U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: September 30, 2024

 

OR

 

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______to _______

 

Commission File Number 001-42285

 

Foxx Development Holdings Inc.

(Exact name of registrant as specified in its charter)

 

Delaware   99-5119494
(State or other jurisdiction of
Incorporation or organization)
  (IRS Employer
Identification No.)

 

13575 Barranca Parkway C106

Irvine, CA 92618

(Address of principal executive offices)

 

+201-962-5550

(Issuer’s telephone number including area code)

 

 

(Former name, former address, and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act: 

 

Title of each class

  Trading Symbol   Name of each exchange on which registered
Common Stock, par value $0.0001 per share   FOXX   The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50   FOXXW   The Nasdaq Stock Market LLC

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company 
  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

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No 

 

State the number of shares outstanding of each of the issuer’s classes of common equity as of the latest practicable date. As of November 13, 2024, there are 7,280,597 shares of common stock issued and outstanding. 

 

 

 

 

  

FOXX DEVELOPMENT HOLDINGS INC.

 

CONTENTS

 

PART 1 – FINANCIAL INFORMATION 1
   
Item 1. – Financial Statements (unaudited) 1
   
Condensed Consolidated Balance Sheets 1
   
Condensed Consolidated Statements of Operations (unaudited) 2
   
Condensed Consolidated Statements of Shareholders’ Equity (Deficit) (unaudited) 3
   
Condensed Consolidated Statements of Cash Flows (unaudited) 4
   
Notes to Condensed Consolidated Financial Statements (unaudited) 5
   
Item 2. – Management’s Discussion and Analysis of Financial Condition And Results of Operations 25
   
Item 3. – Quantitative and Qualitative Disclosures about Market Risk 36
   
Item 4. – Controls and Procedures 36
   
PART II – OTHER INFORMATION 37
   
Item 1. – Legal Proceedings 37
   
Item 1A. – Risk Factors 37
 
Item 2. – Unregistered Sales of Equity Securities and Use of Proceeds 37
   
Item 3. – Defaults Upon Senior Securities 37
   
Item 4. – Mine Safety Disclosures 37
   
Item 5. – Other Information 37
   
Item 6. – Exhibits 37
   
SIGNATURES 38

 

i

 

PART I: FINANCIAL INFORMATION

 

Item 1. - Financial Statements 

 

FOXX DEVELOPMENT HOLDINGS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

   September 30,   June 30, 
   2024   2024 
   (Unaudited)   (Audited) 
ASSETS        
CURRENT ASSETS        
Cash  $9,180,356   $587,448 
Restricted cash   19,411,645    
-
 
Accounts receivable   12,371,365    251,894 
Inventories   4,540,549    1,768,072 
Contract assets   1,713,430    1,682,289 
Prepaid expenses and other current assets   336,958    44,116 
Amount due from related party   
-
    140 
Total Current Assets   47,554,303    4,333,959 
           
PROPERTY AND EQUIPMENT, NET   166,338    142,619 
           
NON-CURRENT ASSETS          
Operating right-of-use assets   1,223,334    405,758 
Deferred transaction costs   
-
    462,177 
Security deposits   603,716    29,909 
Total Non-current Assets   1,827,050    897,844 
           
Total Assets  $49,547,691   $5,374,422 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)          
           
CURRENT LIABILITIES          
Accounts payable  $19,285,926   $1,396,860 
Other payables and accrued liabilities   1,481,319    468,225 
Other payable - related party   346,539    51,168 
Payables on shares redemption   20,499,790    
-
 
Contract liabilities   143,600    649,450 
Income taxes payable   253,932    
-
 
Short-term loans   
-
    291,208 
Current maturity of long-term loan   20,132    19,539 
Operating lease liabilities - current   180,451    72,531 
Convertible promissory notes   
-
    6,000,000 
Earnout liabilities   5,737,868    
-
 
Total Current Liabilities   47,949,557    8,948,981 
           
NON-CURRENT LIABILITIES          
Operating lease liabilities - non-current   1,050,715    332,435 
Long-term loan - non-current   90,181    95,442 
Total Non-current Liabilities   1,140,896    427,877 
           
Total Liabilities   49,090,453    9,376,858 
           
COMMITMENTS AND CONTINGENCIES (See Note 18)   
 
    
 
 
           
SHAREHOLDERS’ EQUITY (DEFICIT)          
Common stock, $0.0001 par value, 50,000,000 shares and 6,606,667 shares authorized as of September 30, 2024 and June 30, 2024, respectively;          
7,270,097 and 3,303,333 shares issued and outstanding as of as of September 30, 2024 and June 30, 2024, respectively   727    330*
Additional paid-in capital   13,750,228    7,024,162 
Accumulated deficit   (13,293,717)   (11,026,928)
Total Shareholders’ Equity (Deficit)   457,238    (4,002,436)
           
Total Liabilities and Shareholders’ Equity (Deficit)  $49,547,691   $5,374,422 

 

*Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

1

 

FOXX DEVELOPMENT HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

   For the Three Months Ended 
   September 30,   September 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
REVENUES, NET  $23,112,052   $- 
COST OF GOODS SOLD   22,713,876    - 
GROSS PROFIT   398,176    - 
           
OPERATING EXPENSES:          
Selling expenses   1,215,042    208,276 
General and administrative expenses   961,247    303,334 
Research and development - related party   22,792    - 
Research and development   7,028    - 
Total Operating Expenses   2,206,109    511,610 
           
LOSS FROM OPERATIONS   (1,807,933)   (511,610)
           
OTHER INCOME (EXPENSE)          
Interest expense   (408,995)   (39,336)
Other income, net   -    4,115 
Change in fair value of earnout liabilities   (49,861)   - 
Total Other Expense, net   (458,856)   (35,221)
           
LOSS BFORE INCOME TAXES   (2,266,789)   (546,831)
           
PROVISION FOR INCOME TAXES   -    - 
           
NET LOSS  $(2,266,789)  $(546,831)
           
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES*          
Basic   3,477,696    3,303,333 
Diluted   3,477,696    3,303,333 
           
LOSS PER SHARE          
Basic  $(0.65)  $(0.17)
Diluted  $(0.65)  $(0.17)

  

*Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2

 

FOXX DEVELOPMENT HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGE IN SHAREHOLDERS’ EQUITY (DEFICIT)

 

   For the Three Months Ended September 30, 2024 
           Additional         
   Common stock   paid-in   Accumulated     
   Shares*   Amount   capital   deficit   Total 
BALANCE, June 30, 2024   3,303,333   $330   $7,024,162   $(11,026,928)  $(4,002,436)
Conversion of convertible promissory notes into common stock upon completion of reverse recapitalization   1,696,668    170    15,408,515    
-
    15,408,685 
Issuance of common stock upon completion of reverse recapitalization   2,270,096    227    (2,100,865)   
-
    (2,100,638)
Earnout liabilities   -    
-
    (5,688,007)   
-
    (5,688,007)
Transaction costs   -    
-
    (893,577)   
-
    (893,577)
Net loss   -    
-
    
-
    (2,266,789)   (2,266,789)
BALANCE, September 30, 2024 (Unaudited)   7,270,097   $727   $13,750,228   $(13,293,717)  $457,238 

 

   For the Three Months Ended September 30, 2023 
           Additional         
   Common stock   paid-in   Accumulated     
   Shares*   Amount   capital   deficit   Total 
BALANCE, June 30, 2023   3,303,333   $330   $7,024,162   $(7,596,286)  $(571,794)
Net loss   -    
-
    
-
    (546,831)   (546,831)
BALANCE, September 30, 2023 (Unaudited)   3,303,333   $330   $7,024,162   $(8,143,117)  $(1,118,625)

 

*Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3

 

FOXX DEVELOPMENT HOLDINGS INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

   For the Three Months Ended 
   September 30,   September 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss  $(2,266,789)  $(546,831)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation   11,281    9,768 
Interest expense from convertible promissory notes   140,740    35,389 
Amortization of operating right of use assets   54,417    
-
 
Change in fair value of earnouts   49,861    
-
 
Change in operating assets and liabilities:          
Accounts receivable   (12,119,471)   (200)
Inventories   (2,772,477)   (466,000)
Contract assets   (31,141)   (1,024,684)
Prepaid expenses and other current assets   (210,482)   (9,164)
Amount due from a related party   140    
-
 
Security deposits   (573,807)   (27,420)
Accounts payable   17,889,066    
-
 
Contract liabilities   (505,850)   601,000 
Other payables and accrued liabilities   214,054    65,493 
Other payable - related party   (77,208)   (25,000)
Operating lease liabilities   (45,793)   
-
 
Net cash used in operating activities   (243,459)   (1,387,649)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchases of property and equipment   (35,000)   (4,144)
Net cash used in investing activities   (35,000)   (4,144)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Repayments to short-term loans - related party   
-
    (91,235)
Repayments to short-term loans   (291,208)   
-
 
Principal payments of long-term loan   (4,668)   (2,774)
Proceeds from convertible promissory note   9,000,000    
-
 
Proceeds from reverse recapitalization, net of payments of transaction costs   19,710,288    
-
 
Payments of deferred transaction costs   (131,400)   (111,815)
Net cash provided by (used in) financing activities   28,283,012    (205,824)
           
NET CHANGE IN CASH   28,004,553    (1,597,617)
           
CASH AND RESTRICTED CASH, beginning of the period   587,448    1,824,849 
           
CASH AND RESTRICTED CASH, end of the period  $28,592,001   $227,232 
           
CASH AND RESTRICTED CASH, end of the period reconciliation:          
Cash and cash equivalents  $9,180,356   $227,232 
Restricted cash   19,411,645    
-
 
CASH AND RESTRICTED CASH, end of the period  $28,592,001   $227,232 
           
SUPPLEMENTAL CASH FLOW INFORMATION:          
Cash paid for income tax  $50   $
-
 
Cash paid for interest  $4,073   $2,626 
           
NON-CASH INVESTING AND FINANCING ACTIVITIES:          
Initial recognition of operating right-of-use assets and lease liabilities  $750,338   $
-
 
Modification of operating right-of-use assets and lease liabilities  $121,655   $
-
 
Conversion of convertible promissory notes into common stock  $15,408,685   $
-
 
Reverse recapitalization transaction costs net against additional-paid in capital  $893,577   $
-
 
Deferred transaction costs included in other payables and accrued liabilities  $300,000   $8,000 
Initial recognition of earnout liabilities  $5,688,007   $
-
 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

4

  

FOXX DEVELOPMENT INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) 

 

Note 1 — Nature of business and organization

 

Foxx Development Holdings Inc. (“Foxx” or the “Company”) was incorporated on November 13, 2023 under the name “Acri Capital Merger Sub I Inc.” On February 18, 2024, the Company entered into a business combination agreement (as amended on May 31, 2024, the “Business Combination Agreement”), by and among the Company, Acri Capital Acquisition Corporation, a Delaware corporation and our parent company at the time (“ACAC”), Acri Capital Merger Sub II Inc., a Delaware corporation and our wholly-owned subsidiary at the time (“Merger Sub”), and Foxx Development Inc. (“Old Foxx”), a Texas corporation incorporated on March 17, 2017 primarily engaged in the sales of electronic products, pursuant to which (i) ACAC merged with and into the Company, with the Company as the surviving Delaware corporation (the “Reincorporation Merger”), and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as a wholly-owned Delaware subsidiary of the Company (the “Acquisition Merger”). The Reincorporation Merger, the Acquisition Merger, and other transactions contemplated under the Business Combination Agreement, are collectively referred to as the “Business Combination” (See Note 4).

 

Following the consummation of the Business Combination (the “Closing”) on September 26, 2024, Purchaser was renamed as “Foxx Development Holdings Inc.” and became a publicly traded company. The Merger Sub was renamed as “Foxx Development Inc.” and became the Delaware subsidiary of Purchaser.

 

On August 29, 2023, Foxx Technology Pte Ltd, a Singapore private company (“Foxx Technology”), was incorporated in Singapore, with Old Foxx holds 51% of the equity interests in Foxx Technology. Foxx Technology operates in the field of the manufacture of wireless communications equipment, and the wholesale of handphones, handphone peripheral equipment and other telecommunications equipment. Since the Company owns the majority controlling financial interest in Foxx Technology, according to ASC 810-10-15-10, all majority-owned subsidiaries shall be consolidated. Foxx Technology is required to be consolidated under ASC 810. As of June 30, 2024, no significant operations nor capital contributions were made to Foxx Technology. As a result, the Company’s consolidated financial statements did not reflect any operating activities from Foxx Technology. The Company has 51% voting interest of Foxx Technology. On July 30, 2024, Foxx submitted the application to dissolve Foxx Technology to the Accounting and Corporate Regulatory Authority (ACRA) of Singapore. On November 4, 2024, ACRA granted Foxx Technology’s application and struck it off from the company register of Singapore.

 

Note 2 — Going Concern

 

In assessing the Company’s ability to continue as a going concern, the Company monitors and analyses its cash on-hand and its operating and capital expenditure commitments. The Company’s liquidity needs are to meet its working capital requirements, operating expenses, and capital expenditure obligations.

 

The Company is primarily engaged in the sales of electronic products and debt financing in the form of convertible notes, loans from bank, third parties, related parties, and cash generated from operations have been utilized to finance the working capital. The Company’s management has considered whether there is substantial doubt about its ability to continue as a going concern due to (1) net cash used in operating activities of approximately $0.2 million for the three months ended September 30, 2024, (2) net loss of approximately $2.3 million for the three months ended September 30, 2024, (3) accumulated deficit of approximately $13.3 million as of September 30, 2024, and (4) the working capital deficit of approximately $0.4 million as of September 30, 2024. 

 

If the Company is unable to generate sufficient funds to finance the working capital requirements of the Company within the normal operating cycle of a twelve-month period from the date of the unaudited condensed consolidated financial statements are issued, the Company may have to consider supplementing its available sources of funds through the following sources:

 

  Other available sources of financing from banks in the United States of America and other financial institutions or private lenders;

 

  Financial support and credit guarantee commitments from the Company’s related parties; and

 

  Equity financing.

 

5

 

The Company can make no assurances that required financings will be available for the amounts needed, or on terms commercially acceptable to the Company, if at all. If one or all of these events does not occur or subsequent capital raises are insufficient to bridge financial and liquidity shortfall, there would likely be a material adverse effect on the Company and would materially adversely affect its ability to continue as a going concern.

 

As such, the Company’s management has determined that the factors discussed above have raised substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the unaudited condensed consolidated financial statements are issued. The unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty.

 

Note 3 — Basis of presentation and significant accounting policies

 

Basis of presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, all adjustments, consisting only of normal recurring adjustments, considered necessary for a fair presentation of its financial position and operation results. Interim results are not necessary indicative of results of a full year. The information in this Quarterly Report on Form 10-Q (the “10-Q”) should be read in conjunction with information in the Annual Report for the fiscal year ended June 30, 2024 on Form 10-K filed by the Company with the SEC on October 24, 2024.

 

Principles of consolidation

 

The unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.

 

A subsidiary is an entity in which the Company, directly or indirectly, controls more than one half of the voting power; or has the power to govern the financial and operating policies, to appoint or remove the majority of the members of the board of directors, or to cast a majority of votes at the meeting of directors.

 

Use of estimates and assumptions

 

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from these estimates.

 

Restricted cash

 

Restricted cash is maintained in a trust account and is restricted to repay the redeeming shareholders of ACAC upon the Closing (see Note 4).

 

Accounts receivable

 

Accounts receivables are recognized and carried at the original invoiced amount less an allowance for any uncollectible accounts on credit losses. Allowance for credit losses for accounts receivables is established based on various factors including historical payments and current economic trends. The Company reviews its allowance for credit loss by assessing individual accounts receivable over a specific aging and amount. All other balances are pooled based on historical collection experience. The estimate of expected credit losses is based on information about past events, current economic conditions, and forecasts of future economic conditions that affect collectability. Accounts receivable are written-off on a case by case basis after exhaustive efforts at collection are made, net of any amounts that may be collected. As of September 30, 2024 and June 30, 2024, no allowance for credit losses of accounts receivable was recorded and the Company had accounts receivable of $12,371,365 and $251,894, respectively.

 

6

 

Inventories

 

Inventories are stated at the lower of cost or net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. Cost is determined using the “First in, First out” method. Inventories mainly include electronic products and accessories which are purchased from the Company’s suppliers as merchandized goods and freight-in. On an annual basis, inventories are reviewed for potential write-downs for estimated obsolescence or unmarketable inventories which equals the difference between the costs of inventories and the estimated net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, based upon forecasts for future demand and market conditions. When inventories are written down to net realizable value, it is not marked up subsequently based on changes in underlying facts and circumstances. As of September 30, 2024 and June 30, 2024, the Company had inventories of $4,540,549 and $1,768,072, respectively. During the three months ended September 30, 2024 and 2023, no inventory write-down was recorded.

 

Contract assets

 

Contract assets consisted of cash deposited or advanced to suppliers for future inventory purchases. This amount is refundable and bears no interest. For any advances to suppliers determined by management that such advances will not be in receipts of inventories or refundable, the Company will recognize an allowance account to reserve such balances. Management reviews its advances to suppliers on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance for credit losses after management has determined that the likelihood of collection is not probable. The Company’s management continues to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As of September 30, 2024 and June 30, 2024, no allowance for credit losses on contract assets was recorded.

 

Deferred transaction costs

 

The Company complies with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 340-10-S99-1, “Other Assets and Deferred Costs — SEC Materials” (“ASC 340-10-S99”) and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. Deferred transaction costs consist of underwriting, legal, accounting, and other professional expenses incurred through the balance sheet date that are directly related to the Business Combination and that will be charged to shareholders’ equity (deficit) upon the completion of the Business Combination. The Company completed the Business Combination on September 26, 2024. As of September 26, 2024, and the Company had deferred transaction costs of $893,577 and charged against shareholders’ deficit. As of September 30, 2024 and June 30, 2024, the Company had deferred transaction costs of $0 and $462,177, respectively.

 

Payables on shares redemption

 

Payables on shares redemption consisted of payables to the ACAC shareholders who exercised their redemption rights in connection with the Business Combination (See Note 4).

 

Contract liabilities

 

Contract liabilities mainly consisted of deposits received from customers before all the relevant criteria for revenue recognition are met and are recorded as customer deposits.

 

Earnout liabilities

 

At the Closing of the Business Combination, pursuant to the Business Combination Agreement, the stockholders of Old Foxx were entitled to receive up to a total of 4,200,000 contingent earnout shares (“Earnout Shares”) in the form of common stock of the Company, par value $0.0001 per share (“Common Stock”). The Earnout Shares would be issued upon certain vesting schedules based on the Company’s financial performance for the fiscal year ended June 30, 2024 and 2025. The Earnout Shares are classified as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations (See Note 17).

 

7

 

Convertible instrument

 

The Company accounts for its convertible instrument in accordance with ASC 470-20 Debt with Conversion and Other Options, whereby the convertible instrument is initially accounted for as a single unit of account, unless it contains a derivative that must be bifurcated from the host contract in accordance with ASC 815-15 Derivatives and Hedging — Embedded Derivatives or the substantial premium model in ASC 470-20 Debt — Debt with Conversion and Other Options applies. If the equity securities underlying the embedded conversion option are readily convertible to cash, such as publicly traded common shares, the embedded conversion option is likely to meet the net settlement criterion to be considered a derivative. If the equity securities underlying the conversion option are not readily convertible to cash, the embedded conversion option may not meet the net settlement criterion, and therefore would not meet the definition of a derivative. Because the convertible instrument has a fixed conversion price and therefore, it lacks an underlying and does not meet the requirement of a derivative. As a result, the Company determined its embedded conversion option does not meet the definition of a derivative for bifurcation.

 

Revenue recognition

 

The Company recognizes revenue to depict the transfer of promised goods or services (that is, an asset) to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services. An asset is transferred when the customer obtains control of that asset. It also requires the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

 

To achieve that core principle, the Company applies the five steps defined under Topic 606: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.

 

The Company’s main business is selling electronic products to 1) wholesale customers and 2) individual E-commerce customers.

 

Wholesale Customers

 

The Company recognizes a contract with a customer when the contract is committed in writing, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

 

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in FASB Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (“Topic 606”). A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts, either on Free on Board (“FOB”) shipping point or destination, depending on the specified contract. The Company’s customers generally either pay the order in full balance prior to shipment or in partial payments with credit terms of 30 to 90 days after shipment depends on the specified contract. No sales returns are being given to its wholesale customers as they were being given additional 2-3% of products on top of each customer’s order (see Note 3 - “Warranty” below). There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

8

 

Gross versus Net Revenue Reporting

 

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

 

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

 

The Company orders the products and pays in advance from its supplier. When the supplier has completed production, the Company inspects and accepts the products in its suppliers’ warehouse or at the designated logistic warehouse of the supplier. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and also includes an additional 2-3% of products on top of each customer’s order , which covers any damage incurred in shipping and no refund and no return will be granted to customers; or provided a one-year warranty period with no additional 2-3% of products on top of each customer’s order, depending on the specified contract. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the wholesale customer is presented on a gross basis.

 

Warranty

 

The Company generally provides 1-year warranties for its product sold to its wholesale customer if an additional 2-3% of products on top of each customer’s order was not provided. For the sale transactions that were provided with 2-3% of products on top of each customer’s order, these additional 2-3% products were recognized as cost of goods sold at the same time the respective sale is recognized. For the sales transactions that the Company provided limited warranties to both wholesale customers and e-commerce customers, the Company records estimated future warranty costs under ASC 460. Such estimated costs for warranties are estimated at the time of delivery, and these warranties are not service warranties separately sold by the Company. Generally, the estimated claim rates of warranties are based on actual warranty experience or the Company’s best estimate. As of September 30, 2024 and June 30, 2024, the Company accrued warranty reserves of $133,279 and $48,361, respectively recorded under accrued liabilities and other current liabilities, and these reserves were recognized based on estimation and judgment from the Company’s management.

 

E-Commerce Customers

 

The Company recognizes a contract with a customer when the contract is committed in writing and signed electronically on an E-Commerce platform, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

 

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in Topic 606. A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts on shipping destination at its individual customer shipping address, which is the Company’s obligation to deliver the product to the end user/individual customer, depends on the specified contract. The Company’s E-Commerce customers pay the order in full balance prior to shipment to the E-Commerce Platform and the E-Commerce Platform withheld the payment for 30 days before remitting payments to the Company. The Company offered one month of free exchange or return. As a result, the Company recognized its revenues from the E-Commerce customers, in the third-party E-commerce platform, net of estimated sales returns, discount, and rebate, as a consideration reducing the transaction price. Historically, sales returns were insignificant to the Company’s operations. For the three months ended September 30, 2024 and 2023, the Company recognized estimated sales returns of $1,557 and $0, respectively, and such reserves are based on estimation and required judgment from the Company’s management. There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

9

 

Gross versus Net Revenue Reporting

 

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

 

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

 

The Company orders the products, and the suppliers ship the products to the Company’s warehouse where the Company inspects and accepts the products. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and to provide a one-year warranty period for each customer’s order. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price at the E-commerce platform. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the E-Commerce customer is presented on a gross basis.

 

Practical expedient

 

The Company applies the practical expedient in ASC 606 to expense costs as incurred for costs to obtain a contract with a customer when the amortization period is one year or less. The Company has no material incremental costs of obtaining contracts with customers that the Company expects the benefit of those costs to be longer than one year which need to be recognized as assets for the three months ended September 30, 2024 and 2023.

 

Lease

 

The Company accounts for leases in accordance with ASC 842. The Company categorizes leases with contractual terms longer than 12 months as either operating or finance. Finance leases are generally those leases that substantially utilize or pay for the entire asset over its estimated life. All other leases are categorized as operating leases. Costs associated with operating lease assets are recognized on a straight-line basis within operating expenses over the term of the lease. As of September 30, 2024 and June 30, 2024, the Company does not have finance leases.

 

The Company determines if an arrangement is, or contains, a lease at inception. Operating lease assets represent the Company’s right to control the use of an identified asset for a period of time, or term, in exchange for consideration, and operating lease liabilities represent its obligation to make lease payments arising from the aforementioned right.

 

10

 

Operating lease right-of-use (“ROU”) assets and liabilities are initially recorded based on the present value of lease payments over the lease term, which includes the minimum unconditional term of the lease, and may include options to extend or terminate the lease when it is reasonably certain at the commencement date that such options will be exercised. As the rate implicit for each of the Company’s leases is not readily determinable, the Company uses incremental borrowing rate as effective interest rate, based on the information available at the lease commencement date in determining the present value of its expected lease payments. Operating lease assets also include any initial direct costs and any lease payments made prior to the lease commencement date and are reduced by any lease incentives received. According to ASC 842-10-15-37, a lessee may, as an accounting policy election by class of underlying asset, choose not to separate non-lease components from lease components and instead to account for each separate lease component and the non-lease components associated with that lease component as a single lease component. The Company has identified the common area maintenance (CAM) fee as a non-lease component and elected to not separate it from the lease component.

 

Operating lease assets are amortized on a straight-line basis in operating lease expense over the lease term on the consolidated statements of operations. The related amortization of ROU assets along with the change in the operating lease liabilities are separately presented within the cash flows from operating activities on the consolidated statements of cash flows. The Company records lease expenses for operating leases on a straight-line basis over the lease term.

