) on May 21, 2020 (“Article 11”),
and is presented in U.S. dollars. The historical financial statements of LQR and Fusion Five have been prepared in accordance with generally
accepted accounting principles in the United States. The unaudited pro forma condensed combined financial information has been prepared
based on information available as of March 31, 2026. The preparation of the pro forma adjustments requires management to make estimates
and assumptions, including estimates related to the preliminary purchase price allocation and the fair value of assets acquired and liabilities
assumed. Such estimates are based on information currently available, including a preliminary valuation prepared by an independent valuation
specialist.
Pro Forma Adjustments
The pro forma adjustments are based on management’s
preliminary estimates and assumptions. The preliminary purchase price allocation reflected herein was prepared based on a preliminary
valuation performed by an independent valuation specialist. The preliminary purchase price allocation includes estimates of the fair values
of assets acquired and liabilities assumed and goodwill. The purchase price allocation is preliminary
and remains subject to adjustment during the measurement period under ASC 805, Business Combinations.
2
Pro Forma Condensed Consolidated Balance Sheet
As of March 31, 2026
(Unaudited)
Historical
Pro Forma
Pro Forma
LQR
Fusion Five
Adjustments
Note
Combined
ASSETS
Current Assets
Cash and cash equivalents
$ 4,444,975
$ -
$ (2,703,777 )
(a)
$ 1,741,198
Cash held on behalf of clients
-
1,681,816
-
1,681,816
Accounts receivable
8,440
-
-
8,440
Advance for investment in joint venture
3,824,000
-
(3,824,000 )
(a)
-
Advance payment to distributor
3,279,000
-
(3,279,000 )
(a)
-
Prepaid expenses
295,182
-
-
295,182
Due from related party
2,852,215
-
(2,603,223 )
(a)
248,992
Digital Assets - External trust company
-
1,469,840
-
1,469,840
Short-term investment - Broker dealer
-
18,737,527
-
18,737,527
Prepayment - Software subscription and related support services
-
22,872
-
22,872
Security deposit
19,450
-
-
19,450
Total Current Assets
14,723,262
21,912,055
(12,410,000 )
24,225,317
Non-Current Assets
Property and equipment, net
295,136
-
-
295,136
Deferred offering costs
283,950
-
-
283,950
Investment in joint ventures
14,670,000
-
(14,670,000 )
(a)
-
Goodwill
-
-
130,032,467
(a)
130,032,467
Total Non-Current Assets
15,249,086
-
115,362,467
130,611,553
TOTAL ASSETS
$ 29,972,348
$ 21,912,055
$ 102,952,467
$ 154,836,870
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
LIABILITIES
Current Liabilities
Payables - client funds
$ -
$ 1,681,816
$ -
$ 1,681,816
Accounts payable
135,464
-
-
135,464
Accrued and other payables
1,069,714
-
600,000
(b)
1,669,714
Accrued and other payables, related party
337,320
95,620
-
432,940
Payables - Broker-dealers
-
18,737,527
-
18,737,527
Payables – External trust company
-
1,469,840
-
1,469,840
Contract liabilities
12,181
-
-
12,181
Total Current Liabilities
1,554,679
21,984,803
600,000
24,139,482
Non-Current Liabilities
Note payable
-
-
40,000,000
(a)
40,000,000
Total Non-Current Liabilities
-
-
40,000,000
40,000,000
TOTAL LIABILITIES
1,554,679
21,984,803
40,600,000
64,139,482
Commitments and Contingencies
SHAREHOLDERS’
EQUITY (DEFICIT)
Common stock, $0.0001 par value, 1,500,000,000 shares authorized, 21,371,656 and 21,366,209 shares issued and outstanding as of March 31, 2026
2,137
-
-
2,137
Ordinary shares, no par value; 10,000 shares issued and outstanding as of March 31, 2026
-
-
-
-
Additional paid-in capital
97,707,337
-
-
97,707,337
Treasury stock
(547,415 )
-
-
(547,415 )
(Accumulated deficit) Retained earnings
(68,744,390 )
(74,562 )
3,566,756
(a)
(65,252,196 )
Accumulated other comprehensive income (loss)
-
1,814
(1,814 )
-
Total Shareholders’ Equity (Deficit)
28,417,669
(72,748 )
3,564,942
31,909,863
Non-controlling interest
-
-
58,787,525
(a)
58,787,525
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
$ 29,972,348
$ 21,912,055
$ 102,952,467
$ 154,836,870
The accompanying notes are
an integral part of these unaudited pro forma condensed combined financial statements.