 

The Company reviews the impairment of its right-of-use assets consistent with the approach applied for its other long-lived assets on an annual basis. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations. The Company has elected to include the carrying amount of operating lease right-of-use assets in any tested asset group and include the associated lease payments in the undiscounted future pre-tax cash flows. For the three months ended September 30, 2024 and 2023, the Company did not recognize impairment loss against its right-of-use assets.

 

For a lease with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liability. For the lease that with lease term of one year or shorter, the Company has elected to not recognize right-of-use asset and lease liability.

 

Warrants

 

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity (“ASC 480”), and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own Common Stock and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 

For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance. The Company determined that upon further review of the warrant agreements, the Company concluded that its warrants qualify for equity accounting treatment.

 

Upon completion of the Business Combination, all of ACAC’s outstanding public and private warrants (See Note 16) were replaced by the Company’s public and private warrants. The Company treated such warrants replacement as a warrant modification and no incremental fair value was recognized for the three months ended September 30, 2024.

 

11

 

Recently adopted accounting standards

 

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

 

In March 2022, the FASB issued ASU 2022-02, Financial Instruments — Credit Losses (Topic 326), which eliminates the accounting guidance on troubled debt restructurings for creditors in ASC 310 and amends the guidance on vintage disclosures to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to the accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancing and restructurings for borrowers experiencing financial difficulty. The Company adopted this guidance on July 1, 2023, which did not have an impact on the Company’s unaudited condensed consolidated financial statements.

 

Except as mentioned above, the Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s balance sheets, statements of operations and statements of cash flows.

 

Recently issued accounting pronouncements not yet adopted

 

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280)” (“ASU 2023-07” or “Topic 280). The amendments in ASU 2023-07 improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision useful financial analyses. Topic 280 requires a public entity to report a measure of segment profit or loss that the chief operating decision maker (CODM) uses to assess segment performance and make decisions about allocating resources. Topic 280 also requires other specified segment items and amounts, such as depreciation, amortization, and depletion expense, to be disclosed under certain circumstances. The amendments in ASU 2023-07 do not change or remove those disclosure requirements. The amendments in ASU 2023-07 also do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments. The amendments in ASU 2023-07 are effective for years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, adopted retrospectively. Management considers that the guidance will not have a significant impact on the disclosures set out in these unaudited condensed consolidated financial statements.

 

In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”), which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual consolidated financial statements that have not yet been issued or made available for issuance. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. The Company continuously evaluates the potential impact of adopting this new guidance on the unaudited condensed consolidated financial statements and related disclosures and does not believe it will have a material impact on the presentation of the unaudited condensed consolidated financial statements.

 

Note 4 — Reverse recapitalization

 

Upon the consummation of the Business Combination, the following transactions were completed, based on the Company’s capitalization as of September 26, 2024:

 

  (i) All 70,721 shares of Class A common stock of ACAC (“ACAC public shares”), net of redemption of 1,744,663 ACAC public shares at $11.75 per share, and all 2,156,250 shares of Class B common stock of ACAC (“ACAC private shares”), were converted on a one-for-one basis into the Company’s Common Stock.

 

(ii)43,125 shares of the Company’s Common Stock were issued to ACAC’s underwriter, EF Hutton LLC, in connection with the Business Combination.

 

  (iii)

All issued and outstanding shares of Old Foxx common stock were cancelled in exchange for the rights for Old Foxx stockholders, including the holders of Old Foxx’s convertible promissory notes upon the conversion of the convertible promissory notes and their interests into Old Foxx common stock immediately prior to Closing (see Note 14), to receive such stockholder’s pro rata share of 5,000,000 shares (“Closing Payment Shares”) of the Company’s Common Stock, including: (x) 1,696,668 shares of Foxx’s $0.0001 par value common stock were issued to Old Foxx’s convertible promissory notes holders in connection with the Business Combination (see Note 14); (y) 1,000,000 outstanding shares of Old Foxx common stock issued to existing Old Foxx stockholders (other than holders of the convertible notes) were cancelled in exchange for the right by the Old Foxx stockholders to receive a pro rata share of 3,303,333 shares of the Company’s Common Stock at the exchange ratio of 3.3033.

 

  (iv) 4,200,000 shares (“Earnout Shares”) of the Company’s Common Stock were reserved for issuance to Old Foxx’s stockholders subject to the vesting schedule as follows:

 

in connection with the financial performance for the fiscal year ending June 30, 2024:

 

700,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the Company’s audited consolidated financial statements for the fiscal year ending June 30, 2024 (“2024 Foxx Audited Financial Statements”), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by Company after Closing, reflect revenue of the Company for the fiscal year ending June 30, 2024 (the “2024 Foxx Revenue”) to be no less than $67,000,000 (including $67,000,000) and less than $84,000,000 (excluding $84,000,000);

 

12

 

1,400,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $84,000,000 (including $100,000,000) and less than $100,000,000 (excluding $100,000,000);

 

2,100,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $100,000,000 (including $100,000,000).

 

in connection with the financial performance for the fiscal year ending June 30, 2025:

 

700,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the Company’s audited consolidated financial statements for the fiscal year ending June 30, 2025 (“2025 Foxx Audited Financial Statements”), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by the Company after Closing, reflect revenue of the Company for the fiscal year ending June 30, 2025 (the “2025 Foxx Revenue”) to be no less than $77,050,000 (including $77,050,000) and less than $96,600,000 (excluding $96,600,000);

 

1,400,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $96,600,000 (including $96,600,000) and less than $115,000,000 (excluding $115,000,000);

 

2,100,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $115,000,000 (including $115,000,000).

 

  (v) All issued and outstanding 12,156,423 ACAC warrants were converted on a one-for-one basis into warrants of the Company, including conversion from (x) 4,312,500 ACAC’s public warrants, (y) 5,240,000 ACAC’s private warrants, and (z) 2,603,923 ACAC’s working capital warrants.

 

The following table presents the number of the Company’s common stock issued and outstanding immediately following the Reverse Recapitalization (as defined below):

 

   Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Conversion of Old Foxx’s common stock into Foxx’s common stock   3,303,333 
Conversion of Old Foxx’s convertible promissory notes into Foxx’s common stock   1,696,668 
Total common stock outstanding   7,270,097 

 

Old Foxx was determined to be the accounting acquirer given Old Foxx effectively controlled the combined entity after the Business Combination. The transaction is accounted for as a reverse recapitalization (“Reverse Recapitalization”), which is equivalent to the issuance of common stock by Old Foxx for the net monetary assets of ACAC, accompanied by a recapitalization. Old Foxx is determined as the accounting acquirer and the historical financial statements of Old Foxx became the Company’s historical financial statements, with retrospective adjustments to give effect of the Reverse Recapitalization. The net assets of ACAC were recognized as of the closing date at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination are those of Old Foxx and Old Foxx’s operations are the only ongoing operations of the Company.

 

In connection with the Reverse Recapitalization, the Company raised approximately $19.7 million of proceeds, presented as cash flows from financing activities, which included the contribution of approximately $21.6 million of funds held in ACAC’s trust account, approximately $0.3 million of cash held in ACAC’s operating cash account, and payments of approximately $2.2 million in transaction costs incurred by ACAC.

 

13

 

The following table reconcile the elements of the Reverse Recapitalization to the unaudited condensed consolidated statements of cash flows and the changes in shareholders’ deficit:

 

   September 26, 
   2024 
Funds held in ACAC’s trust account  $21,627,541 
Funds held in ACAC’s operating cash account   298,643 
Less: payments of transaction costs incurred by ACAC   (2,215,896)
Proceeds from the Reverse Recapitalization   19,710,288 
Less: non-cash net deficit assumed from ACAC   (21,810,926)
Net distributions from issuance of Common Stock upon the Reverse Recapitalization  $(2,100,638)

 

The shares and corresponding capital amounts and all per share data related to Old Foxx’s outstanding common stock prior to the Reverse Recapitalization have been retroactively adjusted using the Exchange Ratio of 3.3033.

 

Note 5 — Accounts receivable

 

As of September 30, 2024 and June 30, 2024, accounts receivable consist of the following:

 

  

September 30,
2024

   June 30,
2024
 
      (Audited) 
Accounts receivable  $12,371,365   $251,894 
Less: allowance for credit losses   
    
 
Accounts receivable, net  $12,371,365   $251,894 

 

Note 6— Inventories

 

As of September 30, 2024 and June 30, 2024, inventories consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Finished goods  $4,540,549   $1,768,072 
Total inventories  $4,540,549   $1,768,072 

 

Note 7 — Contract assets

 

As of September 30, 2024 and June 30, 2024, the contract asset of the Company consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Balance as of the beginning of the period  $1,682,289   $
 
Add: net increase in current period contract asset   1,465,847    1,682,289 
Less: inventory recognized from beginning contract asset   (1,434,706)   
 
Total contract assets as the end of the period  $1,713,430   $1,682,289 

 

14

 

Note 8 — Prepaid expenses and other current assets

 

As of September 30, 2024 and June 30, 2024, prepaid expenses and other current assets consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Other receivables  $1,200   $10,881 
Prepaid rent   177,004    
-
 
Other prepaid expenses   158,754    33,235 
Total prepaid expenses and other current assets  $336,958   $44,116 

 

Note 9— Property and equipment, net

 

As of September 30, 2024 and June 30, 2024, property and equipment, net consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Computer and office equipment  $9,942   $9,942 
Furniture and fixtures   3,432    3,432 
Vehicles   226,091    191,091 
Subtotal   239,465    204,465 
Less: accumulated depreciation   (73,127)   (61,846)
Total property and equipment, net  $166,338   $142,619 

 

Depreciation expense for the three months ended September 30, 2024 and 2023 amounted to $11,281 and $9,768, respectively.

 

Note 10 — Other payables and accrued liabilities

 

As of September 30, 2024 and June 30, 2024, other payables and accrued liabilities consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Payroll and payable tax payable  $3,420   $50,554 
Interest payable   147,711    267,945 
Professional fee payable   621,489    59,473 
Accrued warranty expenses   133,279    48,361 
Excise tax payable*   556,620    
-
 
Others   18,800    41,892 
Total other payables and accrued liabilities  $1,481,319   $468,225 

 

*These balances were carried from ACAC as a result on 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023 under the Inflation Reduction Act of 2022.

 

Note 11 — Contract liabilities

 

Contract liabilities consist of customer deposits, which is recorded on the consolidated balance sheets when the Company has received consideration, or has the right to receive consideration, in advance of transferring the performance obligations under the contract to the customer.

 

The following table presents the Company’s contract liabilities balances and changes therein:

 

   September 30,
2024
   June 30,
2024
 
      (Audited)  
Balance as of the beginning of the period  $649,450   $27 
Add: net increase in current period contract liabilities   143,600    649,450 
Less: revenue recognized from beginning contract liabilities   (649,450)   (27)
Total contract liabilities as the end of the period  $143,600   $649,450 

 

15

 

Note 12 — Related party balances and transactions

 

Related party balances

 

Amount due from related party

 

Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A  Owned by the director of the Company  Paid on behalf fees  $
    -
   $140 

 

Other payable — related party

 

Other payable — related party consists of the following:

 

Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  Research and development fees  $73,960   $51,168 

Company B

 

More than 10%

Shareholder of the Company
 

Unconverted working capital loan balance in ACAC 

   249,404    
-
 
Company C  Executive director is the Company’s CFO  Paid on behalf fees   23,175    
-
 
Total        $346,539   $51,168 

 

(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 

Related party transactions

 

Research and development expenses

 

Name of Related Party  Relationship  For the Three
Months Ended
September 30,
2024
   For the Three
Months Ended
September 30,
2023
 
      (Unaudited)   (Unaudited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  $22,792   $
     -
 

 

(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 

Consulting expenses

 

Name of Related Party   Relationship   For the Three
Months Ended
September 30,
2024
    For the Three
Months Ended
September 30,
2023
 
        (Unaudited)     (Unaudited)  
Company A(1)   Owned by the director of the Company   $ 141,000     $ 75,000  

 

(1) On September 1, 2022, the Company entered into a consulting agreement to receive consulting services provided by a consulting company which is owned by the director of the Company.

 

16

 

Note 13 — Short-term loans

 

As of September 30, 2024 and June 30, 2024, the outstanding short-term loan from third parties consists of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Lender A(1)  $
         -
   $261,208 
Lender B(2)   
-
    30,000 
Total short-term loan  $
-
   $291,208 

 

(1)On December 30, 2020, the Company entered into a loan agreement with a third-party lender. The agreement allows the Company to draw up to $600,000 and is non-interest bearing. The Company’s imputed interest is immaterial. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $261,208.

 

(2)On November 11, 2019, the Company entered into a loan agreement for an amount of $50,000 with a third-party lender. This loan is non-interest bearing. The Company’s imputed interest is immaterial. This loan had an original due date in February 2020 and automatically converted into a due on demand term thereafter. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $30,000.

 

Note 14 — Convertible promissory notes

 

On June 21, 2023, Old Foxx issued a convertible promissory note (the “Note 1”) to Investor A, a Hong Kong registered entity, in the amount of $2,000,000 at 7% per annum. The maturity date for the note is the earlier of the 12-month anniversary of the issuance date and the date when Old Foxx redeems the note, or the date of the initial closing of the initial public offering (“IPO”) of Old Foxx.

 

On November 21, 2023, Old Foxx issued a second convertible promissory note (“the Note 2”) to Investor A in the amount of $2,000,000 at 7% per annum. The maturity and other terms were the same to Note 1.

 

On March 15, 2024, Old Foxx and the Investor entered into an Amendment to the Convertible Note Agreement to the Note 1 and Note 2 and agreed that all accrued interest shall become due and payable in shares of common stock of Old Foxx, at a price of $30.00 per share at the time that the Old Foxx completes the Business Combination.

 

On March 15, 2024, Old Foxx issued a third convertible promissory note (“the Note 3”, together with Note 1 and Note 2, collectively as “Notes”) to the Investor A for the amount of $2,000,000 at 7% per annum. The maturity and other terms were the same to Note 1 and Note 2.

 

On May 30, 2024, Old Foxx entered into a securities purchase agreement for issuance of convertible promissory notes to Investor B in the amount of $6,000,000 (“Note 4”) and to Investor C in the amount of $3,000,000 (“Note 5”), at 7% per annum. The Note 4 and Note 5 were received in August and September 2024 prior to the Closing. The maturity date for the Note 4 and Note 5 would be due at the earlier of the 12-month anniversary of the issuance date or IPO of Old Foxx. The Note 4 and Note 5 and their accrued and unpaid interest would be automatically convertible into shares of common stock of Old Foxx, at a price of $30.00 per share at the time that Old Foxx completes the Business Combination.

 

17

 

Immediately prior to the Closing on September 26, 2024, the Notes of $15,000,000 and the related interests of $408,685 were automatically converted into (x) 212,050 shares of Old Foxx common stock for the Notes to the Investor, (y) 200,882 shares of Foxx common stock for Note 4, and (z) 100,690 share of Foxx common stock for Note 5, each at a price of $30.00 per share. On September 26, 2024, upon Closing of the Business Combination, all the Old Foxx common stock converted from the convertible promissory notes were cancelled in exchange for the holders’ pro rata share of the 5,000,000 Closing Payment Shares (see Note 4), resulting in a total of 1,696,668 shares of the Company’s Common Stock issued to the holders of the convertible promissory notes at the exchange ratio of approximately 3.3033 following consummation of the Business Combination, including (x) 700,473 shares of Common Stock issued to the Investor A, (y) 663,581 shares of Common Stock issued to Investor B, and (z) 332,614 shares of Common Stock issued to Investor C (see Note 4).

 

As of September 30, 2024 and June 30, 2024, the fair and carrying value of the Notes were $0 and $6,000,000, respectively, net of $0 unamortized premium, discount, or issuance costs; and accrued interest related to the Notes were $0 and $267,945 as of September 30, 2024 and June 30, 2024, respectively.

 

Note 15 — Long-term loan

 

In February 2023, the Company purchased and financed a vehicle, for which the lender put a lien on the title and will be taken as collateral in the situation if the Company is unable to make repayment and default on the loan, with a six-year loan for a total of approximately $137,000. As of September 30, 2024, the carrying value of the asset that has been pledged as a collateral is $84,867. The monthly payments are $2,694 from March 2023 to February 2029, with an interest rate of 11.85% per annum.

 

The obligation is payable as follows:

 

Twelve months ended September 30,  Amount 
2025  $20,132 
2026   22,694 
2027   25,581 
2028   28,835 
Thereafter   13,071 
Total long-term debt payment   110,313 
Current portion of long-term debt   (20,132)
Long-term debt – non-current portion  $90,181 

 

Interest expense for the three months ended September 30, 2024 and 2023 for the above loan amounted to $3,413 and $3,940, respectively.

 

Note 16 — Shareholders’ deficit

 

Common Stock 

 

As of September 30, 2024 and June 30, 2024, the Company has 50,000,000 authorized shares of common stock, par value $0.0001 per share. As of September 30, 2024 and June 30, there are 7,270,097 and 3,303,333 shares of common stock outstanding.

 

Issuance of common stock upon completion of the Reverse Recapitalization

 

On September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 2,270,096 common stock to ACAC shareholders and its underwriter.

 

The following table presents the number of the Company’s common stock issued upon completion of the Reverse Recapitalization:

 

   Shares of Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Total common stock issued upon completion of the Reverse Recapitalization   2,270,096 

 

18

 

Conversion of convertible promissory notes into common stock

 

On September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 1,696,668 common stock to the Old Foxx convertible notes holders (See Note 14).

 

Earnout Shares

 

As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The entitlement of 2,100,000 earnout shares to the Old Foxx shareholders were forfeited in October 2024 because the Company did not meet the earnout requirements for the fiscal year ended June 30, 2024 vesting schedule. These 2,100,000 earnout shares are not included or contributing to the value of the earnout liabilities.

 

As of September 30, 2024, the Company’s 2,100,000 Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the fiscal year ended June 30, 2025. The 2,100,000 Earnout Shares are classified as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations.

 

As of September 30, 2024 and September 26, 2024 (issuance date), the fair value of the earnout liabilities was $7,341,383 and $7,234,056, respectively. For the three months ended September 30, 2024, the Company recognized $107,327 of losses related to the change in fair value of earnout liabilities included in the change in fair value of earnout liabilities in the consolidated statements of operations (See Note 17 – Fair value measurement).

 

Warrants

 

In connection with the reverse recapitalization, each of 12,156,423 ACAC’s issued and outstanding warrants, which consisted of 4,312,500 public warrants, 5,240,000 private warrants and 2,603,923 working capital warrants, was converted automatically into one redeemable warrant of the Company, exercisable for one share of common stock of the Company at an exercise price of $11.50 per share. All of these warrants met the criteria for equity classification.

 

Each whole Warrant entitles the registered holder to purchase one whole share of the Company’s common stock at a price of $11.50 per share. Pursuant to the warrant agreement, a warrant holder may exercise its Warrants only for a whole number of shares of common stock. This means that only a whole Warrant may be exercised at any given time by a warrant holder. No fractional Warrants will be issued upon separation of the Units and only whole Warrants will trade. The Warrants will expire five years after the completion of the Company’s initial business combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

 

The Company has agreed that as soon as practicable, but in no event later than 30 business days, after the closing of the initial business combination, it will use its commercially reasonable efforts to file, and within 60 business days following its initial business combination to have declared effective, a registration statement for the registration, under the Securities Act, of the shares of common stock issuable upon exercise of the Warrants. The Company will use its commercially reasonable efforts to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants in accordance with the provisions of the warrant agreement. No Warrants will be exercisable for cash unless the Company has an effective and current registration statement covering the common stock issuable upon exercise of the Warrants and a current prospectus relating to such shares of common stock. Notwithstanding the above, if the Company’s common stock is at the time of any exercise of a Warrant not listed on a national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Warrants who exercise their Warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event it so elect, it will not be required to file or maintain in effect a registration statement, but it will be required to use its commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

 

The Company may call the Warrants for redemption, in whole and not in part, at a price of $0.01 per Warrant:

 

in whole and not in part;

 

upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each Warrant holder; and

 

if, and only if, the reported last sale price of the common stock equals or exceeds $16.50 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending three business days before the Company sends the notice of redemption to the warrant holders.

 

19

 

The summary of warrants activity is as follows:

 

    Warrants
Outstanding
    Common Stock Issuable     Weighted
Average
Exercise
Price
    Average
Remaining
Contractual
Life
 
June 30, 2024     -              $ -       -  
Granted     12,156,423       12,156,423     $ 11.50       5.00  
Forfeited     -           $ -       -  
Exercised     -           $ -       -  
September 30, 2024     12,156,423       12,156,423     $ 11.50       4.99  

 

The Company accounted for the 12,156,423 Warrants assumed from the merger as equity instruments in accordance with ASC 480, “Distinguishing Liabilities from Equity” and ASC 815-40, “Derivatives and Hedging: Contracts in Entity’s Own Equity”.

 

Note 17 — Fair value measurement

 

The Company did not have any assets or liabilities measured at fair value on a recurring basis as of June 30, 2024. The following table provides information related to the Company’s assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and September 26, 2024 (issuance date):

 

September 30, 2024  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,737,868   $
       -
   $
          -
   $5,737,868 
Total  $5,737,868   $
-
   $
-
   $5,737,868 

  

September 26, 2024 (issuance date)  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,688,007   $
      -
   $
             -
   $5,688,007 
Total  $5,688,007   $
-
   $
-
   $5,688,007 

 

The earnouts based on revenue have been classified within Level 3 of the hierarchy as the fair value is derived using a Monte Carlo simulation analysis in a risk neutral framework, which uses a combination of observable (Level 2) and unobservable (Level 3) inputs. Key estimates and assumptions impacting the fair value measurement include the Company’s revenue forecasts as well as the assumptions listed in tables below. The fair value measurement associated with the earnout liability is highly sensitive to changes in stock price and forecasted amounts for revenue through June 2025. Any changes to stock price and forecasted revenues through June 2025 will result in remeasurement of the earnout liability and could result in material gains or losses being recognized in the statement of operations.

 

The Company estimated the fair value per share of the underlying common stock based, in part, on the results of third-party valuations and additional factors deemed relevant. The risk-free interest rate was determined by reference to the U.S. Treasury yield curve for time periods approximately equal to the remaining contractual term of the earnouts.

 

Prior to the Business Combination, the Company was a private company and lacked company-specific historical and implied volatility information of its stock, and as such, the expected revenue volatility was based on historical volatility of industry outlook and the expected revenue volatility and stock volatility was based on the historical volatility of publicly traded peer companies for a term equal to the remaining expected term of the earnout period. The input for the based monthly revenue were based on actual revenue for the three months ended September 30, 2024.

 

20

 

The following table presents the observable and unobservable inputs of the earnout liability for earnout shares based on revenue targets as of September 30, 2024:

 

      September 30,
2024
   September 26,
2024
 
Inputs  Input Method  Input Value   Input Value 
Stimulated forecast of base monthly revenue  Unobservable  $ 7.4 million   $ 7.4 million 
Industry revenue growth  Unobservable   1.7%   1.7%
Revenue volatility  Unobservable   30.5%   30.5%
Stock volatility  Unobservable   103.3%   103.2%
Stock price  Observable  $11.35   $11.20 
Risk-free rate  Observable   4.18%   4.16%
Term  Observable   0.75 Years    0.76 Years 

 

The following table summarizes the activity for the Company’s Level 3 instruments measured at fair value on a recurring basis:

 

   Earnout
Liabilities
 
Balance as of June 30, 2024  $
-
 
Issuances – September 26, 2024   5,688,007 
Change in fair value   49,861 
Balance as of September 30, 2024 (Unaudited)  $5,737,868 

 

Note 18 — Concentrations of risks

 

(a) Major customers

 

For the three months ended September 30, 2024, two customers, customer A and customer B, which are the third parties of the Company, accounted for 49% and 39%, respectively, of the Company’s total revenues.

 

For the three months ended September 30, 2023, the Company did not generate any revenue.

 

(b) Major suppliers

 

For the three months ended September 30, 2024, one supplier, which is a third party of the Company, accounted for 98% of the Company’s total purchases.

 

For the three months ended September 30, 2023, one supplier, which is a third party of the Company, accounted for 100% of the Company’s total purchases.

 

(c) Geographic areas

 

For the three months ended September 30, 2024 and 2023, all of the Company’s long-lived assets are located in the United States and all of the Company’s revenues are derived solely from the United States, accordingly, no geographical information is presented.

 

Note 19 — Leases

 

The Company has elected, as an accounting policy, to not apply ASC 842 for short-term leases. Below are the short-term leases:

 

The Company rented a mailbox for $450 per month from November 1, 2022 to October 31, 2024. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2023 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024. The Company terminated this lease on August 5, 2023.

 

21

 

On August 1, 2023, the Company entered a twelve-month lease agreement to rent a general office and storage space for its purchased inventory for a monthly rental fee of $100. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2024 and 2023 and no operating right-of-use assets and lease liabilities were capitalized as of September 30, 2024 and June 30, 2024.

 

On August 14, 2023, the Company entered a six-month lease agreement to rent an office for operating purposes with a monthly rental fee of $550. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2023 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024.

 

On September 18, 2023, the Company entered a month-to-month rental agreement to rent as dorm for the employee with a monthly rent of $3,000. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the year ended June 30, 2024 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024.

 

In September 2023, the Company signed a three-year lease agreement to rent a general office and storage space for business operation with a monthly rent of $3,096, plus varied monthly CAM. The commencement date of this lease is October 1, 2023 and has no renewal option. On July 17, 2024, the Company extended the lease for another 35 months to be commenced on October 1, 2026 and ended August 31, 2029. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease.

 

In June 2024, the Company signed a six years and 11.5 months lease agreement to rent a general office for business operation with a monthly rent of $3,500, plus varied monthly CAM. The commencement date of this lease is June 15, 2024 and the expiration date is May 31, 2031. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease. 

 

On July 17, 2024, the Company signed a five-year and one-half month lease agreement to rent a general office and storage space for business operation with a monthly rent of $10,534, plus varied monthly CAM. The commencement date of this lease is August 15, 2024 and has no renewal option. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease. 

 

The ROU assets and lease liabilities are determined based on the present value of the future minimum rental payments of the lease as of the adoption date, using incremental borrowing rate as the effective interest rate, with a weighted average rate of 4.06% in July 2024 and 4.34% in June 2024.

 

As of September 30, 2024 and June 30, 2024, the weighted-average remaining operating lease term of its existing leases is approximately 5.25 year and 5.68 year.

 

The following table sets forth the Company’s minimum lease payments in future periods as of September 30, 2024:

 

   Operating lease
payments
 
For the nine months ending June 30, 2025  $165,248 
For the twelve months ending June 30, 2026   251,566 
For the twelve months ending June 30, 2027   260,287 
For the twelve months ending June 30, 2028   270,941 
For the twelve months ending June 30, 2029   321,967 
Thereafter   103,986 
Total lease payments   1,373,995 
Less: discount   (142,829)
Present value of operating lease liabilities   1,231,166 
Operating lease liabilities, current portion   (180,451)
Operating lease liabilities, non-current portion  $1,050,715 

 

22

 

Operating lease expenses consist of the following:

 

Operating lease cost  Classification  For the
Three Months
Ended
September 30,
2024
   For the
Three Months
Ended
September 30,
2024
 
      (Unaudited)   (Unaudited) 
Lease expenses  General, and administrative  $51,384   $
 
Lease expenses – short term  General, and administrative   4,350    3,955 
Total operating lease cost     $55,734   $3,955 

 

Note 20 — Commitments and contingencies

 

Contingencies

 

From time to time, the Company is a party to certain legal proceedings, as well as certain asserted and un-asserted claims. Amounts accrued, as well as the total amount of reasonably possible losses with respect to such matters, individually and in the aggregate, are not deemed to be material to the consolidated financial statements.

 

Lease Commitment

 

On July 12, 2024, the Company signed a seven-year lease agreement to rent a warehouse for business operation with a monthly rent of $65,745, plus varied monthly CAM, for 50,573 square feet. The commencement date of this lease is February 1, 2025 and the termination date is January 31, 2032. On August 9, 2024, the Company expanded the existing lease to include additional 50,572 square feet from April 1, 2025 to January 31, 2032 with an additional monthly rent of $65,744.

 

Reference to Note 19 for detailed disclosure of other entered lease agreements.

 

Note 21 — Income taxes 

 

As of September 30, 2024 and June 30, 2024, the Company’s deferred tax asset had a full valuation allowance recorded against it. The effective tax rate for each of the three months ended September 30, 2024 and 2023 was 0%. The effective tax rate differs from the statutory tax rate of 21% primarily due to the valuation allowance on the deferred tax assets. 

 

Note 22 — Disaggregated information of revenues

 

Disaggregated information of revenues by product type is as follows:

 

  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Tablet products  $4,755   $
       -
 
Mobile phone products   23,107,297    
-
 
Total revenues  $23,112,052   $
-
 

 

23

 

Disaggregated information of revenues by business line is as follows:

 

  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Wholesale revenues  $23,089,651   $
       -
 
E-Commerce revenues   22,401    
-
 
Total revenues  $23,112,052   $
-
 

 

Note 23 — Basic and diluted earnings per share

 

Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period. Diluted net income per share attributable to common stockholders adjusts basic earnings per share for the potentially dilutive impact of non-participating shares of common stock that are subject to the convertible note, and other securities outstanding. Certain securities may be anti-dilutive and would be excluded from the calculation of diluted earnings per share and disclosed separately. Because of the nature of the calculation, particular securities may be dilutive in some periods and anti-dilutive in other periods.

 

The following table presents the computation of basic and diluted earnings per share attributable to common stockholders, for the periods presented:

 

   For the Three Months Ended
September 30,
 
   2024   2023 
Net loss – basic and diluted EPS  $(2,266,789)  $(546,831)
           
Basic and diluted weighted average shares outstanding*   3,477,696    3,303,333 
           
Basic and diluted loss per share  $(0.65)  $(0.17)

 

The following table outlines dilutive common share equivalents outstanding, which are excluded in the above diluted net loss per share calculation, as the effect of their inclusion would be anti-dilutive or the share equivalents were contingently issuable as of each period presented:

 

    For the Three Months Ended
September 30,
 
    2024     2023  
    (Unaudited)     (Unaudited)  
Earnout Shares*     2,100,000       -  
Warrants **     12,156,423           
Common stock underlying from the convertible notes **              224,504  
Total     14,256,423       224,504  

 

*As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.

 

**The Company’s outstanding warrants and common stock that is potentially convertible from the convertible notes were excluded from the computation of diluted EPS because it has anti-dilutive effect as the company had a net loss during the periods presented.

 

Note 24 — Subsequent events

 

The Company evaluated all events and transactions that occurred after September 30, 2024 up through the date the Company issued these unaudited condensed consolidated financial statements.

 

On October 3, 2024, the Company’s shareholders (ACAC’s public shareholders) excised 10,500 warrants in the amount of $120,750 or $11.50 per share.

 

In October 2024, the Company paid approximately $20.5 million to the ACAC redeeming shareholders as a result on their share redemptions in connection with the Business Combination.

 

On November 5, 2024, the Company granted 707,860 restricted shares to its employees, consultants, and independent directors under its employee incentive plan. These shares have a 4-year vesting schedule, of which, 25% will be vested after year 1 with the remaining 75% will be vested quarterly from year 2 to year 4. 

 

24

 

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis is intended as a review of significant factors affecting our financial condition and results of operations for the periods indicated. The discussion should be read in conjunction with our unaudited condensed consolidated financial statements and the related notes included elsewhere in this Quarterly Report on Form 10-Q and the audited financial statements and the other information set forth in the Annual Report on Form 10-K for the fiscal year ended June 30, 2024 filed with the Securities and Exchange Commission (the “SEC”) on October 24, 2024. In addition to historical information, the following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Our actual results could differ significantly from those anticipated in these forward-looking statements as a result of certain factors discussed herein and any other periodic reports filed and to be filed with the SEC. 

 

Overview

 

Foxx Development Holdings Inc. ( “we,” “our”, “us”, or the “Company”) was incorporated on November 13, 2023 under the name “Acri Capital Merger Sub I Inc.” On September 26, 2024 (the “Closing”), Acri Capital Acquisition Corporation, a Delaware corporation and our parent company at the time, (“ACAC”) consummated a previously announced business combination pursuant to the terms of the business combination agreement, dated February 18, 2024 (as amended on May 31, 2024, collectively, the “Business Combination Agreement”), by and among us, ACAC, Acri Capital Merger Sub II Inc., a Delaware corporation and our wholly-owned subsidiary at the time (“Merger Sub”), and Foxx Development Inc., a Texas corporation incorporated on May 17, 2017 (“Old Foxx”), pursuant to which (i) ACAC merged with and into us (the “Reincorporation Merger”), with us surviving the Reincorporation Merger, and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as our wholly-owned Delaware subsidiary (the “Acquisition Merger”). The Reincorporation Merger, the Acquisition Merger, and the transactions contemplated under the Business Combination Agreement, are collectively referred to as the “Business Combination”.

 

Upon Closing, we were renamed as “Foxx Development Holdings Inc.”, and the Merger Sub was renamed as “Foxx Development Inc.” (the “Subsidiary”).

 

The ACAC securities previously traded on the Nasdaq Capital Market (“Nasdaq”) were delisted and ceased trading following the Closing. On September 27, 2024, one business day after the Closing, our Common Stock and Warrant became listed on the Nasdaq under trading symbols “FOXX” and “FOXXW,” respectively.

 

Together with our Subsidiary, we are a technology innovation firm specializing in the communications sector. Since our establishment in 2017, we have expanded our presence to include various locations throughout the United States, such as San Francisco, CA, Dallas, TX, Atlanta, GA, Los Angeles, CA, Miami, FL, and New York, NY. This expansion enables us to provide sales, retail, distribution, and after-sales support services while simultaneously driving innovation through active research and development efforts aimed at pioneering new customization standards and services.

 

Our business model involves providing comprehensive hardware and software specifications to original design manufacturers. Once the products are developed, we engage with third-party agencies to secure necessary testing and certifications, including Equipment Authorizations from the FCC and certifications from the Global Mobile Suppliers Association. We currently offer a range of Foxx-branded products, including tablets, smartphones, wearables, and expects to launch other high-quality communication terminals. Our products are generally priced competitively after considering various factors such as product costs, research and development investments, regulatory compliance, testing expenses, and shipping costs. Our customers are primarily distributors who sell Foxx-branded products in the U.S. public channels and to major carriers in the United States such as T-Mobile, AT&T, and Verizon. Our customers also included individual E-Commerce customers from TikTok Shop, which we began our E-Commerce operations in March 2024.

 

We have generated most of our revenue from the sales of tablets and smartphones. We expect to enter the U.S. IoT markets and potentially the private label Mobile Virtual Network Operator (“MVNO”) market, with the aim of growing into a key player both domestically and globally. We have been preparing to enter these markets by adding additional features and providing related services that enable Foxx-branded devices to have IoT and MVNO capabilities.

 

25

 

We manage inventory and meet market demand through our build-to-order business model. After customers place purchase orders in bulks with us, we place purchase orders with suppliers to manufacture the products that meet customers’ products specifications and budget requirements. Prior to 2023, we have relied on limited suppliers for the manufacturing of mobile phone and tablet products and on limited customers for the distribution of these products. We selectively concentrated our resources on our tablet and mobile phone products because such products held the strongest market potential and revenue generation capability at the time when remote work and online classes became more prevalent.

 

Beginning in 2023, we adjusted our business strategy to avoid reliance on limited suppliers and customers and to diversify suppliers and customers to mitigate the concentration and reliance risk. We have added new product models across each product line to target a broader range of customers. As of the date hereof, we have reached out to a total of eight wholesale customers to expand our operations in the market and expects to secure purchase orders from these new customers. At the same time, to meet the various product demands of current and prospective customers, we have connected with suppliers who can provide manufacturing support when we secure purchase orders from our customers. In addition, we plan to further expand our product offerings and to launch an IoT platform to manage all end-products sold, and began setting up a service team for our business to business (B2B) model in the artificial IoT department. Through the efforts of expanding product offerings and reaching to broader customer base, we will be able to move away from relying on limited customers and suppliers. As we dedicated our resources to expansion, we experienced a significant decrease in the sales of tablet and mobile phone products during the year ended June 30, 2024 as compared to the same period in 2023: (i) new customers began orders in much smaller quantities as compared to our previous customer in order to build up a trustworthy relationship; (ii) similarly and relevantly, we placed order with new suppliers in much smaller quantities to build up relationship and ensure the quality of the products; and (iii) new product models on both tablet and mobile phones order by new customers required approximately 6-9 months from development to mass production.

 

In addition, on February 8, 2024, the U.S. Federal Communication Commission stopped accepting new enrollment in the Affordable Connectivity Program (ACP) and announced that the ACP will stop accepting new applications and enrollments on February 7, 2024, and will stop funding for enrolled customers starting on April 30, 2024. Temporarily impacted by such a change in ACP, most of our new customers are cutting down their sales teams in anticipation of the reduced customer base, which affects the demand for our products across all channels during the year ended June 30, 2024; and on the other hand, our competitors have stockpiled their products during the year ended June 30, 2024, due to severely declining sales and they have started lower their sale price on their products which affected the demand of our products. However, we may continue to target end-users who are eligible for the Lifeline Program, which is administered by the Universal Service Administrative Company (USAC) and receives funding from the Universal Service Fund, a government program that receives annual contributions from telecommunications companies or their customers. At the same time, because we have initiated our strategic shifts to diversify our product offerings, we expect to target customers who are interested in other mobile devices, tablets, and IoT products. In addition, we began launching our products through TikTok Shop in March 2024 and we expect to grow our sales through this E-Commerce channel.

 

For the three months ended September 30, 2024, our sales went back to our historical level, as we have added two new customers during the period.

 

The Business Combination

 

Incorporated as a Delaware corporation under the name “Acri Capital Merger Sub I Inc.” on November 13, 2023, we entered into the Business Combination Agreement on February 18, 2024, as amended on May 31, 2024, by and among us, ACAC, Merger Sub, and Old Foxx.

 

Upon the Closing of the Business Combination on September 26, 2024, ACAC merged with and into us, with us surviving the Reincorporation Merger, and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as our wholly-owned Delaware subsidiary after the Acquisition Merger.

 

26

 

Merger Consideration

 

Immediately prior to the effective time of the Reincorporation Merger (the “Reincorporation Merger Effective Time”), which was on September 25, 2024, one business day prior to the Closing, (i) each issued and outstanding ACAC unit was automatically separated into one (1) share of ACAC Class A common stock and one-half (1/2) of one ACAC warrant, and (ii) each share of ACAC Class A common stock held by ACAC stockholders who validly redeemed their shares of ACAC Class A common stock (each “ACAC Redeeming Share”) was automatically cancelled and ceased to exist and thereafter represented only the right to be paid a pro-rata redemption price.

 

  At the Reincorporation Merger Effective Time on September 25, 2024, (i) each share of ACAC Class A or Class B common stock issued and outstanding (other than ACAC Redeeming Shares) was converted automatically into one (1) share of our common stock, par value $0.0001 per share (the “Common Stock”), and (ii) each issued and outstanding ACAC warrant was converted automatically into one (1) redeemable our warrant, exercisable for one (1) share of our Common Stock at an exercise price of $11.50 per share (the “Warrant”).

 

  At the Closing on September 26, 2024, by virtue of the Acquisition Merger and the Business Combination Agreement, and without any action on the part of any party to the Business Combination Agreement or affiliate or security thereof, the issued and outstanding shares of common stock of Old Foxx (“Old Foxx Common Stock”) held by exiting holders of Old Foxx common stock (the “Old Foxx Stockholders”) immediately prior to the Closing (including shares of Old Foxx Common Stock issuable upon conversion of the principal and accrued interest of promissory notes of Old Foxx issued in the Transaction Financing, as defined below) were cancelled and automatically converted into (i) the right to receive, without interest, the applicable portion of 5,000,000 shares of our Common Stock (the “Closing Payment Stock”, 500,000 of which are subject to the Escrow Arrangement noted below), and (ii) the contingent right to receive the applicable portion of the Earnout Shares (as defined below), if, as and when payable in accordance with the earnout provisions of the Business Combination Agreement.

 

Upon Closing, we were renamed as “Foxx Development Holdings Inc.”, and the Merger Sub was renamed as “Foxx Development Inc.” (i.e. the Subsidiary).

 

Pursuant to the Business Combination Agreement, 500,000 shares of the Closing Payment Stock in aggregate were deposited (the “Escrow Arrangement”) to a segregated escrow account and would be released to the Old Foxx Stockholders if and only if, prior to or upon the one-year anniversary of the Business Combination Agreement, the Affordable Connectivity Program (ACP) managed by the U.S. Federal Communication Commission is reauthorized by the U.S. Congress with funding of no less than $4 billion in total for such reauthorized period; or otherwise be cancelled and forfeited by the Registrant without consideration.

 

Additionally, the Old Foxx Stockholders would be entitled to receive “Earnout Shares”, which refer to 4,200,000 shares of our Common Stock, subject to the vesting schedule (the “Vesting Schedule”) as follows: 

 

  (i) in connection with the financial performance for the fiscal year ending June 30, 2024:

 

    (A) 700,000 Earnout Shares would be issued to Foxx Stockholders on a pro rata basis if and only if our audited consolidated financial statements for the fiscal year ending June 30, 2024 (“2024 Audited Financial Statements”), prepared in accordance with the Generally Accepted Accounting Principles of the United States (“U.S. GAAP”) and filed with the SEC on Form 10-K by us after Closing, would reflect our revenue for the fiscal year ending June 30, 2024 (the “2024 Revenue”) to be no less than $67,000,000 (including $67,000,000) and less than $84,000,000 (excluding $84,000,000);

 

    (B) 1,400,000 Earnout Shares would be issued to Foxx Stockholders on a pro rata basis if and only if the Registrant 2024 Revenue reflected in the 2024 Audited Financial Statements would be no less than $84,000,000 (including $84,000,000) and less than $100,000,000 (excluding $100,000,000);

 

    (C) 2,100,000 Earnout Shares would be issued to Foxx Stockholders on a pro rata basis if and only if the 2024 Revenue reflected in the 2024 Audited Financial Statements would be no less than $100,000,000 (including $100,000,000);

 

provided, however, that the Earnout Shares would be issued and delivered pursuant to one paragraph from (i)(A)-(i)(C) above only once; and

 

27

 

  (ii) In connection with the financial performance for the fiscal year ending June 30, 2025:

 

    (A) 700,000 Earnout Shares would be issued to Old Foxx Shareholders on a pro rata basis if and only if our audited consolidated financial statements for the fiscal year ending June 30, 2025 (“2025 Audited Financial Statements”), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by us after Closing, would reflect revenue of the Registrant for the fiscal year ending June 30, 2025 (the “2025 Revenue”) to be no less than $77,050,000 (including $77,050,000) and less than $96,600,000 (excluding $96,600,000);

 

    (B) 1,400,000 Earnout Shares would be issued to Old Foxx Stockholders on a pro rata basis if and only if the 2025 Revenue reflected in the 2025 Audited Financial Statements would be no less than $96,600,000 (including $96,600,000) and less than $115,000,000 (excluding $115,000,000);

 

    (C) 2,100,000 Earnout Shares will be issued to Old Foxx Stockholders on a pro rata basis if and only if the 2025 Revenue reflected in the 2025 Audited Financial Statements would be no less than $115,000,000 (including $115,000,000);

 

provided, however, that the Earnout Shares would be issued and delivered pursuant to one paragraph from (ii)(A) to (ii)(C) above only once.

 

On October 24, 2024, upon the filing of the 2024 Audited Financial Statements as part of the Annual Report of the Company on Form 10-K filed with the SEC (the “2024 10-K”), any Earnout Shares that the Old Foxx shareholders would be entitled to receive under the Vesting Schedule were automatically forfeited, as the Company did not meet any of the vesting conditions for the fiscal year ended June 30, 2024 within the Vesting Schedule.

 

In addition to the foregoing, pursuant to that certain amendment to the Underwriting Agreement, by and between EF Hutton LLC and ACAC, dated February 20, 2024, 43,125 shares of our Common Stock were issued to EF Hutton LLC at the Closing.

 

Public Listing

 

The ACAC securities previously traded on Nasdaq were delisted without any action needed to be taken on the part of the holders of such securities and are no longer traded on Nasdaq following the Closing. On September 27, 2024, one business day after the Closing, our Common Stock and Warrant became listed on the Nasdaq Capital Market (“Nasdaq”) under trading symbols “FOXX” and “FOXXW,” respectively.

 

Accounting Treatment

 

While the legal acquirer in the Business Combination was ACAC, for financial accounting and reporting purposes under U.S. GAAP, Old Foxx was the accounting acquirer, and the Business Combination was accounted for as a “reverse recapitalization.” A reverse recapitalization (i.e., a capital transaction involving the issuance of stock by ACAC for the stock of Old Foxx) does not result in a new basis of accounting, and the unaudited condensed consolidated financial statements of the combined company represent the continuation of the unaudited condensed consolidated financial statements of Old Foxx in many respects. Accordingly, the assets, liabilities and results of operations of Old Foxx became the historical financial statements of the combined company, and ACAC’s assets, liabilities, and results of operations were consolidated with Old Foxx beginning from the Closing on September 26, 2024. Operations prior to the Business Combination are presented as those of Old Foxx. The net assets of ACAC are recognized at historical cost (which is expected to be consistent with carrying value), with no goodwill or other intangible assets recorded upon execution of the Business Combination.

 

Transaction Financing

 

In consideration of market conditions, pursuant to the Business Combination Agreement, the parties agreed to use commercially best efforts to secure financing to pay transaction expense and working capital of Foxx, including without limitation, a PIPE financing, private financing, redemption waiver, convertible debt, forward purchase agreement, backstop, or equity line of credit (collectively, the “Transaction Financing”).

 

28

 

On June 21, 2023, Old Foxx entered into a securities purchase agreement (the “Convertible Note Agreement 1”) with New Bay Capital Limited, a Hong Kong registered company (“New Bay”), and issued a promissory note (“Note 1”) to New Bay in the principal amount of $2 million with an interest rate of 7% per annum, convertible into shares of Old Foxx common stock at $30.00 per share upon the listing of Old Foxx common stock through an initial public offering. On December 21, 2023, Old Foxx issued into another securities purchase agreement (the “Convertible Note Agreement 2”) with New Bay with the same terms and conditions as the Convertible Note Agreement, and issued another promissory note (“Note 2”) to New Bay in the principal amount of $2 million. 

 

In connection with the Business Combination Agreement and all the transaction contemplated therein (the “Business Combination”), in the spring of 2024, Old Foxx and ACAC reached out to New Bay to seek its interest in participating in further financing in connection with the Business Combination.

 

After negotiations with New Bay, On March 15, 2024, Old Foxx and New Bay agreed to an amendment to amend both Convertible Note Agreement 1 and Convertible Note Agreement 2, and to amend Note 1 and Note 2, by removing the lock-up provisions as provided therein and allowing the unpaid principal and accrued interest on Note 1 and Note 2 to convert to Old Foxx common stock immediately prior to the closing of the Business Combination. New Bay also subscribed for a new promissory note (“Note 3”) in the principal amount of $2 million under the same terms and conditions as amended Note 1 and Note 2 (collectively, the “New Bay Notes”).

 

On March 15, 2024, Old Foxx and New Bay amended the terms of the Note 1 and Note 2 accordingly and New Bay subscribed for a new promissory note (“Note 3”) in the principal amount of $2 million under the same terms and conditions as amended Note 1 and Note 2 (collectively “New Bay Notes”).

 

On February 20, 2024, New Bay introduced Old Foxx to BR Technologies PTE, Ltd. (“BR Technologies”), a Singapore-based company. On May 30, 2024, Old Foxx, BR Technologies and Grazyna Plawinski Limited, a Singapore-based company (“Grazyna”), entered into a securities purchase agreement for issuance of promissory notes in the amount of up to $9.0 million with an interest rate of 7% per annum under the same terms and conditions as provided in the New Bay Notes. A promissory note was issued by Old Foxx to BR (the “Note 4”) in the principal amount of $6 million and promissory notes issued by Old Foxx to Grazyna (the “Note 5”) in the total principal amount of $3 million on September 12, 2024. 

 

Immediately prior to the Closing, all the accrued and unpaid principal and interests on the New Bay Notes, Note 4, and Note 5 were converted into: (x) 212,050 shares of Old Foxx common stock for the New Bay Notes, (y) 200,882 shares of Old Foxx common stock for Note 4, and (z) 100,690 share of Old Foxx common stock for Note 5, at a price of $30.00 per share. At the Closing, all of the converted shares of Old Foxx common stock were cancelled in exchange for the holders’ pro rata share of the Closing Payment Shares using the exchange ratio of 3.3033, resulting in (x) 700,473 shares of our Common Stock issued to New Bay, (y) 663,581 shares of our Common Stock issued to BR Technologies, and (z) 332,614 shares of our Common Stock issued to Grazyna.

 

Key Factors that Affect Operating Results

 

We believe the key factors affecting our financial condition and results of operations include the following:

 

Retention of Key Management Team Members

 

One of the key differentiating factors of us is the rich blended nature of our management team. Our management team comprises executives with extensive experience in electronics industry with IoT services related experiences. The wide array of industry experience captured by our management team allows us to deliver advanced technology and superior products to our customers. Losing any member of our key executive team could significantly impact the quality of services and products that we currently offer. Such departures may prompt customers to explore alternative products or IoT cloud platforms offered by different vendors or service providers.

 

Investment in technology and talent

 

We invest significant resources in outsourcing partnerships and dedicates efforts to research and develop new products, solutions, agent platforms, and related services. This commitment is essential to uphold our competitiveness in the industry, especially in the realm of IoT services. Advancing technology and enhancing capabilities are pivotal for enterprise growth, necessitating continual progress in electronic product technologies, novel services, and expanded capabilities.

 

29

 

To maintain and expand our customer base, we must sustain a culture of innovation that aligns with the industry’s evolution. This entails continuously introducing cutting-edge technologies to the market. Our current focus in research and development revolves around bolstering comprehensive communication, storage, and energy solutions, as well as advancing 5G technology. This includes areas such as baseband development, Radio Frequency (RF) layout optimization, Session Initiation Protocol (SIP) integration, and rigorous system testing.

 

Our ability to expand our products and services and diversifying customer base

 

Currently, our main revenue stream originates from the sale of tablets and mobile phones. As brand recognition and acceptance grow, we anticipate a surge in user adoption of our wireless services and intelligence products. Our capacity to broaden our products portfolio, offer new services and attract a more diversified customer base could significantly influence our future operating results.