3
Pro Forma Condensed Combined Statement of Operations
For the three months ended March 31, 2026
(Unaudited)
Historical
Pro Forma
Pro Forma
LQR
Fusion Five
Adjustments
Note
Combined
REVENUE
$ 222,683
$ 12,530
-
$ 235,213
COST OF REVENUE
(244,919 )
(21,719 )
-
(266,638 )
GROSS LOSS
(22,236 )
(9,189 )
-
(31,425 )
OPERATING EXPENSES
Selling and marketing expenses
(105,000 )
-
-
(105,000 )
General and administrative expenses
(2,780,900 )
(26,142 )
-
(2,807,042 )
Total Operating Expenses
(2,885,900 )
(26,142 )
-
(2,912,042 )
OPERATING LOSS
(2,908,136 )
(35,331 )
-
(2,943,467 )
OTHER INCOME(EXPENSES)
Interest expense
-
-
(600,000 )
(b)
(600,000 )
Other income
1,993,167
7
-
1,993,174
Total other income (expenses), net
1,993,167
7
(600,000 )
1,393,174
LOSS BEFORE INCOME TAXES
(914,969 )
(35,324 )
(600,000 )
(1,550,293 )
NET LOSS FROM OPERATIONS BEFORE INCOME TAX EXPENSE
(914,969 )
(35,324 )
(600,000 )
(1,550,293 )
Income tax expense
-
-
-
-
NET LOSS
$ (914,969 )
$ (35,324 )
(600,000 )
$ (1,550,293 )
Net loss per share - basic
$ (0.04 )
-
-
$ (0.07 )
Net loss income per share - diluted
$ (0.04 )
-
-
$ (0.07 )
Weighted average common shares outstanding - basic
21,366,209
-
-
21,366,209
Weighted average common shares outstanding - diluted
21,366,209
-
-
21,366,209
The accompanying notes are an integral part of these unaudited pro
forma condensed combined financial statements.
4
Pro Forma Condensed Combined Statement of Operations
For the year ended December 31, 2025
(Unaudited)
Historical
Pro Forma
Pro Forma
LQR (Audited)
Fusion Five
Adjustments
Note
Combined
REVENUE
$ 1,564,823
$ 8,031
$ -
$ 1,572,854
COST OF REVENUE
(1,395,524 )
(18,461 )
-
(1,413,985 )
GROSS PROFIT (LOSS)
169,299
(10,430 )
-
158,869
OPERATING EXPENSES
Selling and marketing expenses
(643,608 )
-
-
(643,608 )
General and administrative expenses
(10,954,346 )
(28,818 )
-
(10,983,164 )
Total Operating Expenses
(11,597,954 )
(28,818 )
-
(11,626,772 )
OPERATING LOSS
(11,428,655 )
(39,248 )
-
(11,467,903 )
OTHER INCOME(EXPENSES)
Impairment of investment
(1,127,500 )
-
-
(1,127,500 )
Legal settlement expense
(13,000,000 )
-
-
(13,000,000 )
Interest expense
-
-
(2,400,000 )
(b)
(2,400,000 )
Other income
33,537
10
-
33,547
Total other (expenses), net
(14,093,963 )
10
(2,400,000 )
(16,493,953 )
LOSS BEFORE INCOME TAXES
(25,522,618 )
(39,238 )
(2,400,000 )
(27,961,856 )
Income tax expense
-
-
-
-
NET LOSS
$ (25,522,618 )
$ (39,238 )
$ (2,400,000 )
$ (27,961,856 )
Net loss per share - basic
$ (3.51 )
-
-
$ (3.84 )
Net loss income per share - diluted
$ (3.51 )
-
-
$ (3.84 )
Weighted average common shares outstanding - basic
7,281,549
-
-
7,281,549
Weighted average common shares outstanding - diluted
7,281,549
-
-
7,281,549
The accompanying notes are an integral part of these unaudited pro
forma condensed combined financial statements.