 

Results of Operations

 

Comparison for the three months ended September 30, 2024 and 2023

 

   For the Three Months September 30, 
   2024   2023   Change
($)
   Change
(%)
 
   (Unaudited)   (Unaudited)         
Revenues, net  $23,112,052   $-   $23,112,052    100.0%
Cost of goods sold   22,713,876    -    22,713,876    100.0%
Gross profit   398,176    -    398,176    100.0%
Operating expenses                    
Selling expense   1,215,042    208,276    1,006,766    483.4%
General, and administrative expense   961,247    303,334    657,913    216.9%
Research and development – related party   22,792    -    22,792    100.0%
Research and development   7,028    -    7,028    100.0%
Loss from operations   (1,807,933)   (511,610)   (1,296,323)   253.4%
Other expense, net   (458,856)   (35,221)   (423,635)   1,202.8%
Provision for income tax   -    -    -    0.0%
Net loss  $(2,266,789)  $(546,831)  $(1,719,958)   314.5%

  

Revenues

 

Our revenue primarily derived from sales of electronic products. The total revenues increased by approximately $23.1 million, or 100.0%, to approximately $23.1 million for the three months ended September 30, 2024 as compared to $0 for the three months ended September 30, 2023. The increase of the total revenue was mainly attributable to the sales from two new wholesale customers who aggregately accounted for 88% of our sales.

 

Our revenues from our revenue categories are summarized as follows:

 

   For the Three Months Ended 
   September 30,
2024
   September 30,
2023
 
   (Unaudited)   (Unaudited) 
Tablet products  $4,755   $              - 
Mobile phone products   23,107,297    - 
Total revenues  $23,112,052   $- 

 

Tablet product sales were insignificant in our operations for the three months ended September 30, 2024. Revenue from the sales of tablets increased by approximately $5,000, or 100.0%, to approximately $5,000 for the three months ended September 30, 2024 from $0 for the same period in 2023. Revenue from sales of phones increased by approximately $23.1 million, or 100.0%, to approximately $23.1 million for the three months ended September 30, 2024 from $0 for the same period in 2023 as we rolled out some new phone products beginning in January 2024 and the sales from two new wholesale customers who aggregately accounted for 88% of our sales.

 

30

 

Cost of Goods Sold

 

Our cost of goods sold mainly consists of cost of merchandise and freight. Total cost of goods sold increased by approximately $22.7 million, or 100.0%, to approximately $22.7 million for the three months ended September 30, 2024 as compared to $0 for the three months ended September 30, 2023. The increase in cost of goods sold is a direct result of an increase in our revenue, consistent with the acquisition of our two new wholesale customers as discussed above for the three months ended September 30, 2024 as compared to the same period in 2023.

 

Our cost of goods sold from their revenue categories are summarized as follows:

 

   For the Three Months Ended 
   September 30,
2024
   September 30,
2023
 
   (Unaudited)   (Unaudited) 
Tablet products  $4,670   $         - 
Mobile phone products   22,709,206    - 
Total cost of goods sold  $22,713,876   $- 

 

Our cost of goods sold for tables increased by approximately $5,000, or 100.0%, to approximately $5,000 for the three months ended September 30, 2024 from $0 for the same period in 2023. Cost of goods sold for mobile phone products increased by approximately $22.7 million, or 100.0%, to approximately $22.7 million for the three months ended September 30, 2024 from $0 for the same period in 2023, which is consistent with the direct result of an increase in our revenue.

 

Gross Profit

 

Our gross profit increased by approximately $0.4 million, or 100.0%, to approximately $0.4 million for the three months ended September 30, 2024, from $0 for the three months ended September 30, 2023.

 

Our gross profit from their major revenue categories is summarized as follows:

 

   For the Three Months Ended September 30, 
   2024   2023   Change   Change
(%)
 
   (Unaudited)   (Unaudited)         
Tablet products                
Gross profit  $85   $   -   $85    100.0%
Gross profit percentage   1.8%   0.0%   1.8%     
                     
Mobile phone products                    
Gross profit  $398,091   $-   $398,091    100.0%
Gross profit percentage   1.7%   0.0%   1.7%     
                     
Total                    
Gross profit  $398,176   $-   $398,176    100.0%
Gross profit percentage   1.7%   0.0%   1.7%     

 

For the three months ended September 30, 2024, our overall gross profit percentage was 1.7%. We did not generate any revenues and gross profit for the three months ended September 30, 2023.

 

31

 

Operating Expenses

 

Total operating expenses increased by approximately $1.7 million, or 331.2%, to approximately $2.2 million for the three months ended September 30, 2024 from approximately $0.5 million for the three months ended September 30, 2023.

 

Our operating expenses are summarized as follows:

 

   For the Three Months ended September 30, 
   2024   2023   Change
($)
   Change
(%)
 
   (Unaudited)   (Unaudited)         
Operating expenses                
Selling expenses  $1,215,042   $208,276   $1,006,766    483.4%
General and administrative expense   961,247    303,334    657,913    216.9%
Research and development – related party   22,792    -    22,792    100.0%
Research and development   7,028    -    7,028    100.0%
Total operating expense  $2,206,109   $511,610   $1,694,499    331.2%

 

The increase in operating expense was mainly attributed to the following:

 

Selling Expenses

 

Selling expenses increased, approximately $1.0 million, or 483.4%, to approximately $1.2 million for the three months ended September 30, 2024, from approximately $0.2 million for the three months ended September 30, 2023. The increased selling expenses was mainly attributable to approximately $0.6 million increase in commission, payroll and payroll related expense as we recruited and hired more salespersons to our team during the three months ended September 30, 2024, approximately $0.2 million increase in consulting fees, as the Company engaged additional sales consultant to enhance our sales efforts, approximately $0.1 million increase in warranty expenses due to the increase in sales, and approximately $0.1 million increase in sampling, testing and certification expenses, which all directly related with boosting the brand awareness, adding new product models, and to attract more business opportunities in the electronic devices market during the three months ended September 30, 2024.

 

General and Administrative Expenses

 

General and administrative expenses increased approximately $0.7 million, or 216.9%, to approximately $1.0 million for the three months ended September 30, 2024 from approximately $0.3 million for the three months ended September 30, 2023. The increased general and administrative expense were mainly attributable to the approximately $0.2 million increase in non-capitalized initial public offering related expense on audit and accounting fees, approximately $0.3 million increase in salary and wages as we made more new hires during the three months ended September 30, 2024, and approximately $0.2 million increase in other general and administrative miscellaneous expenses, such as rent expense, travel expense, and office expense due to increased expenses in the increased of our operations. We anticipate a continued rise in our SG&A as we persist in executing our business expansion plan and integrating IoT-enabled devices alongside our cloud platform to streamline operations in 2024 and 2025.

  

Research and Development — related party

 

Research and development (“R&D”) expenses from a related party increased by approximately $23,000, or 100.0%, where the increase was primarily due to an R&D project began in 2024. During the three months ended September 30, 2024, a related party completed additional 10% of the remaining 5G development project pursuant to a R&D agreement between us and the related party, and we recognized a R&D expense approximately of $23,000 accordingly based on the progression of the R&D project. We expect our R&D expenses will continue to go up as we will need to development our IoT and MVNO capabilities products and to finish our development of the 5G products in 2024 and 2025.

 

Research and Development 

 

R&D expenses increased by approximately $7,000, or 100.0%, from $0 for the three months ended September 30, 2023 to $7,000 for the same period in 2024. The increase is due to an AI hardware development service provided by a third party during the three months ended September 30, 2024.

 

32

 

Other expense, net

 

Our other expense, net is summarized as follows:

 

   For the Three Months ended September 30, 
   2024   2023   Change   Change
(%)
 
   (Unaudited)   (Unaudited)         
Other expense                
Interest expense  $(408,995)  $(39,336)  $(369,659)   939.7%
Other income, net   -    4,115    (4,115)   (100.0)%
Change in fair value of earnout liabilities   (49,861)   -    (49,861)   100.0%
Total other expense, net  $(458,856)  $(35,221)  $(423,635)   1,202.8%

 

Total other expense, net increased by approximately $0.4 million, or 1,202.8%, to approximately $0.5 million for the three months ended September 30, 2024, from approximately $35,000 for the three months ended September 30, 2023. The increase was primarily due to interest expenses incurred related to three convertible promissory notes issued in November 2023, March 2024 and September 2024, the interest expenses incurred related to the financing offered by one of our vendors based upon the timing of our payment to their accounts payable, and the change in fair value of earnout liabilities in connection with the Business Combination.

 

Provision for income taxes

 

The provision for income taxes are $0 for each of the three months ended September 30, 2024 and 2023 as we had made full allowance of our deferred tax assets on net operating losses.

 

Net Loss

 

Net loss increased by approximately $1.7 million, or 314.5%, to approximately $2.2 million of net loss for the three months ended September 30, 2024, from approximately $0.5 million net loss for the three months ended September 30, 2023. Such change was mainly due to the reasons discussed above.

 

Liquidity and Capital Resources

 

In assessing liquidity, we monitor and analyses cash on-hand and operating and capital expenditure commitments. Our liquidity needs are to meet working capital requirements, operating expenses, and capital expenditure obligations. Debt financing in the form of convertible promissory note and cash generated from operations have been utilized to finance working capital requirements.

  

As of September 30, 2024, we had cash and cash equivalents of approximately $9.2 million, while we had working capital deficit of approximately $0.4 million and accumulated deficit of approximately $13.3 million. During the three months ended September 30, 2024, we had net loss of approximately $2.2 million and net operating cash outflow of approximately $0.2 million.

 

33

 

If we are unable to generate sufficient funds to finance the working capital requirements within the normal operating cycle of a twelve-month period from the date of the unaudited condensed consolidated financial statements are issued, we may have to consider supplementing our available sources of funds through the following sources:

 

  Other available sources of financing from banks, other financial institutions or private lenders;

 

  Financial support and credit guarantee commitments from our related parties; and

 

  Equity financing.

 

Our management has determined that the factors discussed above have raised substantial doubt about our ability to continue as a going concern within one year after the date that the unaudited condensed consolidated financial statements are issued. The unaudited condensed consolidated financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty.

 

The following summarizes the key components of cash flows for the three months ended September 30, 2024 and 2023.

 

   For the Three Months Ended
September 30,
 
   2024   2023 
   (Unaudited)   (Unaudited) 
Net cash used in operating activities  $(243,459)  $(1,387,649)
Net cash used in investing activities   (35,000)   (4,144)
Net cash provided by (used in) financing activities   28,283,012    (205,824)
Net change in cash and cash equivalents  $28,004,553   $(1,597,617)

 

Operating activities

 

Net cash used in operating activities was approximately $0.2 million for the three months ended September 30, 2024 and was primarily attributable to (i) approximately $2.2 million net loss, (ii) approximately $12.1 million increased in accounts receivable due to the increase of credit sales during the period, (iii) approximately $2.8 million increased in inventories because we stored more inventories to meet the demand of our anticipated sales orders, (iv) approximately $0.6 million increased in security deposit because we rented more office space, (v) approximately $0.5 million decreased in contract liabilities aligned with the increase of inventory, and (vi) approximately $0.2 million increased in prepaid expenses and other current assets due to our prepaid rent payment in connection with our warehouse lease to be commenced in February 2025. The cash outflow was offset by (vii) non-cash expenses of approximately $0.3 million, which includes depreciation, accrued interest expenses incurred from the convertible notes, change in fair value of earnouts and amortization of operating right-of-use assets, (viii) approximately $17.9 million increased in accounts payable due to purchase of more inventories with vendors to meet customer demand, and (ix) approximately $0.2 million increased in other payables and accrued liabilities mainly due to accrued professional fees that associated with business expansion, such as consulting fees, testing fees and legal fees.

 

 Net cash used in operating activities was approximately $1.4 million for the three months ended September 30, 2023 and was primarily attributable to (i) approximately $0.5 million net loss, (ii) approximately $1.0 million increased in contract assets due to engagement with new vendors which required purchase deposits to secure relevant transactions, and (iii) approximately $0.5 million increased in inventories due to change in our business strategy where we rented warehouse in the U.S. to store our inventories. The cash outflow was offset by (iv) non-cash expenses of approximately $45,000, which includes depreciation and accrued interest expenses incurred from our convertible notes, and (v) approximately $0.6 million increased in contract liabilities due to a higher number of sales orders that had not yet been fulfilled but with advance payments made by customers to us to reserve products.

 

34

 

Investing activities

 

Net cash used in investing activities was approximately $35,000 for the three months ended September 30, 2024, attributable to the purchase of an automobile for our business uses.

 

Net cash used in investing activities was approximately $4,000 for the three months ended September 30, 2023, attributable to purchase of a computer and furniture.

 

Financing activities

 

Net cash provided by financing activities was approximately $28.3 million for the three months ended September 30, 2024, mainly attributable to approximately $19.7 million proceeds from the reverse recapitalization and $9.0 million proceeds from issuance of convertible promissory notes, offset by the repayment of short-term loans of approximately $0.3 million and approximately $0.1 million in payments of deferred transaction costs.

 

Net cash used in financing activities was approximately $0.2 million for the three months ended September 30, 2023, primarily attributable to approximately $0.1 million in payments of deferred transaction costs and approximately $0.1 million in the repayment of related party loans.

 

Off-Balance Sheet Arrangements

 

As of September 30, 2024, we have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our members.

 

Critical Accounting Estimate

 

The unaudited condensed consolidated financial statements and accompanying notes have been prepared in accordance with U.S. GAAP. The preparation of these unaudited condensed consolidated financial statements and accompanying notes requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. Estimates are based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis of making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. We have identified certain accounting estimates that are critical to the preparation of the unaudited condensed consolidated financial statements. Certain accounting estimates are particularly sensitive because of their significance to the unaudited condensed consolidated financial statements and because of the possibility that future events affecting the estimate may differ significantly from management’s current judgments. We believe that the critical accounting estimates, assumptions, and judgments that have the most significant impact on our unaudited condensed consolidated financial statements are described below.

 

Income Taxes

 

We record deferred tax assets and liabilities based on the net tax effects of tax credits, operating loss carryforwards, and temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes compared to the amounts used for income tax purposes. We regularly review our deferred tax assets for recoverability with consideration for such factors as historical losses, projected future taxable income, and the expected timing of the reversals of existing temporary differences. A valuation allowance is recorded when it is more likely than not that some portion or all of the deferred tax assets will not be realized. Management believes the deferred tax assets, based largely on the history of tax losses, warrant a full valuation allowance based on the weight of available negative evidence. Currently, the key factor on our assumption of providing 100% valuation allowance was purely based on our historical operating losses. Once we began generating profit, we will re-evaluate whether providing 100% valuation allowance is appropriate or if we can reassess such number.

 

35

 

Earnout Liabilities

 

At the closing of the Business Combination, pursuant to the Business Combination Agreement, the shareholders of Old Foxx were entitled to receive up to a total of 4,200,000 contingent earnout shares (“Earnout Shares”) in the form of our common stock. The Earnout Shares will be issued upon certain vesting schedules based on our financial performance for the fiscal year ended June 30, 2024 and 2025. The Earnout Shares are classified as a liability at the closing of the Business Combination on September 26, 2024 and measured at fair value at each reporting period, with changes in fair value included in the consolidated statements of operations.

 

When determining the fair value measurements for earnout liabilities which are required to be recorded at fair value, the Company considers the principal or most advantageous market in which the Company would transact and the market-based risk measurements or assumptions that market participants would use in pricing the earnout liabilities arising from the Business Combination.

 

The Company developed a Monte Carlo Model that values the earnout subject revenue milestones. The Monte Carlo Model technique applied generates many possible (but random) price paths for the underlying(s) via simulation, and then calculates the associated payment value of the security features. The price of the underlying common stock is modeled such that it follows a geometric Brownian motion with constant drift, and constant volatility. The stock price is determined by a random sampling from a normal distribution. Since the underlying random process is the same, for enough price paths, the value of security is derived from path dependent scenarios and outcomes.

 

The model simulates the underlying economic factors, including the projected revenue that influenced which of these events would occur, when they were likely to occur, and the specific terms that would be in effect at the time (i.e., stock price, revenue, etc.). Probabilities were assigned to each variable such as the timing and pricing of events over the term of the instruments based on management projections. This led to a cash flow simulation over the life of the instrument. A discounted cash flow was completed to determine the value for the earnout liabilities.

 

Prior to the Business Combination, we were a private company and lacked company-specific historical and implied volatility information of its stock, and as such, the expected revenue volatility was based on historical volatility of industry outlook and the expected revenue volatility and stock volatility was based on the historical volatility of publicly traded peer companies for a term equal to the remaining expected term of the earnout period.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not applicable. 

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Under the supervision and with the participation of our senior management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this report (the “Evaluation Date”). Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Commission reports (i) is recorded, processed, summarized and reported within the time periods specified in Commission rules and forms, and (ii) is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. The Company’s former management abandoned all operations for several years, and only recently did the Company appoint new management to make filings with the Commission on behalf of the Company.

 

Changes in Internal Control Over Financial Reporting

 

There were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter covered by this report that has materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. 

 

36

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings 

 

From time to time, we may be subject to legal proceedings and claims in the ordinary course of business. Currently, we are not a party to any material legal proceedings or subject to any material claims. The results of any future litigation cannot be predicted with certainty, and regardless of the outcome, litigation can have an adverse impact on us because of defense and settlement costs, diversion of management resources, and other factors.

 

Item 1a. Risk Factors

 

For a discussion of our risk factors, see Part I, Item 1A. “Risk Factors” of the 2024 10-K. The risks and uncertainties that we face are not limited to those set forth in the 10-K. Additional risks and uncertainties not presently known to us or that we currently believe to be immaterial may also adversely affect our business and the trading price of our securities. There have been no material changes to the Company’s risk factors since the filing of the 2024 10-K.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits

 

31.1*   Rule 13(a)-14(a)/15(d)-14(a) Certification of principal executive officer
31.2*   Rule 13(a)-14(a)/15(d)-14(a) Certification of principal financial and accounting officer
32.1*   Section 1350 Certification of principal executive officer
32.2*   Section 1350 Certification of principal financial and accounting officer
101.INS*   Inline XBRL Instance Document.
101.SCH*   Inline XBRL Taxonomy Extension Schema Document.
101.CAL*   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104*   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

* filed herewith

 

37

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) 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.

 

  Foxx Development Holdings Inc.
   
Date: November 19, 2024 By: /s/ Greg Foley
    Greg Foley
    Chief Executive Officer
    (Principal Executive Officer)

 

Date: November 19, 2024 By: /s/ “Joy” Yi Hua
    “Joy” Yi Hua
    Chairwoman and
Chief Financial Officer
    (Principal Financial and Accounting Officer)

 

 

38

 

 

 

P5Y false --06-30 Q1 2025 0002013807 0002013807 2024-07-01 2024-09-30 0002013807 foxx:CommonStockParValue00001PerShareMember 2024-07-01 2024-09-30 0002013807 foxx:WarrantsEachWholeWarrantExercisableForOneShareOfCommonStockAtAnExercisePriceOf1150Member 2024-07-01 2024-09-30 0002013807 2024-11-13 0002013807 2024-09-30 0002013807 2024-06-30 0002013807 us-gaap:RelatedPartyMember 2024-09-30 0002013807 us-gaap:RelatedPartyMember 2024-06-30 0002013807 2023-07-01 2023-09-30 0002013807 us-gaap:CommonStockMember 2024-06-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0002013807 us-gaap:RetainedEarningsMember 2024-06-30 0002013807 us-gaap:CommonStockMember 2024-07-01 2024-09-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2024-07-01 2024-09-30 0002013807 us-gaap:RetainedEarningsMember 2024-07-01 2024-09-30 0002013807 us-gaap:CommonStockMember 2024-09-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2024-09-30 0002013807 us-gaap:RetainedEarningsMember 2024-09-30 0002013807 us-gaap:CommonStockMember 2023-06-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0002013807 us-gaap:RetainedEarningsMember 2023-06-30 0002013807 2023-06-30 0002013807 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0002013807 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0002013807 us-gaap:CommonStockMember 2023-09-30 0002013807 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0002013807 us-gaap:RetainedEarningsMember 2023-09-30 0002013807 2023-09-30 0002013807 foxx:FoxxTechnologyMember 2023-08-29 0002013807 foxx:FoxxTechnologyPteLtdMember 2023-08-29 0002013807 2024-09-26 0002013807 foxx:PublicSharesMember 2024-09-26 2024-09-26 0002013807 foxx:ACACsNetOfRedemptionMember 2024-09-26 0002013807 foxx:ACACsNetOfRedemptionMember 2024-09-30 0002013807 foxx:ACACsFounderSharesMember 2024-09-26 2024-09-26 0002013807 foxx:ConvertiblePromissoryNotesMember us-gaap:CommonStockMember 2024-09-30 0002013807 foxx:FoxxDevelopmentHoldingsIncMember us-gaap:CommonStockMember 2024-09-26 0002013807 foxx:FoxxDevelopmentHoldingsIncMember 2024-09-26 0002013807 foxx:FoxxDevelopmentHoldingsIncMember 2024-09-26 2024-09-26 0002013807 2024-09-26 2024-09-26 0002013807 foxx:FoxxDevelopmentIncMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 srt:MinimumMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesMember 2023-07-01 2024-06-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesMember 2023-07-01 2024-06-30 0002013807 srt:MaximumMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesMember 2023-07-01 2024-06-30 0002013807 foxx:FoxxDevelopmentIncMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesTwoMember 2024-07-01 2024-09-30 0002013807 srt:MaximumMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesTwoMember 2024-07-01 2024-09-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesTwoMember 2024-07-01 2024-09-30 0002013807 srt:MinimumMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesTwoMember 2024-07-01 2024-09-30 0002013807 foxx:FoxxDevelopmentIncMember foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesThreeMember 2024-07-01 2024-09-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFourMember foxx:EarnoutSharesThreeMember 2024-07-01 2024-09-30 0002013807 foxx:FoxxDevelopmentIncMember foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 srt:MinimumMember foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 srt:MaximumMember foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 foxx:FoxxDevelopmentIncMember foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesThreeMember 2024-07-01 2024-09-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFiveMember foxx:EarnoutSharesThreeMember 2024-07-01 2024-09-30 0002013807 foxx:JuneThirtyTwoThousandTwentyFiveMember 2024-07-01 2024-09-30 0002013807 foxx:ACACWarrantsMember 2024-09-30 0002013807 foxx:PublicWarrantsMember 2024-09-30 0002013807 foxx:PrivateWarrantsMember 2024-09-30 0002013807 foxx:ACACsTrustMember 2024-09-30 0002013807 foxx:ACACsTrustAccountMember 2024-09-26 0002013807 foxx:ACACsOperatingAashAccountMember 2024-09-26 0002013807 2023-07-01 2024-06-30 0002013807 us-gaap:ComputerEquipmentMember 2024-09-30 0002013807 us-gaap:ComputerEquipmentMember 2024-06-30 0002013807 us-gaap:FurnitureAndFixturesMember 2024-09-30 0002013807 us-gaap:FurnitureAndFixturesMember 2024-06-30 0002013807 us-gaap:VehiclesMember 2024-09-30 0002013807 us-gaap:VehiclesMember 2024-06-30 0002013807 foxx:CompanyAMember 2024-07-01 2024-09-30 0002013807 foxx:CompanyAMember 2024-09-30 0002013807 foxx:CompanyAMember 2024-06-30 0002013807 foxx:CompanyBMember 2024-07-01 2024-09-30 0002013807 foxx:CompanyBMember 2024-09-30 0002013807 foxx:CompanyBMember 2024-06-30 0002013807 foxx:CompanyCMember 2024-07-01 2024-09-30 0002013807 foxx:CompanyCMember 2024-09-30 0002013807 foxx:CompanyCMember 2024-06-30 0002013807 foxx:CompanyAMember 2023-07-01 2023-09-30 0002013807 foxx:CompanyAOneMember 2023-07-01 2023-09-30 0002013807 foxx:CompanyAOneMember 2024-07-01 2024-09-30 0002013807 foxx:ThirdPartyMember 2020-12-30 0002013807 foxx:ThirdPartyMember 2019-11-11 0002013807 foxx:ThirdPartyMember 2024-07-01 2024-09-30 0002013807 foxx:LenderAMember 2024-09-30 0002013807 foxx:LenderAMember 2024-06-30 0002013807 foxx:LenderBMember 2024-09-30 0002013807 foxx:LenderBMember 2024-06-30 0002013807 foxx:NewBayCapitalLimitedMember 2023-06-21 0002013807 foxx:NewBayCapitalLimitedMember 2023-06-21 2023-06-21 0002013807 foxx:ConvertibleNoteTwoMember 2023-11-21 0002013807 us-gaap:CommonStockMember 2024-03-15 0002013807 foxx:ConvertibleNoteThreeMember 2024-03-15 0002013807 foxx:BRTechnologiesPteLtdMember 2024-05-30 0002013807 foxx:GrazynaPlawinskiLimitedMember 2024-05-30 0002013807 foxx:ConvertibleNoteFourMember 2024-05-30 0002013807 foxx:ConvertibleNoteFourMember 2024-05-30 2024-05-30 0002013807 us-gaap:CommonStockMember 2024-05-30 0002013807 foxx:NotesMember 2024-09-26 2024-09-26 0002013807 foxx:NoteFourMember 2024-09-26 2024-09-26 0002013807 foxx:Note5Member 2024-09-26 2024-09-26 0002013807 foxx:NotesMember 2024-09-26 0002013807 us-gaap:CommonStockMember 2024-09-26 0002013807 us-gaap:CommonStockMember 2024-09-26 2024-09-26 0002013807 foxx:BRTechnologiesPteLtdMember 2024-09-26 2024-09-26 0002013807 foxx:CommonStockInvestorCMember 2024-09-26 0002013807 foxx:LongTermLoanMember 2024-07-01 2024-09-30 0002013807 foxx:BusinessCombinationMember 2024-07-01 2024-09-30 0002013807 foxx:ACACWarrantsMember 2024-09-30 0002013807 foxx:PrivateWarrantsMember 2024-09-30 0002013807 us-gaap:WarrantMember 2024-09-30 0002013807 foxx:EarnoutLiabilitiesMember 2024-09-30 0002013807 us-gaap:FairValueInputsLevel1Member foxx:EarnoutLiabilitiesMember 2024-09-30 0002013807 us-gaap:FairValueInputsLevel2Member foxx:EarnoutLiabilitiesMember 2024-09-30 0002013807 us-gaap:FairValueInputsLevel3Member foxx:EarnoutLiabilitiesMember 2024-09-30 0002013807 us-gaap:FairValueInputsLevel1Member 2024-09-30 0002013807 us-gaap:FairValueInputsLevel2Member 2024-09-30 0002013807 us-gaap:FairValueInputsLevel3Member 2024-09-30 0002013807 foxx:EarnoutLiabilitiesMember 2024-09-26 0002013807 us-gaap:FairValueInputsLevel1Member foxx:EarnoutLiabilitiesMember 2024-09-26 0002013807 us-gaap:FairValueInputsLevel2Member foxx:EarnoutLiabilitiesMember 2024-09-26 0002013807 us-gaap:FairValueInputsLevel3Member foxx:EarnoutLiabilitiesMember 2024-09-26 0002013807 us-gaap:FairValueInputsLevel1Member 2024-09-26 0002013807 us-gaap:FairValueInputsLevel2Member 2024-09-26 0002013807 us-gaap:FairValueInputsLevel3Member 2024-09-26 0002013807 foxx:UnobservableMember foxx:MeasurementInputBasedMonthlyRevenueMember 2024-09-30 0002013807 foxx:UnobservableMember foxx:MeasurementInputBasedMonthlyRevenueMember 2024-09-26 0002013807 foxx:UnobservableMember us-gaap:MeasurementInputLongTermRevenueGrowthRateMember 2024-09-30 0002013807 foxx:UnobservableMember us-gaap:MeasurementInputLongTermRevenueGrowthRateMember 2024-09-26 0002013807 foxx:UnobservableMember foxx:MeasurementInputRevenueVolatilityMember 2024-09-30 0002013807 foxx:UnobservableMember foxx:MeasurementInputRevenueVolatilityMember 2024-09-26 0002013807 foxx:UnobservableMember us-gaap:MeasurementInputPriceVolatilityMember 2024-09-30 0002013807 foxx:UnobservableMember us-gaap:MeasurementInputPriceVolatilityMember 2024-09-26 0002013807 foxx:ObservableMember us-gaap:MeasurementInputSharePriceMember 2024-09-30 0002013807 foxx:ObservableMember us-gaap:MeasurementInputSharePriceMember 2024-09-26 0002013807 foxx:ObservableMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-09-30 0002013807 foxx:ObservableMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-09-26 0002013807 foxx:ObservableMember us-gaap:MeasurementInputExpectedTermMember 2024-09-30 0002013807 foxx:ObservableMember us-gaap:MeasurementInputExpectedTermMember 2024-09-26 0002013807 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-06-30 0002013807 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-07-01 2024-09-30 0002013807 us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsRecurringMember 2024-09-30 0002013807 foxx:CustomerAMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-07-01 2024-09-30 0002013807 foxx:CustomerBMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-07-01 2024-09-30 0002013807 foxx:PurchasesMember us-gaap:CustomerConcentrationRiskMember foxx:SupplierOneMember 2024-07-01 2024-09-30 0002013807 foxx:PurchasesMember us-gaap:CustomerConcentrationRiskMember foxx:SupplierOneMember 2023-07-01 2023-09-30 0002013807 us-gaap:SubsequentEventMember 2024-10-31 2024-10-31 0002013807 2023-08-01 2023-08-01 0002013807 2023-08-14 2023-08-14 0002013807 2023-09-18 2023-09-18 0002013807 2023-09-30 2023-09-30 0002013807 2024-07-17 2024-07-17 0002013807 2024-07-01 2024-07-31 0002013807 2024-07-12 2024-07-12 0002013807 2024-07-12 0002013807 2024-08-09 0002013807 2024-08-09 2024-08-09 0002013807 foxx:TabletProductsMember 2024-07-01 2024-09-30 0002013807 foxx:TabletProductsMember 2023-07-01 2023-09-30 0002013807 foxx:MobilePhoneProductsMember 2024-07-01 2024-09-30 0002013807 foxx:MobilePhoneProductsMember 2023-07-01 2023-09-30 0002013807 foxx:WholesaleRevenuesMember 2024-07-01 2024-09-30 0002013807 foxx:WholesaleRevenuesMember 2023-07-01 2023-09-30 0002013807 foxx:ECommerceRevenuesMember 2024-07-01 2024-09-30 0002013807 foxx:ECommerceRevenuesMember 2023-07-01 2023-09-30 0002013807 foxx:EarnoutSharesMember 2024-07-01 2024-09-30 0002013807 foxx:EarnoutSharesMember 2023-07-01 2023-09-30 0002013807 us-gaap:WarrantMember 2024-07-01 2024-09-30 0002013807 us-gaap:ConvertibleDebtSecuritiesMember 2024-07-01 2024-09-30 0002013807 us-gaap:ConvertibleDebtSecuritiesMember 2023-07-01 2023-09-30 0002013807 us-gaap:WarrantMember us-gaap:SubsequentEventMember 2024-10-03 0002013807 us-gaap:WarrantMember us-gaap:SubsequentEventMember 2024-10-03 2024-10-03 0002013807 us-gaap:SubsequentEventMember 2024-10-01 2024-10-31 0002013807 us-gaap:SubsequentEventMember 2024-11-05 2024-11-05 0002013807 srt:MinimumMember us-gaap:SubsequentEventMember 2024-11-05 2024-11-05 0002013807 srt:MaximumMember us-gaap:SubsequentEventMember 2024-11-05 2024-11-05 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure utr:sqft