5
1. Basis of Presentation
The unaudited pro forma condensed combined financial
statements are based on the historical consolidated financial statements of LQR and the historical financial statements of Fusion Five,
after giving effect to the Transaction using the acquisition method of accounting in accordance with Accounting Standards Codification
Topic 805, Business Combinations (“ASC 805”) and applying the assumptions and adjustments described in the accompanying
notes. The Transaction represents a business combination achieved in stages. Prior to obtaining control, the Company held a 24% equity
interest in Fusion Five. Upon obtaining control on June 1, 2026, the Company remeasured its previously held equity interest at its acquisition-date
fair value and recognized any resulting gain or loss in accordance with ASC 805. The preliminary purchase price allocation reflects the
fair value of the previously held equity interest, consideration transferred for the additional 30% interest acquired, and the fair value
of the non-controlling interest.
2. Accounting Policies
Management has performed a preliminary comparison
of the accounting policies of LQR and Fusion Five and has identified no material differences that would require adjustment in connection
with the preparation of these pro forma financial statements. The significant accounting policies of each entity are described below.
Following the Closing, a more detailed review and comparison of the two companies’ accounting policies will be performed, and additional
differences may be identified that could have a material impact on the combined entity’s consolidated financial statements. As a result,
additional differences between the accounting policies of the two companies may be identified that, when conformed, could have had a material
impact on the accompanying unaudited pro forma condensed combined financial information.
Fusion Five’s significant accounting policies
include revenue recognition for platform service fees and transaction-based commissions, accounting for client funds held on behalf of
customers and corresponding client funds payable, restricted cash, and foreign currency translation.
LQR’s significant accounting policies include
revenue recognition for product sales and marketing services, property and equipment, equity method investments, and general corporate
operating expenses.
The Company accounted for the Transaction as a
business combination achieved in stages under ASC 805.
3. Preliminary Purchase Consideration Allocation
Purchase Consideration
Pursuant to the Share Purchase Agreement dated
April 11, 2026, LQR agreed to acquire all of the issued and outstanding ordinary shares of Fusion Five through multiple closings.
The Company accounted for the acquisition as a
business combination under ASC 805. The purchase price allocation was prepared using the acquisition method of accounting based upon the
preliminary valuation prepared by an independent valuation specialist.
Consideration transferred-30% interest
$ 39,000,000
Fair value of non-controlling interest
58,787,525
Fair value of previously held 24% equity interest
32,286,055
Total value of combined interest
130,073,580
In accordance with ASC 805-30-30-1, the total
acquisition-date fair value consists of (i) consideration transferred, (ii) the fair value of the non-controlling interest and (iii) the
acquisition-date fair value of the previously held equity interest.
6
Sources of Funding
The purchase consideration for the completed acquisitions
was funded through a combination of previously advanced investments, settlement of amounts previously paid and borrowings under the Note
Purchase Agreement.
Recovery of investment in joint venture
$ 14,670,000
Recovery of advance for investment in joint venture
3,824,000
Recovery of advance payment to distributor
3,279,000
Recovery of due from related party
2,603,223
Cash and cash equivalents
3,703,777
Notes payable
40,000,000
Total Funding
68,080,000
The Note Purchase Agreement executed on May 20,
2026 provides aggregate borrowing commitments of up to US$60.0 million. For purposes of the accompanying unaudited pro forma condensed
combined financial information, management assumed that US$40.0 million was drawn to finance the second closing purchase consideration.