Exhibit 31.1

 

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Greg Foley, certify that:

 

1.I have reviewed this report on Form 10-Q of Foxx Development Holdings Inc.:

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

 

a)all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 19, 2024

 

/s/ Greg Foley  
Greg Foley  
CEO  
(Principal Executive Officer)  

 

Exhibit 31.2

 

CERTIFICATION OF THE CHIEF FINANCIAL OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, “Joy” Yi Hua, certify that:

 

1.I have reviewed this report on Form 10-Q of Foxx Development Holdings Inc.:

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

 

a)all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: November 19, 2024

 

“Joy” Yi Hua  
“Joy” Yi Hua  
CFO  
(Principal Financial and Accounting Officer)  

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

The undersigned hereby certifies, in his capacity as an officer of Foxx Development Holdings Inc. (the “Company”), for the purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of his knowledge:

 

(1)The Quarterly Report of the Company on Form 10-Q for the quarter ended on September 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: November 19, 2024

 

/s/ Greg Foley  
Greg Foley  
CEO  
(Principal Executive Officer)  

 

The foregoing certification is being furnished solely pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code) and is not being filed as part of a separate disclosure document.

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

The undersigned hereby certifies, in her capacity as an officer of Foxx Development Holdings Inc. (the “Company”), for the purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of her knowledge:

 

(1)The Quarterly Report of the Company on Form 10-Q for the quarter ended on September 30, 2024 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: November 19, 2024

 

“Joy” Yi Hua  
“Joy” Yi Hua  
CFO  
(Principal Financial Officer and  
Principal Accounting Officer)  

 

The foregoing certification is being furnished solely pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code) and is not being filed as part of a separate disclosure document.

 

 

v3.24.3
Cover - shares
3 Months Ended
Sep. 30, 2024
Nov. 13, 2024
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
Amendment Flag false  
Document Period End Date Sep. 30, 2024  
Document Fiscal Year Focus 2025  
Document Fiscal Period Focus Q1  
Entity Information [Line Items]    
Entity Registrant Name Foxx Development Holdings Inc.  
Entity Central Index Key 0002013807  
Entity File Number 001-42285  
Entity Tax Identification Number 99-5119494  
Entity Incorporation, State or Country Code DE  
Current Fiscal Year End Date --06-30  
Entity Current Reporting Status No  
Entity Shell Company false  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Entity Ex Transition Period false  
Entity Contact Personnel [Line Items]    
Entity Address, Address Line One 13575 Barranca Parkway C106  
Entity Address, City or Town Irvine  
Entity Address, Country CA  
Entity Address, Postal Zip Code 92618  
Entity Phone Fax Numbers [Line Items]    
City Area Code +201  
Local Phone Number 962-5550  
Entity Listings [Line Items]    
Entity Common Stock, Shares Outstanding   7,280,597
Common Stock, par value $0.0001 per share    
Entity Listings [Line Items]    
Title of 12(b) Security Common Stock, par value $0.0001 per share  
Trading Symbol FOXX  
Security Exchange Name NASDAQ  
Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50    
Entity Listings [Line Items]    
Title of 12(b) Security Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50  
Trading Symbol FOXXW  
Security Exchange Name NASDAQ  
v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2024
Jun. 30, 2024
CURRENT ASSETS    
Cash $ 9,180,356 $ 587,448
Restricted cash 19,411,645
Accounts receivable 12,371,365 251,894
Inventories 4,540,549 1,768,072
Contract assets 1,713,430 1,682,289
Prepaid expenses and other current assets 336,958 44,116
Total Current Assets 47,554,303 4,333,959
PROPERTY AND EQUIPMENT, NET 166,338 142,619
NON-CURRENT ASSETS    
Operating right-of-use assets 1,223,334 405,758
Deferred transaction costs 462,177
Security deposits 603,716 29,909
Total Non-current Assets 1,827,050 897,844
Total Assets 49,547,691 5,374,422
CURRENT LIABILITIES    
Accounts payable 19,285,926 1,396,860
Other payables and accrued liabilities 1,481,319 468,225
Payables on shares redemption 20,499,790
Contract liabilities 143,600 649,450
Income taxes payable 253,932
Short-term loans 291,208
Current maturity of long-term loan 20,132 19,539
Operating lease liabilities - current 180,451 72,531
Convertible promissory notes 6,000,000
Earnout liabilities 5,737,868
Total Current Liabilities 47,949,557 8,948,981
NON-CURRENT LIABILITIES    
Operating lease liabilities - non-current 1,050,715 332,435
Long-term loan - non-current 90,181 95,442
Total Non-current Liabilities 1,140,896 427,877
Total Liabilities 49,090,453 9,376,858
COMMITMENTS AND CONTINGENCIES (See Note 18)
SHAREHOLDERS’ EQUITY (DEFICIT)    
Common stock, $0.0001 par value, 50,000,000 shares and 6,606,667 shares authorized as of September 30, 2024 and June 30, 2024, respectively; 7,270,097 and 3,303,333 shares issued and outstanding as of as of September 30, 2024 and June 30, 2024, respectively 727 330 [1]
Additional paid-in capital 13,750,228 7,024,162
Accumulated deficit (13,293,717) (11,026,928)
Total Shareholders’ Equity (Deficit) 457,238 (4,002,436)
Total Liabilities and Shareholders’ Equity (Deficit) 49,547,691 5,374,422
Related Party    
CURRENT ASSETS    
Amount due from related party 140
CURRENT LIABILITIES    
Other payable - related party $ 346,539 $ 51,168
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Condensed Consolidated Balance Sheets (Parentheticals) - $ / shares
Sep. 30, 2024
Jun. 30, 2024
Statement of Financial Position [Abstract]    
Common stock, par value (in Dollars per share) $ 0.0001 $ 0.0001
Common stock, shares authorized 50,000,000 6,606,667
Common stock, shares issued 7,270,097 3,303,333
Common stock, shares outstanding 7,270,097 3,303,333
v3.24.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Income Statement [Abstract]    
REVENUES, NET $ 23,112,052
COST OF GOODS SOLD 22,713,876
GROSS PROFIT 398,176
OPERATING EXPENSES:    
Selling expenses 1,215,042 208,276
General and administrative expenses 961,247 303,334
Research and development - related party 22,792
Research and development 7,028
Total Operating Expenses 2,206,109 511,610
LOSS FROM OPERATIONS (1,807,933) (511,610)
OTHER INCOME (EXPENSE)    
Interest expense (408,995) (39,336)
Other income, net 4,115
Change in fair value of earnout liabilities (49,861)
Total Other Expense, net (458,856) (35,221)
LOSS BFORE INCOME TAXES (2,266,789) (546,831)
PROVISION FOR INCOME TAXES
NET LOSS $ (2,266,789) $ (546,831)
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES*    
Basic (in Shares) [1],[2] 3,477,696 3,303,333
Diluted (in Shares) [1],[2] 3,477,696 3,303,333
LOSS PER SHARE    
Basic (in Dollars per share) $ (0.65) $ (0.17)
Diluted (in Dollars per share) $ (0.65) $ (0.17)
[1] As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.
[2] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Condensed Consolidated Statements of Change in Shareholders’ Deficit - USD ($)
Common Stock
Additional paid-in capital
Accumulated deficit
Total
Balance at Jun. 30, 2023 $ 330 $ 7,024,162 $ (7,596,286) $ (571,794)
Balance (in Shares) at Jun. 30, 2023 [1] 3,303,333      
Net loss (546,831) (546,831)
Balance at Sep. 30, 2023 $ 330 7,024,162 (8,143,117) (1,118,625)
Balance (in Shares) at Sep. 30, 2023 [1] 3,303,333      
Balance at Jun. 30, 2024 $ 330 7,024,162 (11,026,928) $ (4,002,436)
Balance (in Shares) at Jun. 30, 2024 3,303,333 [1]     3,303,333
Conversion of convertible promissory notes into common stock upon completion of reverse recapitalization $ 170 15,408,515 $ 15,408,685
Conversion of convertible promissory notes into common stock upon completion of reverse recapitalization (in Shares) [1] 1,696,668      
Issuance of common stock upon completion of reverse recapitalization $ 227 (2,100,865) (2,100,638)
Issuance of common stock upon completion of reverse recapitalization (in Shares) [1] 2,270,096      
Earnout liabilities (5,688,007) (5,688,007)
Transaction costs (893,577) (893,577)
Net loss (2,266,789) (2,266,789)
Balance at Sep. 30, 2024 $ 727 $ 13,750,228 $ (13,293,717) $ 457,238
Balance (in Shares) at Sep. 30, 2024 7,270,097 [1]     7,270,097
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,266,789) $ (546,831)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 11,281 9,768
Interest expense from convertible promissory notes 140,740 35,389
Amortization of operating right of use assets 54,417
Change in fair value of earnouts 49,861
Change in operating assets and liabilities:    
Accounts receivable (12,119,471) (200)
Inventories (2,772,477) (466,000)
Contract assets (31,141) (1,024,684)
Prepaid expenses and other current assets (210,482) (9,164)
Amount due from a related party 140
Security deposits (573,807) (27,420)
Accounts payable 17,889,066
Contract liabilities (505,850) 601,000
Other payables and accrued liabilities 214,054 65,493
Other payable - related party (77,208) (25,000)
Operating lease liabilities (45,793)
Net cash used in operating activities (243,459) (1,387,649)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (35,000) (4,144)
Net cash used in investing activities (35,000) (4,144)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayments to short-term loans - related party (91,235)
Repayments to short-term loans (291,208)
Principal payments of long-term loan (4,668) (2,774)
Proceeds from convertible promissory note 9,000,000
Proceeds from reverse recapitalization, net of payments of transaction costs 19,710,288
Payments of deferred transaction costs (131,400) (111,815)
Net cash provided by (used in) financing activities 28,283,012 (205,824)
NET CHANGE IN CASH 28,004,553 (1,597,617)
CASH AND RESTRICTED CASH, beginning of the period 587,448 1,824,849
CASH AND RESTRICTED CASH, end of the period 28,592,001 227,232
CASH AND RESTRICTED CASH, end of the period reconciliation:    
Cash and cash equivalents 9,180,356 227,232
Restricted cash 19,411,645
CASH AND RESTRICTED CASH, end of the period 28,592,001 227,232
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for income tax 50
Cash paid for interest 4,073 2,626
NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Initial recognition of operating right-of-use assets and lease liabilities 750,338
Modification of operating right-of-use assets and lease liabilities 121,655
Conversion of convertible promissory notes into common stock 15,408,685
Reverse recapitalization transaction costs net against additional-paid in capital 893,577
Deferred transaction costs included in other payables and accrued liabilities 300,000 8,000
Initial recognition of earnout liabilities $ 5,688,007
v3.24.3
Nature of Business and Organization
3 Months Ended
Sep. 30, 2024
Nature of Business and Organization [Abstract]  
Nature of business and organization

Note 1 — Nature of business and organization

 

Foxx Development Holdings Inc. (“Foxx” or the “Company”) was incorporated on November 13, 2023 under the name “Acri Capital Merger Sub I Inc.” On February 18, 2024, the Company entered into a business combination agreement (as amended on May 31, 2024, the “Business Combination Agreement”), by and among the Company, Acri Capital Acquisition Corporation, a Delaware corporation and our parent company at the time (“ACAC”), Acri Capital Merger Sub II Inc., a Delaware corporation and our wholly-owned subsidiary at the time (“Merger Sub”), and Foxx Development Inc. (“Old Foxx”), a Texas corporation incorporated on March 17, 2017 primarily engaged in the sales of electronic products, pursuant to which (i) ACAC merged with and into the Company, with the Company as the surviving Delaware corporation (the “Reincorporation Merger”), and (ii) Old Foxx merged with and into Merger Sub, with Merger Sub surviving as a wholly-owned Delaware subsidiary of the Company (the “Acquisition Merger”). The Reincorporation Merger, the Acquisition Merger, and other transactions contemplated under the Business Combination Agreement, are collectively referred to as the “Business Combination” (See Note 4).

 

Following the consummation of the Business Combination (the “Closing”) on September 26, 2024, Purchaser was renamed as “Foxx Development Holdings Inc.” and became a publicly traded company. The Merger Sub was renamed as “Foxx Development Inc.” and became the Delaware subsidiary of Purchaser.

 

On August 29, 2023, Foxx Technology Pte Ltd, a Singapore private company (“Foxx Technology”), was incorporated in Singapore, with Old Foxx holds 51% of the equity interests in Foxx Technology. Foxx Technology operates in the field of the manufacture of wireless communications equipment, and the wholesale of handphones, handphone peripheral equipment and other telecommunications equipment. Since the Company owns the majority controlling financial interest in Foxx Technology, according to ASC 810-10-15-10, all majority-owned subsidiaries shall be consolidated. Foxx Technology is required to be consolidated under ASC 810. As of June 30, 2024, no significant operations nor capital contributions were made to Foxx Technology. As a result, the Company’s consolidated financial statements did not reflect any operating activities from Foxx Technology. The Company has 51% voting interest of Foxx Technology. On July 30, 2024, Foxx submitted the application to dissolve Foxx Technology to the Accounting and Corporate Regulatory Authority (ACRA) of Singapore. On November 4, 2024, ACRA granted Foxx Technology’s application and struck it off from the company register of Singapore.

v3.24.3
Going Concern
3 Months Ended
Sep. 30, 2024
Going Concern [Abstract]  
Going Concern

Note 2 — Going Concern

 

In assessing the Company’s ability to continue as a going concern, the Company monitors and analyses its cash on-hand and its operating and capital expenditure commitments. The Company’s liquidity needs are to meet its working capital requirements, operating expenses, and capital expenditure obligations.

 

The Company is primarily engaged in the sales of electronic products and debt financing in the form of convertible notes, loans from bank, third parties, related parties, and cash generated from operations have been utilized to finance the working capital. The Company’s management has considered whether there is substantial doubt about its ability to continue as a going concern due to (1) net cash used in operating activities of approximately $0.2 million for the three months ended September 30, 2024, (2) net loss of approximately $2.3 million for the three months ended September 30, 2024, (3) accumulated deficit of approximately $13.3 million as of September 30, 2024, and (4) the working capital deficit of approximately $0.4 million as of September 30, 2024. 

 

If the Company is unable to generate sufficient funds to finance the working capital requirements of the Company within the normal operating cycle of a twelve-month period from the date of the unaudited condensed consolidated financial statements are issued, the Company may have to consider supplementing its available sources of funds through the following sources:

 

  Other available sources of financing from banks in the United States of America and other financial institutions or private lenders;

 

  Financial support and credit guarantee commitments from the Company’s related parties; and

 

  Equity financing.

 

The Company can make no assurances that required financings will be available for the amounts needed, or on terms commercially acceptable to the Company, if at all. If one or all of these events does not occur or subsequent capital raises are insufficient to bridge financial and liquidity shortfall, there would likely be a material adverse effect on the Company and would materially adversely affect its ability to continue as a going concern.

 

As such, the Company’s management has determined that the factors discussed above have raised substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the unaudited condensed consolidated financial statements are issued. The unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty.

v3.24.3
Basis of Presentation and Significant Accounting Policies
3 Months Ended
Sep. 30, 2024
Basis of Presentation and Significant Accounting Policies [Abstract]  
Basis of presentation and significant accounting policies

Note 3 — Basis of presentation and significant accounting policies

 

Basis of presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, all adjustments, consisting only of normal recurring adjustments, considered necessary for a fair presentation of its financial position and operation results. Interim results are not necessary indicative of results of a full year. The information in this Quarterly Report on Form 10-Q (the “10-Q”) should be read in conjunction with information in the Annual Report for the fiscal year ended June 30, 2024 on Form 10-K filed by the Company with the SEC on October 24, 2024.

 

Principles of consolidation

 

The unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.

 

A subsidiary is an entity in which the Company, directly or indirectly, controls more than one half of the voting power; or has the power to govern the financial and operating policies, to appoint or remove the majority of the members of the board of directors, or to cast a majority of votes at the meeting of directors.

 

Use of estimates and assumptions

 

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from these estimates.

 

Restricted cash

 

Restricted cash is maintained in a trust account and is restricted to repay the redeeming shareholders of ACAC upon the Closing (see Note 4).

 

Accounts receivable

 

Accounts receivables are recognized and carried at the original invoiced amount less an allowance for any uncollectible accounts on credit losses. Allowance for credit losses for accounts receivables is established based on various factors including historical payments and current economic trends. The Company reviews its allowance for credit loss by assessing individual accounts receivable over a specific aging and amount. All other balances are pooled based on historical collection experience. The estimate of expected credit losses is based on information about past events, current economic conditions, and forecasts of future economic conditions that affect collectability. Accounts receivable are written-off on a case by case basis after exhaustive efforts at collection are made, net of any amounts that may be collected. As of September 30, 2024 and June 30, 2024, no allowance for credit losses of accounts receivable was recorded and the Company had accounts receivable of $12,371,365 and $251,894, respectively.

 

Inventories

 

Inventories are stated at the lower of cost or net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. Cost is determined using the “First in, First out” method. Inventories mainly include electronic products and accessories which are purchased from the Company’s suppliers as merchandized goods and freight-in. On an annual basis, inventories are reviewed for potential write-downs for estimated obsolescence or unmarketable inventories which equals the difference between the costs of inventories and the estimated net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, based upon forecasts for future demand and market conditions. When inventories are written down to net realizable value, it is not marked up subsequently based on changes in underlying facts and circumstances. As of September 30, 2024 and June 30, 2024, the Company had inventories of $4,540,549 and $1,768,072, respectively. During the three months ended September 30, 2024 and 2023, no inventory write-down was recorded.

 

Contract assets

 

Contract assets consisted of cash deposited or advanced to suppliers for future inventory purchases. This amount is refundable and bears no interest. For any advances to suppliers determined by management that such advances will not be in receipts of inventories or refundable, the Company will recognize an allowance account to reserve such balances. Management reviews its advances to suppliers on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance for credit losses after management has determined that the likelihood of collection is not probable. The Company’s management continues to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As of September 30, 2024 and June 30, 2024, no allowance for credit losses on contract assets was recorded.

 

Deferred transaction costs

 

The Company complies with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 340-10-S99-1, “Other Assets and Deferred Costs — SEC Materials” (“ASC 340-10-S99”) and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. Deferred transaction costs consist of underwriting, legal, accounting, and other professional expenses incurred through the balance sheet date that are directly related to the Business Combination and that will be charged to shareholders’ equity (deficit) upon the completion of the Business Combination. The Company completed the Business Combination on September 26, 2024. As of September 26, 2024, and the Company had deferred transaction costs of $893,577 and charged against shareholders’ deficit. As of September 30, 2024 and June 30, 2024, the Company had deferred transaction costs of $0 and $462,177, respectively.

 

Payables on shares redemption

 

Payables on shares redemption consisted of payables to the ACAC shareholders who exercised their redemption rights in connection with the Business Combination (See Note 4).

 

Contract liabilities

 

Contract liabilities mainly consisted of deposits received from customers before all the relevant criteria for revenue recognition are met and are recorded as customer deposits.

 

Earnout liabilities

 

At the Closing of the Business Combination, pursuant to the Business Combination Agreement, the stockholders of Old Foxx were entitled to receive up to a total of 4,200,000 contingent earnout shares (“Earnout Shares”) in the form of common stock of the Company, par value $0.0001 per share (“Common Stock”). The Earnout Shares would be issued upon certain vesting schedules based on the Company’s financial performance for the fiscal year ended June 30, 2024 and 2025. The Earnout Shares are classified as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations (See Note 17).