The remaining US$20.0 million commitment remained undrawn and therefore has not been reflected in the accompanying unaudited pro forma
condensed combined financial information.
Preliminary Purchase Price Allocation
The following table summarizes the preliminary
allocation of the purchase consideration based upon management’s current estimate of the acquisition-date fair values of the identifiable
assets acquired and liabilities assumed.
Assets acquired
Cash and cash equivalents
$ 50,830
Cash held on behalf of clients
2,358,804
Total assets
$ 2,409,634
Total liabilities assumed
Client funds payable
$ 2,358,804
Tax provision
9,717
Net identifiable assets acquired
$ 41,113
Total value of combined interest
130,073,580
Goodwill
$ 130,032,467
4. Pro Forma Adjustments
The pro forma adjustments are based on management’s
preliminary estimates and assumptions. Actual results may differ significantly from such preliminary estimates and assumptions.
7
The pro forma adjustments included in the unaudited
pro forma condensed combined balance sheet as of March 31, 2026 are as follows:
(a) To reflect the preliminary acquisition accounting for the acquisition
of Fusion Five using the acquisition method of accounting prescribed by ASC 805, Business Combinations. The adjustment reflects (i) the
recognition of the acquisition-date fair value of the Company’s previously held 24% equity interest, (ii) the settlement of previously
recorded investments and advances that formed part of the acquisition consideration, including the investment in joint venture, advance
for investment in joint venture, advance payment to distributor, and due from related party, with the remaining funding sourced from the
Company’s cash and cash equivalents, (iii) the recognition of preliminary goodwill of approximately $130.032 million, (iv) the recognition
of the non-controlling interest at its acquisition-date fair value of approximately $58.788 million, and (v) the elimination of Fusion
Five’s historical equity balances in accordance with ASC 805. No separately identifiable intangible asset or related deferred tax liability
is recognized in the preliminary purchase price allocation.
The purchase price allocation is preliminary and
remains subject to refinement during the measurement period prescribed by ASC 805.
(b) To reflect financing associated with the second
closing of the acquisition under the Note Purchase Agreement dated May 20, 2026. The adjustment includes recognition of $40.0 million
of unsecured Notes payable, recognition of $0.6 million of accrued interest payable, representing three months’ interest accrued at the
contractual rate of 6.0% per annum as of March 31, 2026, and recognition of $2.4 million of annual interest expense in the unaudited pro
forma condensed combined statement of operations, assuming the Notes had been outstanding for the entire fiscal year. The accrued interest
payable is presented within accrued and other payables in the accompanying unaudited pro forma condensed combined balance sheet.
The pro forma adjustments included in the
unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2026 and the year ended December
31, 2025 are as follows:
No additional pro forma adjustments were made
to the historical operating results of Fusion Five. The pro forma statements of operations include Fusion Five’s historical results for
the periods presented and reflect the estimated interest expense associated with the financing used to fund the acquisition.
8
GRAPHIC
GRAPHIC
Filename: ea029728601_ex23-1img1.jpg · Sequence: 5
Binary file (11920 bytes)
Download ea029728601_ex23-1img1.jpg
XML — IDEA: XBRL DOCUMENT
XML
Filename: R1.htm · Sequence: 10
v3.26.1
Cover
Apr. 11, 2026
Cover [Abstract]
Document Type
8-K/A
Amendment Flag
true
Amendment Description
This
Amendment No. 1 to the Current Report on Form 8-K (this “Amendment”) amends the Current Report on Form 8-K filed by
LQR House Inc. (the “Company”) with the U.S. Securities and Exchange Commission on April 15, 2026 (the “Original
Report”), which reported, among other matters, the Company’s entry into a Share Purchase Agreement (the “Agreement”)
with Fusion Five Continents Securities Limited, a New Zealand limited company (the “Target”), and Dean Shields, as
seller, pursuant to which the Company agreed to acquire all of the issued and outstanding shares of the Target in multiple closings.