Convertible instrument

 

The Company accounts for its convertible instrument in accordance with ASC 470-20 Debt with Conversion and Other Options, whereby the convertible instrument is initially accounted for as a single unit of account, unless it contains a derivative that must be bifurcated from the host contract in accordance with ASC 815-15 Derivatives and Hedging — Embedded Derivatives or the substantial premium model in ASC 470-20 Debt — Debt with Conversion and Other Options applies. If the equity securities underlying the embedded conversion option are readily convertible to cash, such as publicly traded common shares, the embedded conversion option is likely to meet the net settlement criterion to be considered a derivative. If the equity securities underlying the conversion option are not readily convertible to cash, the embedded conversion option may not meet the net settlement criterion, and therefore would not meet the definition of a derivative. Because the convertible instrument has a fixed conversion price and therefore, it lacks an underlying and does not meet the requirement of a derivative. As a result, the Company determined its embedded conversion option does not meet the definition of a derivative for bifurcation.

 

Revenue recognition

 

The Company recognizes revenue to depict the transfer of promised goods or services (that is, an asset) to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services. An asset is transferred when the customer obtains control of that asset. It also requires the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

 

To achieve that core principle, the Company applies the five steps defined under Topic 606: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.

 

The Company’s main business is selling electronic products to 1) wholesale customers and 2) individual E-commerce customers.

 

Wholesale Customers

 

The Company recognizes a contract with a customer when the contract is committed in writing, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

 

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in FASB Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (“Topic 606”). A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts, either on Free on Board (“FOB”) shipping point or destination, depending on the specified contract. The Company’s customers generally either pay the order in full balance prior to shipment or in partial payments with credit terms of 30 to 90 days after shipment depends on the specified contract. No sales returns are being given to its wholesale customers as they were being given additional 2-3% of products on top of each customer’s order (see Note 3 - “Warranty” below). There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

Gross versus Net Revenue Reporting

 

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

 

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

 

The Company orders the products and pays in advance from its supplier. When the supplier has completed production, the Company inspects and accepts the products in its suppliers’ warehouse or at the designated logistic warehouse of the supplier. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and also includes an additional 2-3% of products on top of each customer’s order , which covers any damage incurred in shipping and no refund and no return will be granted to customers; or provided a one-year warranty period with no additional 2-3% of products on top of each customer’s order, depending on the specified contract. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the wholesale customer is presented on a gross basis.

 

Warranty

 

The Company generally provides 1-year warranties for its product sold to its wholesale customer if an additional 2-3% of products on top of each customer’s order was not provided. For the sale transactions that were provided with 2-3% of products on top of each customer’s order, these additional 2-3% products were recognized as cost of goods sold at the same time the respective sale is recognized. For the sales transactions that the Company provided limited warranties to both wholesale customers and e-commerce customers, the Company records estimated future warranty costs under ASC 460. Such estimated costs for warranties are estimated at the time of delivery, and these warranties are not service warranties separately sold by the Company. Generally, the estimated claim rates of warranties are based on actual warranty experience or the Company’s best estimate. As of September 30, 2024 and June 30, 2024, the Company accrued warranty reserves of $133,279 and $48,361, respectively recorded under accrued liabilities and other current liabilities, and these reserves were recognized based on estimation and judgment from the Company’s management.

 

E-Commerce Customers

 

The Company recognizes a contract with a customer when the contract is committed in writing and signed electronically on an E-Commerce platform, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

 

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in Topic 606. A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts on shipping destination at its individual customer shipping address, which is the Company’s obligation to deliver the product to the end user/individual customer, depends on the specified contract. The Company’s E-Commerce customers pay the order in full balance prior to shipment to the E-Commerce Platform and the E-Commerce Platform withheld the payment for 30 days before remitting payments to the Company. The Company offered one month of free exchange or return. As a result, the Company recognized its revenues from the E-Commerce customers, in the third-party E-commerce platform, net of estimated sales returns, discount, and rebate, as a consideration reducing the transaction price. Historically, sales returns were insignificant to the Company’s operations. For the three months ended September 30, 2024 and 2023, the Company recognized estimated sales returns of $1,557 and $0, respectively, and such reserves are based on estimation and required judgment from the Company’s management. There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

Gross versus Net Revenue Reporting

 

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

 

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

 

The Company orders the products, and the suppliers ship the products to the Company’s warehouse where the Company inspects and accepts the products. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and to provide a one-year warranty period for each customer’s order. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price at the E-commerce platform. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the E-Commerce customer is presented on a gross basis.

 

Practical expedient

 

The Company applies the practical expedient in ASC 606 to expense costs as incurred for costs to obtain a contract with a customer when the amortization period is one year or less. The Company has no material incremental costs of obtaining contracts with customers that the Company expects the benefit of those costs to be longer than one year which need to be recognized as assets for the three months ended September 30, 2024 and 2023.

 

Lease

 

The Company accounts for leases in accordance with ASC 842. The Company categorizes leases with contractual terms longer than 12 months as either operating or finance. Finance leases are generally those leases that substantially utilize or pay for the entire asset over its estimated life. All other leases are categorized as operating leases. Costs associated with operating lease assets are recognized on a straight-line basis within operating expenses over the term of the lease. As of September 30, 2024 and June 30, 2024, the Company does not have finance leases.

 

The Company determines if an arrangement is, or contains, a lease at inception. Operating lease assets represent the Company’s right to control the use of an identified asset for a period of time, or term, in exchange for consideration, and operating lease liabilities represent its obligation to make lease payments arising from the aforementioned right.

 

Operating lease right-of-use (“ROU”) assets and liabilities are initially recorded based on the present value of lease payments over the lease term, which includes the minimum unconditional term of the lease, and may include options to extend or terminate the lease when it is reasonably certain at the commencement date that such options will be exercised. As the rate implicit for each of the Company’s leases is not readily determinable, the Company uses incremental borrowing rate as effective interest rate, based on the information available at the lease commencement date in determining the present value of its expected lease payments. Operating lease assets also include any initial direct costs and any lease payments made prior to the lease commencement date and are reduced by any lease incentives received. According to ASC 842-10-15-37, a lessee may, as an accounting policy election by class of underlying asset, choose not to separate non-lease components from lease components and instead to account for each separate lease component and the non-lease components associated with that lease component as a single lease component. The Company has identified the common area maintenance (CAM) fee as a non-lease component and elected to not separate it from the lease component.

 

Operating lease assets are amortized on a straight-line basis in operating lease expense over the lease term on the consolidated statements of operations. The related amortization of ROU assets along with the change in the operating lease liabilities are separately presented within the cash flows from operating activities on the consolidated statements of cash flows. The Company records lease expenses for operating leases on a straight-line basis over the lease term.

 

The Company reviews the impairment of its right-of-use assets consistent with the approach applied for its other long-lived assets on an annual basis. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations. The Company has elected to include the carrying amount of operating lease right-of-use assets in any tested asset group and include the associated lease payments in the undiscounted future pre-tax cash flows. For the three months ended September 30, 2024 and 2023, the Company did not recognize impairment loss against its right-of-use assets.

 

For a lease with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liability. For the lease that with lease term of one year or shorter, the Company has elected to not recognize right-of-use asset and lease liability.

 

Warrants

 

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity (“ASC 480”), and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own Common Stock and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 

For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance. The Company determined that upon further review of the warrant agreements, the Company concluded that its warrants qualify for equity accounting treatment.

 

Upon completion of the Business Combination, all of ACAC’s outstanding public and private warrants (See Note 16) were replaced by the Company’s public and private warrants. The Company treated such warrants replacement as a warrant modification and no incremental fair value was recognized for the three months ended September 30, 2024.

Recently adopted accounting standards

 

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

 

In March 2022, the FASB issued ASU 2022-02, Financial Instruments — Credit Losses (Topic 326), which eliminates the accounting guidance on troubled debt restructurings for creditors in ASC 310 and amends the guidance on vintage disclosures to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to the accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancing and restructurings for borrowers experiencing financial difficulty. The Company adopted this guidance on July 1, 2023, which did not have an impact on the Company’s unaudited condensed consolidated financial statements.

 

Except as mentioned above, the Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s balance sheets, statements of operations and statements of cash flows.

 

Recently issued accounting pronouncements not yet adopted

 

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280)” (“ASU 2023-07” or “Topic 280). The amendments in ASU 2023-07 improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision useful financial analyses. Topic 280 requires a public entity to report a measure of segment profit or loss that the chief operating decision maker (CODM) uses to assess segment performance and make decisions about allocating resources. Topic 280 also requires other specified segment items and amounts, such as depreciation, amortization, and depletion expense, to be disclosed under certain circumstances. The amendments in ASU 2023-07 do not change or remove those disclosure requirements. The amendments in ASU 2023-07 also do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments. The amendments in ASU 2023-07 are effective for years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, adopted retrospectively. Management considers that the guidance will not have a significant impact on the disclosures set out in these unaudited condensed consolidated financial statements.

 

In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”), which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual consolidated financial statements that have not yet been issued or made available for issuance. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. The Company continuously evaluates the potential impact of adopting this new guidance on the unaudited condensed consolidated financial statements and related disclosures and does not believe it will have a material impact on the presentation of the unaudited condensed consolidated financial statements.

v3.24.3
Reverse Recapitalization
3 Months Ended
Sep. 30, 2024
Reverse Recapitalization [Abstract]  
Reverse recapitalization

Note 4 — Reverse recapitalization

 

Upon the consummation of the Business Combination, the following transactions were completed, based on the Company’s capitalization as of September 26, 2024:

 

  (i) All 70,721 shares of Class A common stock of ACAC (“ACAC public shares”), net of redemption of 1,744,663 ACAC public shares at $11.75 per share, and all 2,156,250 shares of Class B common stock of ACAC (“ACAC private shares”), were converted on a one-for-one basis into the Company’s Common Stock.

 

(ii)43,125 shares of the Company’s Common Stock were issued to ACAC’s underwriter, EF Hutton LLC, in connection with the Business Combination.

 

  (iii)

All issued and outstanding shares of Old Foxx common stock were cancelled in exchange for the rights for Old Foxx stockholders, including the holders of Old Foxx’s convertible promissory notes upon the conversion of the convertible promissory notes and their interests into Old Foxx common stock immediately prior to Closing (see Note 14), to receive such stockholder’s pro rata share of 5,000,000 shares (“Closing Payment Shares”) of the Company’s Common Stock, including: (x) 1,696,668 shares of Foxx’s $0.0001 par value common stock were issued to Old Foxx’s convertible promissory notes holders in connection with the Business Combination (see Note 14); (y) 1,000,000 outstanding shares of Old Foxx common stock issued to existing Old Foxx stockholders (other than holders of the convertible notes) were cancelled in exchange for the right by the Old Foxx stockholders to receive a pro rata share of 3,303,333 shares of the Company’s Common Stock at the exchange ratio of 3.3033.

 

  (iv) 4,200,000 shares (“Earnout Shares”) of the Company’s Common Stock were reserved for issuance to Old Foxx’s stockholders subject to the vesting schedule as follows:

 

in connection with the financial performance for the fiscal year ending June 30, 2024:

 

700,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the Company’s audited consolidated financial statements for the fiscal year ending June 30, 2024 (“2024 Foxx Audited Financial Statements”), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by Company after Closing, reflect revenue of the Company for the fiscal year ending June 30, 2024 (the “2024 Foxx Revenue”) to be no less than $67,000,000 (including $67,000,000) and less than $84,000,000 (excluding $84,000,000);

 

1,400,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $84,000,000 (including $100,000,000) and less than $100,000,000 (excluding $100,000,000);

 

2,100,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2024 Foxx Revenue reflected in the 2024 Foxx Audited Financial Statements would be no less than $100,000,000 (including $100,000,000).

 

in connection with the financial performance for the fiscal year ending June 30, 2025:

 

700,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the Company’s audited consolidated financial statements for the fiscal year ending June 30, 2025 (“2025 Foxx Audited Financial Statements”), prepared in accordance with U.S. GAAP and filed with the SEC on Form 10-K by the Company after Closing, reflect revenue of the Company for the fiscal year ending June 30, 2025 (the “2025 Foxx Revenue”) to be no less than $77,050,000 (including $77,050,000) and less than $96,600,000 (excluding $96,600,000);

 

1,400,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $96,600,000 (including $96,600,000) and less than $115,000,000 (excluding $115,000,000);

 

2,100,000 Earnout Shares would be issued to Old Foxx stockholders on a pro rata basis if and only if the 2025 Foxx Revenue reflected in the 2025 Foxx Audited Financial Statements would be no less than $115,000,000 (including $115,000,000).

 

  (v) All issued and outstanding 12,156,423 ACAC warrants were converted on a one-for-one basis into warrants of the Company, including conversion from (x) 4,312,500 ACAC’s public warrants, (y) 5,240,000 ACAC’s private warrants, and (z) 2,603,923 ACAC’s working capital warrants.

 

The following table presents the number of the Company’s common stock issued and outstanding immediately following the Reverse Recapitalization (as defined below):

 

   Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Conversion of Old Foxx’s common stock into Foxx’s common stock   3,303,333 
Conversion of Old Foxx’s convertible promissory notes into Foxx’s common stock   1,696,668 
Total common stock outstanding   7,270,097 

 

Old Foxx was determined to be the accounting acquirer given Old Foxx effectively controlled the combined entity after the Business Combination. The transaction is accounted for as a reverse recapitalization (“Reverse Recapitalization”), which is equivalent to the issuance of common stock by Old Foxx for the net monetary assets of ACAC, accompanied by a recapitalization. Old Foxx is determined as the accounting acquirer and the historical financial statements of Old Foxx became the Company’s historical financial statements, with retrospective adjustments to give effect of the Reverse Recapitalization. The net assets of ACAC were recognized as of the closing date at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination are those of Old Foxx and Old Foxx’s operations are the only ongoing operations of the Company.

 

In connection with the Reverse Recapitalization, the Company raised approximately $19.7 million of proceeds, presented as cash flows from financing activities, which included the contribution of approximately $21.6 million of funds held in ACAC’s trust account, approximately $0.3 million of cash held in ACAC’s operating cash account, and payments of approximately $2.2 million in transaction costs incurred by ACAC.

 

The following table reconcile the elements of the Reverse Recapitalization to the unaudited condensed consolidated statements of cash flows and the changes in shareholders’ deficit:

 

   September 26, 
   2024 
Funds held in ACAC’s trust account  $21,627,541 
Funds held in ACAC’s operating cash account   298,643 
Less: payments of transaction costs incurred by ACAC   (2,215,896)
Proceeds from the Reverse Recapitalization   19,710,288 
Less: non-cash net deficit assumed from ACAC   (21,810,926)
Net distributions from issuance of Common Stock upon the Reverse Recapitalization  $(2,100,638)

 

The shares and corresponding capital amounts and all per share data related to Old Foxx’s outstanding common stock prior to the Reverse Recapitalization have been retroactively adjusted using the Exchange Ratio of 3.3033.

v3.24.3
Accounts Receivable
3 Months Ended
Sep. 30, 2024
Accounts Receivable [Abstract]  
Accounts receivable

Note 5 — Accounts receivable

 

As of September 30, 2024 and June 30, 2024, accounts receivable consist of the following:

 

  

September 30,
2024

   June 30,
2024
 
      (Audited) 
Accounts receivable  $12,371,365   $251,894 
Less: allowance for credit losses   
    
 
Accounts receivable, net  $12,371,365   $251,894 
v3.24.3
Inventories
3 Months Ended
Sep. 30, 2024
Inventories [Abstract]  
Inventories

Note 6— Inventories

 

As of September 30, 2024 and June 30, 2024, inventories consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Finished goods  $4,540,549   $1,768,072 
Total inventories  $4,540,549   $1,768,072 
v3.24.3
Contract Assets
3 Months Ended
Sep. 30, 2024
Contract Assets [Abstract]  
Contract assets

Note 7 — Contract assets

 

As of September 30, 2024 and June 30, 2024, the contract asset of the Company consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Balance as of the beginning of the period  $1,682,289   $
 
Add: net increase in current period contract asset   1,465,847    1,682,289 
Less: inventory recognized from beginning contract asset   (1,434,706)   
 
Total contract assets as the end of the period  $1,713,430   $1,682,289 
v3.24.3
Prepaid Expenses and Other Current Assets
3 Months Ended
Sep. 30, 2024
Prepaid Expenses and Other Current Assets [Abstract]  
Prepaid expenses and other current assets

Note 8 — Prepaid expenses and other current assets

 

As of September 30, 2024 and June 30, 2024, prepaid expenses and other current assets consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Other receivables  $1,200   $10,881 
Prepaid rent   177,004    
-
 
Other prepaid expenses   158,754    33,235 
Total prepaid expenses and other current assets  $336,958   $44,116 
v3.24.3
Property and Equipment, Net
3 Months Ended
Sep. 30, 2024
Property and Equipment, Net [Abstract]  
Property and equipment, net

Note 9— Property and equipment, net

 

As of September 30, 2024 and June 30, 2024, property and equipment, net consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Computer and office equipment  $9,942   $9,942 
Furniture and fixtures   3,432    3,432 
Vehicles   226,091    191,091 
Subtotal   239,465    204,465 
Less: accumulated depreciation   (73,127)   (61,846)
Total property and equipment, net  $166,338   $142,619 

 

Depreciation expense for the three months ended September 30, 2024 and 2023 amounted to $11,281 and $9,768, respectively.

v3.24.3
Other Payables and Accrued Liabilities
3 Months Ended
Sep. 30, 2024
Other Payables and Accrued Liabilities [Abstract]  
Other payables and accrued liabilities

Note 10 — Other payables and accrued liabilities

 

As of September 30, 2024 and June 30, 2024, other payables and accrued liabilities consist of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Payroll and payable tax payable  $3,420   $50,554 
Interest payable   147,711    267,945 
Professional fee payable   621,489    59,473 
Accrued warranty expenses   133,279    48,361 
Excise tax payable*   556,620    
-
 
Others   18,800    41,892 
Total other payables and accrued liabilities  $1,481,319   $468,225 

 

*These balances were carried from ACAC as a result on 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023 under the Inflation Reduction Act of 2022.
v3.24.3
Contract Liabilities
3 Months Ended
Sep. 30, 2024
Contract Liabilities [Abstract]  
Contract liabilities

Note 11 — Contract liabilities

 

Contract liabilities consist of customer deposits, which is recorded on the consolidated balance sheets when the Company has received consideration, or has the right to receive consideration, in advance of transferring the performance obligations under the contract to the customer.

 

The following table presents the Company’s contract liabilities balances and changes therein:

 

   September 30,
2024
   June 30,
2024
 
      (Audited)  
Balance as of the beginning of the period  $649,450   $27 
Add: net increase in current period contract liabilities   143,600    649,450 
Less: revenue recognized from beginning contract liabilities   (649,450)   (27)
Total contract liabilities as the end of the period  $143,600   $649,450 
v3.24.3
Related Party Balances and Transactions
3 Months Ended
Sep. 30, 2024
Related Party Balances and Transactions [Abstract]  
Related party balances and transactions

Note 12 — Related party balances and transactions

 

Related party balances

 

Amount due from related party

 

Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A  Owned by the director of the Company  Paid on behalf fees  $
    -
   $140 

 

Other payable — related party

 

Other payable — related party consists of the following:

 

Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  Research and development fees  $73,960   $51,168 

Company B

 

More than 10%

Shareholder of the Company
 

Unconverted working capital loan balance in ACAC 

   249,404    
-
 
Company C  Executive director is the Company’s CFO  Paid on behalf fees   23,175    
-
 
Total        $346,539   $51,168 

 

(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 

Related party transactions

 

Research and development expenses

 

Name of Related Party  Relationship  For the Three
Months Ended
September 30,
2024
   For the Three
Months Ended
September 30,
2023
 
      (Unaudited)   (Unaudited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  $22,792   $
     -
 

 

(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.

 

Consulting expenses

 

Name of Related Party   Relationship   For the Three
Months Ended
September 30,
2024
    For the Three
Months Ended
September 30,
2023
 
        (Unaudited)     (Unaudited)  
Company A(1)   Owned by the director of the Company   $ 141,000     $ 75,000  

 

(1) On September 1, 2022, the Company entered into a consulting agreement to receive consulting services provided by a consulting company which is owned by the director of the Company.
v3.24.3
Short-Term Loans
3 Months Ended
Sep. 30, 2024
Short-Term Loans [Abstract]  
Short-term loans

Note 13 — Short-term loans

 

As of September 30, 2024 and June 30, 2024, the outstanding short-term loan from third parties consists of the following:

 

   September 30,
2024
   June 30,
2024
 
      (Audited) 
Lender A(1)  $
         -
   $261,208 
Lender B(2)   
-
    30,000 
Total short-term loan  $
-
   $291,208 

 

(1)On December 30, 2020, the Company entered into a loan agreement with a third-party lender. The agreement allows the Company to draw up to $600,000 and is non-interest bearing. The Company’s imputed interest is immaterial. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $261,208.

 

(2)On November 11, 2019, the Company entered into a loan agreement for an amount of $50,000 with a third-party lender. This loan is non-interest bearing. The Company’s imputed interest is immaterial. This loan had an original due date in February 2020 and automatically converted into a due on demand term thereafter. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $30,000.
v3.24.3
Convertible Promissory Notes
3 Months Ended
Sep. 30, 2024
Convertible Promissory Notes [Abstract]  
Convertible promissory notes

Note 14 — Convertible promissory notes

 

On June 21, 2023, Old Foxx issued a convertible promissory note (the “Note 1”) to Investor A, a Hong Kong registered entity, in the amount of $2,000,000 at 7% per annum. The maturity date for the note is the earlier of the 12-month anniversary of the issuance date and the date when Old Foxx redeems the note, or the date of the initial closing of the initial public offering (“IPO”) of Old Foxx.

 

On November 21, 2023, Old Foxx issued a second convertible promissory note (“the Note 2”) to Investor A in the amount of $2,000,000 at 7% per annum. The maturity and other terms were the same to Note 1.

 

On March 15, 2024, Old Foxx and the Investor entered into an Amendment to the Convertible Note Agreement to the Note 1 and Note 2 and agreed that all accrued interest shall become due and payable in shares of common stock of Old Foxx, at a price of $30.00 per share at the time that the Old Foxx completes the Business Combination.

 

On March 15, 2024, Old Foxx issued a third convertible promissory note (“the Note 3”, together with Note 1 and Note 2, collectively as “Notes”) to the Investor A for the amount of $2,000,000 at 7% per annum. The maturity and other terms were the same to Note 1 and Note 2.

 

On May 30, 2024, Old Foxx entered into a securities purchase agreement for issuance of convertible promissory notes to Investor B in the amount of $6,000,000 (“Note 4”) and to Investor C in the amount of $3,000,000 (“Note 5”), at 7% per annum. The Note 4 and Note 5 were received in August and September 2024 prior to the Closing. The maturity date for the Note 4 and Note 5 would be due at the earlier of the 12-month anniversary of the issuance date or IPO of Old Foxx. The Note 4 and Note 5 and their accrued and unpaid interest would be automatically convertible into shares of common stock of Old Foxx, at a price of $30.00 per share at the time that Old Foxx completes the Business Combination.

 

Immediately prior to the Closing on September 26, 2024, the Notes of $15,000,000 and the related interests of $408,685 were automatically converted into (x) 212,050 shares of Old Foxx common stock for the Notes to the Investor, (y) 200,882 shares of Foxx common stock for Note 4, and (z) 100,690 share of Foxx common stock for Note 5, each at a price of $30.00 per share. On September 26, 2024, upon Closing of the Business Combination, all the Old Foxx common stock converted from the convertible promissory notes were cancelled in exchange for the holders’ pro rata share of the 5,000,000 Closing Payment Shares (see Note 4), resulting in a total of 1,696,668 shares of the Company’s Common Stock issued to the holders of the convertible promissory notes at the exchange ratio of approximately 3.3033 following consummation of the Business Combination, including (x) 700,473 shares of Common Stock issued to the Investor A, (y) 663,581 shares of Common Stock issued to Investor B, and (z) 332,614 shares of Common Stock issued to Investor C (see Note 4).

 

As of September 30, 2024 and June 30, 2024, the fair and carrying value of the Notes were $0 and $6,000,000, respectively, net of $0 unamortized premium, discount, or issuance costs; and accrued interest related to the Notes were $0 and $267,945 as of September 30, 2024 and June 30, 2024, respectively.

v3.24.3
Long-Term Loan
3 Months Ended
Sep. 30, 2024
Long-Term Loan [Abstract]  
Long-term loan

Note 15 — Long-term loan

 

In February 2023, the Company purchased and financed a vehicle, for which the lender put a lien on the title and will be taken as collateral in the situation if the Company is unable to make repayment and default on the loan, with a six-year loan for a total of approximately $137,000. As of September 30, 2024, the carrying value of the asset that has been pledged as a collateral is $84,867. The monthly payments are $2,694 from March 2023 to February 2029, with an interest rate of 11.85% per annum.

 

The obligation is payable as follows:

 

Twelve months ended September 30,  Amount 
2025  $20,132 
2026   22,694 
2027   25,581 
2028   28,835 
Thereafter   13,071 
Total long-term debt payment   110,313 
Current portion of long-term debt   (20,132)
Long-term debt – non-current portion  $90,181 

 

Interest expense for the three months ended September 30, 2024 and 2023 for the above loan amounted to $3,413 and $3,940, respectively.

v3.24.3
Shareholders' Deficit
3 Months Ended
Sep. 30, 2024
Shareholders’ Deficit [Abstract]  
Shareholders’ deficit

Note 16 — Shareholders’ deficit

 

Common Stock 

 

As of September 30, 2024 and June 30, 2024, the Company has 50,000,000 authorized shares of common stock, par value $0.0001 per share. As of September 30, 2024 and June 30, there are 7,270,097 and 3,303,333 shares of common stock outstanding.

 

Issuance of common stock upon completion of the Reverse Recapitalization

 

On September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 2,270,096 common stock to ACAC shareholders and its underwriter.

 

The following table presents the number of the Company’s common stock issued upon completion of the Reverse Recapitalization:

 

   Shares of Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Total common stock issued upon completion of the Reverse Recapitalization   2,270,096 

 

Conversion of convertible promissory notes into common stock

 

On September 26, 2024, upon the consummation of the business combination, the Company issued an aggregated total of 1,696,668 common stock to the Old Foxx convertible notes holders (See Note 14).

 

Earnout Shares

 

As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The entitlement of 2,100,000 earnout shares to the Old Foxx shareholders were forfeited in October 2024 because the Company did not meet the earnout requirements for the fiscal year ended June 30, 2024 vesting schedule. These 2,100,000 earnout shares are not included or contributing to the value of the earnout liabilities.

 

As of September 30, 2024, the Company’s 2,100,000 Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the fiscal year ended June 30, 2025. The 2,100,000 Earnout Shares are classified as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations.

 

As of September 30, 2024 and September 26, 2024 (issuance date), the fair value of the earnout liabilities was $7,341,383 and $7,234,056, respectively. For the three months ended September 30, 2024, the Company recognized $107,327 of losses related to the change in fair value of earnout liabilities included in the change in fair value of earnout liabilities in the consolidated statements of operations (See Note 17 – Fair value measurement).

 

Warrants

 

In connection with the reverse recapitalization, each of 12,156,423 ACAC’s issued and outstanding warrants, which consisted of 4,312,500 public warrants, 5,240,000 private warrants and 2,603,923 working capital warrants, was converted automatically into one redeemable warrant of the Company, exercisable for one share of common stock of the Company at an exercise price of $11.50 per share. All of these warrants met the criteria for equity classification.

 

Each whole Warrant entitles the registered holder to purchase one whole share of the Company’s common stock at a price of $11.50 per share. Pursuant to the warrant agreement, a warrant holder may exercise its Warrants only for a whole number of shares of common stock. This means that only a whole Warrant may be exercised at any given time by a warrant holder. No fractional Warrants will be issued upon separation of the Units and only whole Warrants will trade. The Warrants will expire five years after the completion of the Company’s initial business combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.

 

The Company has agreed that as soon as practicable, but in no event later than 30 business days, after the closing of the initial business combination, it will use its commercially reasonable efforts to file, and within 60 business days following its initial business combination to have declared effective, a registration statement for the registration, under the Securities Act, of the shares of common stock issuable upon exercise of the Warrants. The Company will use its commercially reasonable efforts to maintain the effectiveness of such registration statement, and a current prospectus relating thereto, until the expiration of the warrants in accordance with the provisions of the warrant agreement. No Warrants will be exercisable for cash unless the Company has an effective and current registration statement covering the common stock issuable upon exercise of the Warrants and a current prospectus relating to such shares of common stock. Notwithstanding the above, if the Company’s common stock is at the time of any exercise of a Warrant not listed on a national securities exchange such that it satisfies the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Warrants who exercise their Warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event it so elect, it will not be required to file or maintain in effect a registration statement, but it will be required to use its commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

 

The Company may call the Warrants for redemption, in whole and not in part, at a price of $0.01 per Warrant:

 

in whole and not in part;

 

upon not less than 30 days’ prior written notice of redemption (the “30-day redemption period”) to each Warrant holder; and

 

if, and only if, the reported last sale price of the common stock equals or exceeds $16.50 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending three business days before the Company sends the notice of redemption to the warrant holders.

 

The summary of warrants activity is as follows:

 

    Warrants
Outstanding
    Common Stock Issuable     Weighted
Average
Exercise
Price
    Average
Remaining
Contractual
Life
 
June 30, 2024     -              $ -       -  
Granted     12,156,423       12,156,423     $ 11.50       5.00  
Forfeited     -           $ -       -  
Exercised     -           $ -       -  
September 30, 2024     12,156,423       12,156,423     $ 11.50       4.99  

 

The Company accounted for the 12,156,423 Warrants assumed from the merger as equity instruments in accordance with ASC 480, “Distinguishing Liabilities from Equity” and ASC 815-40, “Derivatives and Hedging: Contracts in Entity’s Own Equity”.

v3.24.3
Fair Value Measurement
3 Months Ended
Sep. 30, 2024
Fair Value Measurements [Abstract]  
Fair value measurement

Note 17 — Fair value measurement

 

The Company did not have any assets or liabilities measured at fair value on a recurring basis as of June 30, 2024. The following table provides information related to the Company’s assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and September 26, 2024 (issuance date):

 

September 30, 2024  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,737,868   $
       -
   $
          -
   $5,737,868 
Total  $5,737,868   $
-
   $
-
   $5,737,868 

  

September 26, 2024 (issuance date)  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,688,007   $
      -
   $
             -
   $5,688,007 
Total  $5,688,007   $
-
   $
-
   $5,688,007 

 

The earnouts based on revenue have been classified within Level 3 of the hierarchy as the fair value is derived using a Monte Carlo simulation analysis in a risk neutral framework, which uses a combination of observable (Level 2) and unobservable (Level 3) inputs. Key estimates and assumptions impacting the fair value measurement include the Company’s revenue forecasts as well as the assumptions listed in tables below. The fair value measurement associated with the earnout liability is highly sensitive to changes in stock price and forecasted amounts for revenue through June 2025. Any changes to stock price and forecasted revenues through June 2025 will result in remeasurement of the earnout liability and could result in material gains or losses being recognized in the statement of operations.

 

The Company estimated the fair value per share of the underlying common stock based, in part, on the results of third-party valuations and additional factors deemed relevant. The risk-free interest rate was determined by reference to the U.S. Treasury yield curve for time periods approximately equal to the remaining contractual term of the earnouts.

 

Prior to the Business Combination, the Company was a private company and lacked company-specific historical and implied volatility information of its stock, and as such, the expected revenue volatility was based on historical volatility of industry outlook and the expected revenue volatility and stock volatility was based on the historical volatility of publicly traded peer companies for a term equal to the remaining expected term of the earnout period. The input for the based monthly revenue were based on actual revenue for the three months ended September 30, 2024.

 

The following table presents the observable and unobservable inputs of the earnout liability for earnout shares based on revenue targets as of September 30, 2024:

 

      September 30,
2024
   September 26,
2024
 
Inputs  Input Method  Input Value   Input Value 
Stimulated forecast of base monthly revenue  Unobservable  $ 7.4 million   $ 7.4 million 
Industry revenue growth  Unobservable   1.7%   1.7%
Revenue volatility  Unobservable   30.5%   30.5%
Stock volatility  Unobservable   103.3%   103.2%
Stock price  Observable  $11.35   $11.20 
Risk-free rate  Observable   4.18%   4.16%
Term  Observable   0.75 Years    0.76 Years 

 

The following table summarizes the activity for the Company’s Level 3 instruments measured at fair value on a recurring basis:

 

   Earnout
Liabilities
 
Balance as of June 30, 2024  $
-
 
Issuances – September 26, 2024   5,688,007 
Change in fair value   49,861 
Balance as of September 30, 2024 (Unaudited)  $5,737,868 
v3.24.3
Concentrations of Risks
3 Months Ended
Sep. 30, 2024
Concentrations of Risks [Abstract]  
Concentrations of risks

Note 18 — Concentrations of risks

 

(a) Major customers

 

For the three months ended September 30, 2024, two customers, customer A and customer B, which are the third parties of the Company, accounted for 49% and 39%, respectively, of the Company’s total revenues.

 

For the three months ended September 30, 2023, the Company did not generate any revenue.

 

(b) Major suppliers

 

For the three months ended September 30, 2024, one supplier, which is a third party of the Company, accounted for 98% of the Company’s total purchases.

 

For the three months ended September 30, 2023, one supplier, which is a third party of the Company, accounted for 100% of the Company’s total purchases.

 

(c) Geographic areas

 

For the three months ended September 30, 2024 and 2023, all of the Company’s long-lived assets are located in the United States and all of the Company’s revenues are derived solely from the United States, accordingly, no geographical information is presented.

v3.24.3
Leases
3 Months Ended
Sep. 30, 2024
Lease [Abstract]  
Leases

Note 19 — Leases

 

The Company has elected, as an accounting policy, to not apply ASC 842 for short-term leases. Below are the short-term leases:

 

The Company rented a mailbox for $450 per month from November 1, 2022 to October 31, 2024. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2023 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024. The Company terminated this lease on August 5, 2023.

 

On August 1, 2023, the Company entered a twelve-month lease agreement to rent a general office and storage space for its purchased inventory for a monthly rental fee of $100. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2024 and 2023 and no operating right-of-use assets and lease liabilities were capitalized as of September 30, 2024 and June 30, 2024.

 

On August 14, 2023, the Company entered a six-month lease agreement to rent an office for operating purposes with a monthly rental fee of $550. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the three months ended September 30, 2023 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024.

 

On September 18, 2023, the Company entered a month-to-month rental agreement to rent as dorm for the employee with a monthly rent of $3,000. The Company determined that the accounting impact of this lease is immaterial to the Company’s consolidated financial statements for the year ended June 30, 2024 and no operating right-of-use assets and lease liabilities were capitalized as June 30, 2024.

 

In September 2023, the Company signed a three-year lease agreement to rent a general office and storage space for business operation with a monthly rent of $3,096, plus varied monthly CAM. The commencement date of this lease is October 1, 2023 and has no renewal option. On July 17, 2024, the Company extended the lease for another 35 months to be commenced on October 1, 2026 and ended August 31, 2029. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease.

 

In June 2024, the Company signed a six years and 11.5 months lease agreement to rent a general office for business operation with a monthly rent of $3,500, plus varied monthly CAM. The commencement date of this lease is June 15, 2024 and the expiration date is May 31, 2031. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease. 

 

On July 17, 2024, the Company signed a five-year and one-half month lease agreement to rent a general office and storage space for business operation with a monthly rent of $10,534, plus varied monthly CAM. The commencement date of this lease is August 15, 2024 and has no renewal option. The Company considered this lease as an operating lease and recognized right-of-use asset and lease liability. The Company recognized lease expense on a straight-line basis over the lease term for operating lease. 

 

The ROU assets and lease liabilities are determined based on the present value of the future minimum rental payments of the lease as of the adoption date, using incremental borrowing rate as the effective interest rate, with a weighted average rate of 4.06% in July 2024 and 4.34% in June 2024.

 

As of September 30, 2024 and June 30, 2024, the weighted-average remaining operating lease term of its existing leases is approximately 5.25 year and 5.68 year.

 

The following table sets forth the Company’s minimum lease payments in future periods as of September 30, 2024:

 

   Operating lease
payments
 
For the nine months ending June 30, 2025  $165,248 
For the twelve months ending June 30, 2026   251,566 
For the twelve months ending June 30, 2027   260,287 
For the twelve months ending June 30, 2028   270,941 
For the twelve months ending June 30, 2029   321,967 
Thereafter   103,986 
Total lease payments   1,373,995 
Less: discount   (142,829)
Present value of operating lease liabilities   1,231,166 
Operating lease liabilities, current portion   (180,451)
Operating lease liabilities, non-current portion  $1,050,715 

 

Operating lease expenses consist of the following:

 

Operating lease cost  Classification  For the
Three Months
Ended
September 30,
2024
   For the
Three Months
Ended
September 30,
2024
 
      (Unaudited)   (Unaudited) 
Lease expenses  General, and administrative  $51,384   $
 
Lease expenses – short term  General, and administrative   4,350    3,955 
Total operating lease cost     $55,734   $3,955 
v3.24.3
Commitments and Contingencies
3 Months Ended
Sep. 30, 2024
Commitments and contingencies [Abstract]  
Commitments and Contingencies

Note 20 — Commitments and contingencies

 

Contingencies

 

From time to time, the Company is a party to certain legal proceedings, as well as certain asserted and un-asserted claims. Amounts accrued, as well as the total amount of reasonably possible losses with respect to such matters, individually and in the aggregate, are not deemed to be material to the consolidated financial statements.

 

Lease Commitment

 

On July 12, 2024, the Company signed a seven-year lease agreement to rent a warehouse for business operation with a monthly rent of $65,745, plus varied monthly CAM, for 50,573 square feet. The commencement date of this lease is February 1, 2025 and the termination date is January 31, 2032. On August 9, 2024, the Company expanded the existing lease to include additional 50,572 square feet from April 1, 2025 to January 31, 2032 with an additional monthly rent of $65,744.

 

Reference to Note 19 for detailed disclosure of other entered lease agreements.

v3.24.3
Income Taxes
3 Months Ended
Sep. 30, 2024
Income Taxes [Abstract]  
Income taxes

Note 21 — Income taxes 

 

As of September 30, 2024 and June 30, 2024, the Company’s deferred tax asset had a full valuation allowance recorded against it. The effective tax rate for each of the three months ended September 30, 2024 and 2023 was 0%. The effective tax rate differs from the statutory tax rate of 21% primarily due to the valuation allowance on the deferred tax assets. 

v3.24.3
Disaggregated Information of Revenues
3 Months Ended
Sep. 30, 2024
Disaggregated Information of Revenues [Abstract]  
Disaggregated information of revenues

Note 22 — Disaggregated information of revenues

 

Disaggregated information of revenues by product type is as follows:

 

  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Tablet products  $4,755   $
       -
 
Mobile phone products   23,107,297    
-
 
Total revenues  $23,112,052   $
-
 

 

Disaggregated information of revenues by business line is as follows:

 

  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Wholesale revenues  $23,089,651   $
       -
 
E-Commerce revenues   22,401    
-
 
Total revenues  $23,112,052   $
-
 
v3.24.3
Basic and Diluted Earnings Per Share
3 Months Ended
Sep. 30, 2024
Basic and Diluted Earnings Per Share [Abstract]  
Basic and diluted earnings per share

Note 23 — Basic and diluted earnings per share

 

Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period. Diluted net income per share attributable to common stockholders adjusts basic earnings per share for the potentially dilutive impact of non-participating shares of common stock that are subject to the convertible note, and other securities outstanding. Certain securities may be anti-dilutive and would be excluded from the calculation of diluted earnings per share and disclosed separately. Because of the nature of the calculation, particular securities may be dilutive in some periods and anti-dilutive in other periods.

 

The following table presents the computation of basic and diluted earnings per share attributable to common stockholders, for the periods presented:

 

   For the Three Months Ended
September 30,
 
   2024   2023 
Net loss – basic and diluted EPS  $(2,266,789)  $(546,831)
           
Basic and diluted weighted average shares outstanding*   3,477,696    3,303,333 
           
Basic and diluted loss per share  $(0.65)  $(0.17)

 

The following table outlines dilutive common share equivalents outstanding, which are excluded in the above diluted net loss per share calculation, as the effect of their inclusion would be anti-dilutive or the share equivalents were contingently issuable as of each period presented:

 

    For the Three Months Ended
September 30,
 
    2024     2023  
    (Unaudited)     (Unaudited)  
Earnout Shares*     2,100,000       -  
Warrants **     12,156,423           
Common stock underlying from the convertible notes **              224,504  
Total     14,256,423       224,504  

 

*As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.

 

**The Company’s outstanding warrants and common stock that is potentially convertible from the convertible notes were excluded from the computation of diluted EPS because it has anti-dilutive effect as the company had a net loss during the periods presented.
v3.24.3
Subsequent Events
3 Months Ended
Sep. 30, 2024
Subsequent Events [Abstract]  
Subsequent events

Note 24 — Subsequent events

 

The Company evaluated all events and transactions that occurred after September 30, 2024 up through the date the Company issued these unaudited condensed consolidated financial statements.

 

On October 3, 2024, the Company’s shareholders (ACAC’s public shareholders) excised 10,500 warrants in the amount of $120,750 or $11.50 per share.

 

In October 2024, the Company paid approximately $20.5 million to the ACAC redeeming shareholders as a result on their share redemptions in connection with the Business Combination.

 

On November 5, 2024, the Company granted 707,860 restricted shares to its employees, consultants, and independent directors under its employee incentive plan. These shares have a 4-year vesting schedule, of which, 25% will be vested after year 1 with the remaining 75% will be vested quarterly from year 2 to year 4. 

v3.24.3
Pay vs Performance Disclosure - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Pay vs Performance Disclosure    
Net Income (Loss) $ (2,266,789) $ (546,831)
v3.24.3
Insider Trading Arrangements
3 Months Ended
Sep. 30, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.3
Accounting Policies, by Policy (Policies)
3 Months Ended
Sep. 30, 2024
Basis of Presentation and Significant Accounting Policies [Abstract]  
Basis of presentation

Basis of presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). In the opinion of management, all adjustments, consisting only of normal recurring adjustments, considered necessary for a fair presentation of its financial position and operation results. Interim results are not necessary indicative of results of a full year. The information in this Quarterly Report on Form 10-Q (the “10-Q”) should be read in conjunction with information in the Annual Report for the fiscal year ended June 30, 2024 on Form 10-K filed by the Company with the SEC on October 24, 2024.

Principles of consolidation

Principles of consolidation

The unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.

A subsidiary is an entity in which the Company, directly or indirectly, controls more than one half of the voting power; or has the power to govern the financial and operating policies, to appoint or remove the majority of the members of the board of directors, or to cast a majority of votes at the meeting of directors.

Use of estimates and assumptions

Use of estimates and assumptions

The preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Actual results could differ from these estimates.

Restricted cash

Restricted cash

Restricted cash is maintained in a trust account and is restricted to repay the redeeming shareholders of ACAC upon the Closing (see Note 4).

Accounts receivable

Accounts receivable

Accounts receivables are recognized and carried at the original invoiced amount less an allowance for any uncollectible accounts on credit losses. Allowance for credit losses for accounts receivables is established based on various factors including historical payments and current economic trends. The Company reviews its allowance for credit loss by assessing individual accounts receivable over a specific aging and amount. All other balances are pooled based on historical collection experience. The estimate of expected credit losses is based on information about past events, current economic conditions, and forecasts of future economic conditions that affect collectability. Accounts receivable are written-off on a case by case basis after exhaustive efforts at collection are made, net of any amounts that may be collected. As of September 30, 2024 and June 30, 2024, no allowance for credit losses of accounts receivable was recorded and the Company had accounts receivable of $12,371,365 and $251,894, respectively.

 

Inventories

Inventories

Inventories are stated at the lower of cost or net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. Cost is determined using the “First in, First out” method. Inventories mainly include electronic products and accessories which are purchased from the Company’s suppliers as merchandized goods and freight-in. On an annual basis, inventories are reviewed for potential write-downs for estimated obsolescence or unmarketable inventories which equals the difference between the costs of inventories and the estimated net realizable value, the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, based upon forecasts for future demand and market conditions. When inventories are written down to net realizable value, it is not marked up subsequently based on changes in underlying facts and circumstances. As of September 30, 2024 and June 30, 2024, the Company had inventories of $4,540,549 and $1,768,072, respectively. During the three months ended September 30, 2024 and 2023, no inventory write-down was recorded.

Contract assets

Contract assets

Contract assets consisted of cash deposited or advanced to suppliers for future inventory purchases. This amount is refundable and bears no interest. For any advances to suppliers determined by management that such advances will not be in receipts of inventories or refundable, the Company will recognize an allowance account to reserve such balances. Management reviews its advances to suppliers on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance for credit losses after management has determined that the likelihood of collection is not probable. The Company’s management continues to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As of September 30, 2024 and June 30, 2024, no allowance for credit losses on contract assets was recorded.

Deferred transaction costs

Deferred transaction costs

The Company complies with the requirements of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 340-10-S99-1, “Other Assets and Deferred Costs — SEC Materials” (“ASC 340-10-S99”) and SEC Staff Accounting Bulletin Topic 5A, “Expenses of Offering”. Deferred transaction costs consist of underwriting, legal, accounting, and other professional expenses incurred through the balance sheet date that are directly related to the Business Combination and that will be charged to shareholders’ equity (deficit) upon the completion of the Business Combination. The Company completed the Business Combination on September 26, 2024. As of September 26, 2024, and the Company had deferred transaction costs of $893,577 and charged against shareholders’ deficit. As of September 30, 2024 and June 30, 2024, the Company had deferred transaction costs of $0 and $462,177, respectively.

Payables on shares redemption

Payables on shares redemption

Payables on shares redemption consisted of payables to the ACAC shareholders who exercised their redemption rights in connection with the Business Combination (See Note 4).

Contract liabilities

Contract liabilities

Contract liabilities mainly consisted of deposits received from customers before all the relevant criteria for revenue recognition are met and are recorded as customer deposits.

Earnout liabilities

Earnout liabilities

At the Closing of the Business Combination, pursuant to the Business Combination Agreement, the stockholders of Old Foxx were entitled to receive up to a total of 4,200,000 contingent earnout shares (“Earnout Shares”) in the form of common stock of the Company, par value $0.0001 per share (“Common Stock”). The Earnout Shares would be issued upon certain vesting schedules based on the Company’s financial performance for the fiscal year ended June 30, 2024 and 2025. The Earnout Shares are classified as a liability and measured at fair value, with changes in fair value included in the consolidated statements of operations (See Note 17).

Convertible instrument

Convertible instrument

The Company accounts for its convertible instrument in accordance with ASC 470-20 Debt with Conversion and Other Options, whereby the convertible instrument is initially accounted for as a single unit of account, unless it contains a derivative that must be bifurcated from the host contract in accordance with ASC 815-15 Derivatives and Hedging — Embedded Derivatives or the substantial premium model in ASC 470-20 Debt — Debt with Conversion and Other Options applies. If the equity securities underlying the embedded conversion option are readily convertible to cash, such as publicly traded common shares, the embedded conversion option is likely to meet the net settlement criterion to be considered a derivative. If the equity securities underlying the conversion option are not readily convertible to cash, the embedded conversion option may not meet the net settlement criterion, and therefore would not meet the definition of a derivative. Because the convertible instrument has a fixed conversion price and therefore, it lacks an underlying and does not meet the requirement of a derivative. As a result, the Company determined its embedded conversion option does not meet the definition of a derivative for bifurcation.

Revenue recognition

Revenue recognition

The Company recognizes revenue to depict the transfer of promised goods or services (that is, an asset) to customers in an amount that reflects the consideration to which the Company expects to receive in exchange for those goods or services. An asset is transferred when the customer obtains control of that asset. It also requires the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.

To achieve that core principle, the Company applies the five steps defined under Topic 606: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.

The Company’s main business is selling electronic products to 1) wholesale customers and 2) individual E-commerce customers.

Wholesale Customers

The Company recognizes a contract with a customer when the contract is committed in writing, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in FASB Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (“Topic 606”). A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts, either on Free on Board (“FOB”) shipping point or destination, depending on the specified contract. The Company’s customers generally either pay the order in full balance prior to shipment or in partial payments with credit terms of 30 to 90 days after shipment depends on the specified contract. No sales returns are being given to its wholesale customers as they were being given additional 2-3% of products on top of each customer’s order (see Note 3 - “Warranty” below). There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

Gross versus Net Revenue Reporting

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

The Company orders the products and pays in advance from its supplier. When the supplier has completed production, the Company inspects and accepts the products in its suppliers’ warehouse or at the designated logistic warehouse of the supplier. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and also includes an additional 2-3% of products on top of each customer’s order , which covers any damage incurred in shipping and no refund and no return will be granted to customers; or provided a one-year warranty period with no additional 2-3% of products on top of each customer’s order, depending on the specified contract. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the wholesale customer is presented on a gross basis.

Warranty

Warranty

The Company generally provides 1-year warranties for its product sold to its wholesale customer if an additional 2-3% of products on top of each customer’s order was not provided. For the sale transactions that were provided with 2-3% of products on top of each customer’s order, these additional 2-3% products were recognized as cost of goods sold at the same time the respective sale is recognized. For the sales transactions that the Company provided limited warranties to both wholesale customers and e-commerce customers, the Company records estimated future warranty costs under ASC 460. Such estimated costs for warranties are estimated at the time of delivery, and these warranties are not service warranties separately sold by the Company. Generally, the estimated claim rates of warranties are based on actual warranty experience or the Company’s best estimate. As of September 30, 2024 and June 30, 2024, the Company accrued warranty reserves of $133,279 and $48,361, respectively recorded under accrued liabilities and other current liabilities, and these reserves were recognized based on estimation and judgment from the Company’s management.

E-Commerce Customers

The Company recognizes a contract with a customer when the contract is committed in writing and signed electronically on an E-Commerce platform, the rights of parties, including payment terms, are identified, the contract has commercial substance, and collectability is probable.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of accounting in Topic 606. A contract’s transaction price is allocated to each performance obligation identified in the arrangement based on the relative standalone selling price of each distinct good or service in the contract and recognized as revenue when, or as, the performance obligation is satisfied. For all the Company’s contracts, the Company has identified one performance obligation, which is primarily satisfied at a point in time upon delivery of products based on terms stated in the contracts on shipping destination at its individual customer shipping address, which is the Company’s obligation to deliver the product to the end user/individual customer, depends on the specified contract. The Company’s E-Commerce customers pay the order in full balance prior to shipment to the E-Commerce Platform and the E-Commerce Platform withheld the payment for 30 days before remitting payments to the Company. The Company offered one month of free exchange or return. As a result, the Company recognized its revenues from the E-Commerce customers, in the third-party E-commerce platform, net of estimated sales returns, discount, and rebate, as a consideration reducing the transaction price. Historically, sales returns were insignificant to the Company’s operations. For the three months ended September 30, 2024 and 2023, the Company recognized estimated sales returns of $1,557 and $0, respectively, and such reserves are based on estimation and required judgment from the Company’s management. There are no transaction prices allocated to future periods or future obligations and no revenue was recognized for performance obligations satisfied in previous periods.

 

Gross versus Net Revenue Reporting

The determination of whether revenues should be reported on a gross or net basis is based on the Company’s assessment of whether it is the principal or an agent in the transaction in accordance with ASC 606-10-55 and depends on whether the promise to the customer is to provide the products or to facilitate a sale by a third party. The nature of the promise depends on whether the Company controls the products prior to transferring them. When the Company controls the products, the promise is to provide and deliver the products and revenue is presented gross. When the Company does not control the products, the promise is to facilitate the sale and revenue is presented net.

To distinguish a promise to provide products from a promise to facilitate the sale from a third party, the Company considers the guidance of control in ASC 606-10-55-37A and the indicators in ASC 606-10-55-39. The Company considers this guidance in conjunction with the terms in its arrangements with both suppliers and customers.

The Company orders the products, and the suppliers ship the products to the Company’s warehouse where the Company inspects and accepts the products. This enables the Company to direct the use of these products but to also bear inventory risk as legal owners. The Company has the responsibility of fulfilling the promise to provide the products to its customers, and to provide a one-year warranty period for each customer’s order. In addition, when establishing the selling prices for delivery of the products, the Company has control to set its selling price at the E-commerce platform. All these factors indicate that the Company is acting as the principal in this transaction. As a result, revenue from the E-Commerce customer is presented on a gross basis.

Practical expedient

Practical expedient

The Company applies the practical expedient in ASC 606 to expense costs as incurred for costs to obtain a contract with a customer when the amortization period is one year or less. The Company has no material incremental costs of obtaining contracts with customers that the Company expects the benefit of those costs to be longer than one year which need to be recognized as assets for the three months ended September 30, 2024 and 2023.

Lease

Lease

The Company accounts for leases in accordance with ASC 842. The Company categorizes leases with contractual terms longer than 12 months as either operating or finance. Finance leases are generally those leases that substantially utilize or pay for the entire asset over its estimated life. All other leases are categorized as operating leases. Costs associated with operating lease assets are recognized on a straight-line basis within operating expenses over the term of the lease. As of September 30, 2024 and June 30, 2024, the Company does not have finance leases.

The Company determines if an arrangement is, or contains, a lease at inception. Operating lease assets represent the Company’s right to control the use of an identified asset for a period of time, or term, in exchange for consideration, and operating lease liabilities represent its obligation to make lease payments arising from the aforementioned right.

 

Operating lease right-of-use (“ROU”) assets and liabilities are initially recorded based on the present value of lease payments over the lease term, which includes the minimum unconditional term of the lease, and may include options to extend or terminate the lease when it is reasonably certain at the commencement date that such options will be exercised. As the rate implicit for each of the Company’s leases is not readily determinable, the Company uses incremental borrowing rate as effective interest rate, based on the information available at the lease commencement date in determining the present value of its expected lease payments. Operating lease assets also include any initial direct costs and any lease payments made prior to the lease commencement date and are reduced by any lease incentives received. According to ASC 842-10-15-37, a lessee may, as an accounting policy election by class of underlying asset, choose not to separate non-lease components from lease components and instead to account for each separate lease component and the non-lease components associated with that lease component as a single lease component. The Company has identified the common area maintenance (CAM) fee as a non-lease component and elected to not separate it from the lease component.

Operating lease assets are amortized on a straight-line basis in operating lease expense over the lease term on the consolidated statements of operations. The related amortization of ROU assets along with the change in the operating lease liabilities are separately presented within the cash flows from operating activities on the consolidated statements of cash flows. The Company records lease expenses for operating leases on a straight-line basis over the lease term.

The Company reviews the impairment of its right-of-use assets consistent with the approach applied for its other long-lived assets on an annual basis. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations. The Company has elected to include the carrying amount of operating lease right-of-use assets in any tested asset group and include the associated lease payments in the undiscounted future pre-tax cash flows. For the three months ended September 30, 2024 and 2023, the Company did not recognize impairment loss against its right-of-use assets.

For a lease with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liability. For the lease that with lease term of one year or shorter, the Company has elected to not recognize right-of-use asset and lease liability.

Warrants

Warrants

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480, Distinguishing Liabilities from Equity (“ASC 480”), and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own Common Stock and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance. The Company determined that upon further review of the warrant agreements, the Company concluded that its warrants qualify for equity accounting treatment.

Upon completion of the Business Combination, all of ACAC’s outstanding public and private warrants (See Note 16) were replaced by the Company’s public and private warrants. The Company treated such warrants replacement as a warrant modification and no incremental fair value was recognized for the three months ended September 30, 2024.

Recently adopted accounting standards

Recently adopted accounting standards

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

In March 2022, the FASB issued ASU 2022-02, Financial Instruments — Credit Losses (Topic 326), which eliminates the accounting guidance on troubled debt restructurings for creditors in ASC 310 and amends the guidance on vintage disclosures to require disclosure of current-period gross write-offs by year of origination. The ASU also updates the requirements related to the accounting for credit losses under ASC 326 and adds enhanced disclosures for creditors with respect to loan refinancing and restructurings for borrowers experiencing financial difficulty. The Company adopted this guidance on July 1, 2023, which did not have an impact on the Company’s unaudited condensed consolidated financial statements.

Except as mentioned above, the Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s balance sheets, statements of operations and statements of cash flows.

Recently issued accounting pronouncements not yet adopted

Recently issued accounting pronouncements not yet adopted

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280)” (“ASU 2023-07” or “Topic 280). The amendments in ASU 2023-07 improve financial reporting by requiring disclosure of incremental segment information on an annual and interim basis for all public entities to enable investors to develop more decision useful financial analyses. Topic 280 requires a public entity to report a measure of segment profit or loss that the chief operating decision maker (CODM) uses to assess segment performance and make decisions about allocating resources. Topic 280 also requires other specified segment items and amounts, such as depreciation, amortization, and depletion expense, to be disclosed under certain circumstances. The amendments in ASU 2023-07 do not change or remove those disclosure requirements. The amendments in ASU 2023-07 also do not change how a public entity identifies its operating segments, aggregates those operating segments, or applies the quantitative thresholds to determine its reportable segments. The amendments in ASU 2023-07 are effective for years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024, adopted retrospectively. Management considers that the guidance will not have a significant impact on the disclosures set out in these unaudited condensed consolidated financial statements.

In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (“ASU 2023-09”), which modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation, (2) the income or loss from continuing operations before income tax expense or benefit (separated between domestic and foreign) and (3) income tax expense or benefit from continuing operations (separated by federal, state and foreign). ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state and local jurisdictions, among other changes. The guidance is effective for annual periods beginning after December 15, 2024. Early adoption is permitted for annual consolidated financial statements that have not yet been issued or made available for issuance. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. The Company continuously evaluates the potential impact of adopting this new guidance on the unaudited condensed consolidated financial statements and related disclosures and does not believe it will have a material impact on the presentation of the unaudited condensed consolidated financial statements.

v3.24.3
Reverse Recapitalization (Tables)
3 Months Ended
Sep. 30, 2024
Reverse Recapitalization [Abstract]  
Schedule of Common Stock Issued and Outstanding The following table presents the number of the Company’s common stock issued and outstanding immediately following the Reverse Recapitalization (as defined below):
   Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Conversion of Old Foxx’s common stock into Foxx’s common stock   3,303,333 
Conversion of Old Foxx’s convertible promissory notes into Foxx’s common stock   1,696,668 
Total common stock outstanding   7,270,097 
Schedule of Reverse Recapitalization The following table reconcile the elements of the Reverse Recapitalization to the unaudited condensed consolidated statements of cash flows and the changes in shareholders’ deficit:
   September 26, 
   2024 
Funds held in ACAC’s trust account  $21,627,541 
Funds held in ACAC’s operating cash account   298,643 
Less: payments of transaction costs incurred by ACAC   (2,215,896)
Proceeds from the Reverse Recapitalization   19,710,288 
Less: non-cash net deficit assumed from ACAC   (21,810,926)
Net distributions from issuance of Common Stock upon the Reverse Recapitalization  $(2,100,638)
v3.24.3
Accounts Receivable (Tables)
3 Months Ended
Sep. 30, 2024
Accounts Receivable [Abstract]  
Schedule of Accounts Receivable As of September 30, 2024 and June 30, 2024, accounts receivable consist of the following:
  

September 30,
2024

   June 30,
2024
 
      (Audited) 
Accounts receivable  $12,371,365   $251,894 
Less: allowance for credit losses   
    
 
Accounts receivable, net  $12,371,365   $251,894 
v3.24.3
Inventories (Tables)
3 Months Ended
Sep. 30, 2024
Inventories [Abstract]  
Schedule of Inventories As of September 30, 2024 and June 30, 2024, inventories consist of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Finished goods  $4,540,549   $1,768,072 
Total inventories  $4,540,549   $1,768,072 
v3.24.3
Contract Assets (Tables)
3 Months Ended
Sep. 30, 2024
Contract Assets [Abstract]  
Schedule of Contract Asset As of September 30, 2024 and June 30, 2024, the contract asset of the Company consist of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Balance as of the beginning of the period  $1,682,289   $
 
Add: net increase in current period contract asset   1,465,847    1,682,289 
Less: inventory recognized from beginning contract asset   (1,434,706)   
 
Total contract assets as the end of the period  $1,713,430   $1,682,289 
v3.24.3
Prepaid Expenses and Other Current Assets (Tables)
3 Months Ended
Sep. 30, 2024
Prepaid Expenses and Other Current Assets [Abstract]  
Schedule of Prepaid Expenses and Other Current Assets As of September 30, 2024 and June 30, 2024, prepaid expenses and other current assets consist of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Other receivables  $1,200   $10,881 
Prepaid rent   177,004    
-
 
Other prepaid expenses   158,754    33,235 
Total prepaid expenses and other current assets  $336,958   $44,116 
v3.24.3
Property and Equipment, Net (Tables)
3 Months Ended
Sep. 30, 2024
Property and Equipment, Net [Abstract]  
Schedule of Property and Equipment, Net As of September 30, 2024 and June 30, 2024, property and equipment, net consist of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Computer and office equipment  $9,942   $9,942 
Furniture and fixtures   3,432    3,432 
Vehicles   226,091    191,091 
Subtotal   239,465    204,465 
Less: accumulated depreciation   (73,127)   (61,846)
Total property and equipment, net  $166,338   $142,619 
v3.24.3
Other Payables and Accrued Liabilities (Tables)
3 Months Ended
Sep. 30, 2024
Other Payables and Accrued Liabilities [Abstract]  
Schedule of Other Payables and Accrued Liabilities As of September 30, 2024 and June 30, 2024, other payables and accrued liabilities consist of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Payroll and payable tax payable  $3,420   $50,554 
Interest payable   147,711    267,945 
Professional fee payable   621,489    59,473 
Accrued warranty expenses   133,279    48,361 
Excise tax payable*   556,620    
-
 
Others   18,800    41,892 
Total other payables and accrued liabilities  $1,481,319   $468,225 
*These balances were carried from ACAC as a result on 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023 under the Inflation Reduction Act of 2022.
v3.24.3
Contract Liabilities (Tables)
3 Months Ended
Sep. 30, 2024
Contract Liabilities [Abstract]  
Schedule of Contract Liabilities The following table presents the Company’s contract liabilities balances and changes therein:
   September 30,
2024
   June 30,
2024
 
      (Audited)  
Balance as of the beginning of the period  $649,450   $27 
Add: net increase in current period contract liabilities   143,600    649,450 
Less: revenue recognized from beginning contract liabilities   (649,450)   (27)
Total contract liabilities as the end of the period  $143,600   $649,450 
v3.24.3
Related Party Balances and Transactions (Tables)
3 Months Ended
Sep. 30, 2024
Related Party Balances and Transactions [Abstract]  
Schedule of Related Party Balance Amount due from related party
Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A  Owned by the director of the Company  Paid on behalf fees  $
    -
   $140 
Other payable — related party consists of the following:
Name of Related Party  Relationship  Nature  September 30,
2024
   June 30,
2024
 
            (Audited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  Research and development fees  $73,960   $51,168 

Company B

 

More than 10%

Shareholder of the Company
 

Unconverted working capital loan balance in ACAC 

   249,404    
-
 
Company C  Executive director is the Company’s CFO  Paid on behalf fees   23,175    
-
 
Total        $346,539   $51,168 
(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.
Name of Related Party  Relationship  For the Three
Months Ended
September 30,
2024
   For the Three
Months Ended
September 30,
2023
 
      (Unaudited)   (Unaudited) 
Company A(1)  Controlled by the immediate family member of the director of the Company  $22,792   $
     -
 
(1)On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.
Name of Related Party   Relationship   For the Three
Months Ended
September 30,
2024
    For the Three
Months Ended
September 30,
2023
 
        (Unaudited)     (Unaudited)  
Company A(1)   Owned by the director of the Company   $ 141,000     $ 75,000  
(1) On September 1, 2022, the Company entered into a consulting agreement to receive consulting services provided by a consulting company which is owned by the director of the Company.
v3.24.3
Short-Term Loans (Tables)
3 Months Ended
Sep. 30, 2024
Short-Term Loans [Abstract]  
Schedule of Short-Term Loan from Third Parties As of September 30, 2024 and June 30, 2024, the outstanding short-term loan from third parties consists of the following:
   September 30,
2024
   June 30,
2024
 
      (Audited) 
Lender A(1)  $
         -
   $261,208 
Lender B(2)   
-
    30,000 
Total short-term loan  $
-
   $291,208 
(1)On December 30, 2020, the Company entered into a loan agreement with a third-party lender. The agreement allows the Company to draw up to $600,000 and is non-interest bearing. The Company’s imputed interest is immaterial. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $261,208.
(2)On November 11, 2019, the Company entered into a loan agreement for an amount of $50,000 with a third-party lender. This loan is non-interest bearing. The Company’s imputed interest is immaterial. This loan had an original due date in February 2020 and automatically converted into a due on demand term thereafter. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $30,000.
v3.24.3
Long-Term Loan (Tables)
3 Months Ended
Sep. 30, 2024
Long-Term Loan [Abstract]  
Scheduel of Obligation is Payable The obligation is payable as follows:
Twelve months ended September 30,  Amount 
2025  $20,132 
2026   22,694 
2027   25,581 
2028   28,835 
Thereafter   13,071 
Total long-term debt payment   110,313 
Current portion of long-term debt   (20,132)
Long-term debt – non-current portion  $90,181 
v3.24.3
Shareholders' Deficit (Tables)
3 Months Ended
Sep. 30, 2024
Shareholders’ Deficit [Abstract]  
Schedule of Common Stock Issued Reverse of Recapitalization The following table presents the number of the Company’s common stock issued upon completion of the Reverse Recapitalization:
   Shares of Common 
   Stock 
ACAC’s common stock outstanding prior to Reverse Recapitalization   3,971,634 
Less: redemption of ACAC’s common stock   (1,744,663)
Common stock issued to underwriter   43,125 
Total common stock issued upon completion of the Reverse Recapitalization   2,270,096 

 

Schedule of Warrants Activity The summary of warrants activity is as follows:
    Warrants
Outstanding
    Common Stock Issuable     Weighted
Average
Exercise
Price
    Average
Remaining
Contractual
Life
 
June 30, 2024     -              $ -       -  
Granted     12,156,423       12,156,423     $ 11.50       5.00  
Forfeited     -           $ -       -  
Exercised     -           $ -       -  
September 30, 2024     12,156,423       12,156,423     $ 11.50       4.99  
v3.24.3
Fair Value Measurement (Tables)
3 Months Ended
Sep. 30, 2024
Fair Value Measurements [Abstract]  
Schedule of Assets or Liabilities Measured at Fair Value on a Recurring Basis The following table provides information related to the Company’s assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and September 26, 2024 (issuance date):
September 30, 2024  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,737,868   $
       -
   $
          -
   $5,737,868 
Total  $5,737,868   $
-
   $
-
   $5,737,868 
September 26, 2024 (issuance date)  Carrying
Value
   Quoted
Prices in
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Earnout liabilities  $5,688,007   $
      -
   $
             -
   $5,688,007 
Total  $5,688,007   $
-
   $
-
   $5,688,007 
Schedule of Observable and Unobservable Inputs of the Earnout Liability The following table presents the observable and unobservable inputs of the earnout liability for earnout shares based on revenue targets as of September 30, 2024:
      September 30,
2024
   September 26,
2024
 
Inputs  Input Method  Input Value   Input Value 
Stimulated forecast of base monthly revenue  Unobservable  $ 7.4 million   $ 7.4 million 
Industry revenue growth  Unobservable   1.7%   1.7%
Revenue volatility  Unobservable   30.5%   30.5%
Stock volatility  Unobservable   103.3%   103.2%
Stock price  Observable  $11.35   $11.20 
Risk-free rate  Observable   4.18%   4.16%
Term  Observable   0.75 Years    0.76 Years 
Schedule of Level 3 Instruments Measured at Fair Value The following table summarizes the activity for the Company’s Level 3 instruments measured at fair value on a recurring basis:
   Earnout
Liabilities
 
Balance as of June 30, 2024  $
-
 
Issuances – September 26, 2024   5,688,007 
Change in fair value   49,861 
Balance as of September 30, 2024 (Unaudited)  $5,737,868 
v3.24.3
Leases (Tables)
3 Months Ended
Sep. 30, 2024
Lease [Abstract]  
Schedule of Lease Payments The following table sets forth the Company’s minimum lease payments in future periods as of September 30, 2024:
   Operating lease
payments
 
For the nine months ending June 30, 2025  $165,248 
For the twelve months ending June 30, 2026   251,566 
For the twelve months ending June 30, 2027   260,287 
For the twelve months ending June 30, 2028   270,941 
For the twelve months ending June 30, 2029   321,967 
Thereafter   103,986 
Total lease payments   1,373,995 
Less: discount   (142,829)
Present value of operating lease liabilities   1,231,166 
Operating lease liabilities, current portion   (180,451)
Operating lease liabilities, non-current portion  $1,050,715 

 

Schedule of Operating Lease Expenses Operating lease expenses consist of the following:
Operating lease cost  Classification  For the
Three Months
Ended
September 30,
2024
   For the
Three Months
Ended
September 30,
2024
 
      (Unaudited)   (Unaudited) 
Lease expenses  General, and administrative  $51,384   $
 
Lease expenses – short term  General, and administrative   4,350    3,955 
Total operating lease cost     $55,734   $3,955 
v3.24.3
Disaggregated Information of Revenues (Tables)
3 Months Ended
Sep. 30, 2024
Disaggregated Information of Revenues [Abstract]  
Schedule of Disaggregated Information of Revenues by Product Type Disaggregated information of revenues by product type is as follows:
  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Tablet products  $4,755   $
       -
 
Mobile phone products   23,107,297    
-
 
Total revenues  $23,112,052   $
-
 

 

Disaggregated information of revenues by business line is as follows:
  

For the Three Months Ended
September 30,

 
   2024   2023 
   (Unaudited)   (Unaudited) 
Wholesale revenues  $23,089,651   $
       -
 
E-Commerce revenues   22,401    
-
 
Total revenues  $23,112,052   $
-
 
v3.24.3
Basic and Diluted Earnings Per Share (Tables)
3 Months Ended
Sep. 30, 2024
Basic and Diluted Earnings Per Share [Abstract]  
Schedule of Basic and Diluted Earnings Per Share Attributable to Common Stockholders The following table presents the computation of basic and diluted earnings per share attributable to common stockholders, for the periods presented:
   For the Three Months Ended
September 30,
 
   2024   2023 
Net loss – basic and diluted EPS  $(2,266,789)  $(546,831)
           
Basic and diluted weighted average shares outstanding*   3,477,696    3,303,333 
           
Basic and diluted loss per share  $(0.65)  $(0.17)
*As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.
Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation The following table outlines dilutive common share equivalents outstanding, which are excluded in the above diluted net loss per share calculation, as the effect of their inclusion would be anti-dilutive or the share equivalents were contingently issuable as of each period presented:
    For the Three Months Ended
September 30,
 
    2024     2023  
    (Unaudited)     (Unaudited)  
Earnout Shares*     2,100,000       -  
Warrants **     12,156,423           
Common stock underlying from the convertible notes **              224,504  
Total     14,256,423       224,504  
*As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.
**The Company’s outstanding warrants and common stock that is potentially convertible from the convertible notes were excluded from the computation of diluted EPS because it has anti-dilutive effect as the company had a net loss during the periods presented.
v3.24.3
Nature of Business and Organization (Details)
Aug. 29, 2023
Foxx Technology [Member]  
Nature of Business and Organization [Line Items]  
Business combination percentage 51.00%
Foxx Technology Pte Ltd [Member]  
Nature of Business and Organization [Line Items]  
Business combination percentage 51.00%
v3.24.3
Going Concern (Details) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Going Concern [Abstract]      
Net cash used in operating activities $ (243,459) $ (1,387,649)  
Net loss (2,266,789) $ (546,831)  
Accumulated deficit (13,293,717)   $ (11,026,928)
Working capital deficit $ 400,000    
v3.24.3
Basis of Presentation and Significant Accounting Policies (Details) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 26, 2024
Jun. 30, 2024
Basis of Presentation and Significant Accounting Policies [Line Items]        
Accounts receivable $ 12,371,365     $ 251,894
Inventories 4,540,549     1,768,072
Deferred offering costs   $ 893,577 462,177
Contingent earnout shares (in Shares) 4,200,000      
Accrued warranty reserves $ 133,279     $ 48,361
Estimated sales return $ 1,557 $ 0    
Common Stock [Member]        
Basis of Presentation and Significant Accounting Policies [Line Items]        
Common stock par value (in Dollars per share) $ 0.0001      
v3.24.3
Reverse Recapitalization (Details)
3 Months Ended 12 Months Ended
Sep. 26, 2024
$ / shares
shares
Sep. 30, 2024
USD ($)
$ / shares
shares
Sep. 30, 2023
USD ($)
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Jun. 30, 2023
shares
Reverse Recapitalization [Line Items]          
(in Shares)   7,270,097   3,303,333  
Common stock, shares outstanding (in Shares)   7,270,097   3,303,333  
Convertible shares (in Shares) 1,696,668        
Common stock, par value (in Dollars per share) | $ / shares   $ 0.0001   $ 0.0001  
Exchange ratio   3.3033      
Contingents earnout shares (in Shares) 4,200,000        
Reflect revenue | $   $ 23,112,052    
Warrants (in Shares)   12,156,423      
Working capital amount | $   $ 2,603,923      
Proceeds from financing activities | $   19,700,000      
Cash held | $   300,000      
Payments of transaction costs | $   2,200,000      
June Thirty Two Thousand Twenty Five [Member]          
Reverse Recapitalization [Line Items]          
Excluding revenue value | $   $ 115,000,000      
Common Stock [Member]          
Reverse Recapitalization [Line Items]          
Common stock, shares outstanding (in Shares) [1]   7,270,097 3,303,333 3,303,333 3,303,333
Convertible shares (in Shares) [1]   1,696,668      
Common stock, par value (in Dollars per share) | $ / shares   $ 0.0001   $ 0.0001  
Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Revenue including value | $       $ 67,000,000  
Excluding revenue value | $       84,000,000  
Earnout Shares [Member] | June 30, 2024 [Member] | Minimum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $       67,000,000  
Earnout Shares [Member] | June 30, 2024 [Member] | Maximum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $       $ 84,000,000  
Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member]          
Reverse Recapitalization [Line Items]          
Revenue including value | $   $ 77,050,000      
Excluding revenue value | $   96,600,000      
Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member] | Minimum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   77,050,000      
Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member] | Maximum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   96,600,000      
Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Revenue including value | $   100,000,000      
Excluding revenue value | $   100,000,000      
Earnout Shares [Member] | June 30, 2024 [Member] | Minimum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   100,000,000      
Earnout Shares [Member] | June 30, 2024 [Member] | Maximum [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   84,000,000      
Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   100,000,000      
Revenue including value | $   100,000,000      
Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member]          
Reverse Recapitalization [Line Items]          
Reflect revenue | $   $ 115,000,000      
ACAC’s Net of Redemption [Member]          
Reverse Recapitalization [Line Items]          
Net of redemption shares (in Shares) 1,744,663        
Price per shares (in Dollars per share) | $ / shares   $ 11.75      
ACAC’s Founder Shares [Member]          
Reverse Recapitalization [Line Items]          
Shares outstanding (in Shares) 2,156,250        
ACACs Trust [Member]          
Reverse Recapitalization [Line Items]          
Trust account | $   $ 21,600,000      
Foxx Development Holdings Inc. [Member]          
Reverse Recapitalization [Line Items]          
(in Shares) 1,000,000        
Common stock