Document Period End Date
Apr. 11, 2026
Entity File Number
001-41778
Entity Registrant Name
LQR House Inc.
Entity Central Index Key
0001843165
Entity Tax Identification Number
86-1604197
Entity Incorporation, State or Country Code
DE
Entity Address, Address Line One
6538 Collins Ave. Suite 344
Entity Address, City or Town
Miami Beach
Entity Address, State or Province
FL
Entity Address, Postal Zip Code
33141
City Area Code
786
Local Phone Number
389-9771
Written Communications
false
Soliciting Material
false
Pre-commencement Tender Offer
false
Pre-commencement Issuer Tender Offer
false
Title of 12(b) Security
Common Stock, $0.0001 par value per share
Trading Symbol
YHC
Security Exchange Name
NASDAQ
Entity Emerging Growth Company
true
Elected Not To Use the Extended Transition Period
false
X
- Definition
Description of changes contained within amended document.
+ References
No definition available.
+ Details
Name:
dei_AmendmentDescription
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
No definition available.
+ Details
Name:
dei_AmendmentFlag
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Area code of city
+ References
No definition available.
+ Details
Name:
dei_CityAreaCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Cover page.
+ References
No definition available.
+ Details
Name:
dei_CoverAbstract
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
No definition available.
+ Details
Name:
dei_DocumentPeriodEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:dateItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
No definition available.
+ Details
Name:
dei_DocumentType
Namespace Prefix:
dei_
Data Type:
dei:submissionTypeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 1 such as Attn, Building Name, Street Name
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine1
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the City or Town
+ References
No definition available.
+ Details
Name:
dei_EntityAddressCityOrTown
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Code for the postal or zip code
+ References
No definition available.
+ Details
Name:
dei_EntityAddressPostalZipCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the state or province.
+ References
No definition available.
+ Details
Name:
dei_EntityAddressStateOrProvince
Namespace Prefix:
dei_
Data Type:
dei:stateOrProvinceItemType
Balance Type:
na
Period Type:
duration
X
- Definition
A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityCentralIndexKey
Namespace Prefix:
dei_
Data Type:
dei:centralIndexKeyItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if registrant meets the emerging growth company criteria.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityEmergingGrowthCompany
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if an emerging growth company has elected not to use the extended transition period for complying with any new or revised financial accounting standards.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 7A
-Section B
-Subsection 2
+ Details
Name:
dei_EntityExTransitionPeriod
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
No definition available.
+ Details
Name:
dei_EntityFileNumber
Namespace Prefix:
dei_
Data Type:
dei:fileNumberItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Two-character EDGAR code representing the state or country of incorporation.
+ References
No definition available.
+ Details
Name:
dei_EntityIncorporationStateCountryCode
Namespace Prefix:
dei_
Data Type:
dei:edgarStateCountryItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityRegistrantName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityTaxIdentificationNumber
Namespace Prefix:
dei_
Data Type:
dei:employerIdItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Local phone number for entity.
+ References
No definition available.
+ Details
Name:
dei_LocalPhoneNumber
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
+ Details
Name:
dei_PreCommencementIssuerTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
+ Details
Name:
dei_PreCommencementTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Title of a 12(b) registered security.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
+ Details
Name:
dei_Security12bTitle
Namespace Prefix:
dei_
Data Type:
dei:securityTitleItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the Exchange on which a security is registered.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
+ Details
Name:
dei_SecurityExchangeName
Namespace Prefix:
dei_
Data Type:
dei:edgarExchangeCodeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
+ Details
Name:
dei_SolicitingMaterial
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Trading symbol of an instrument as listed on an exchange.
+ References
No definition available.
+ Details
Name:
dei_TradingSymbol
Namespace Prefix:
dei_
Data Type:
dei:tradingSymbolItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
+ Details
Name:
dei_WrittenCommunications
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration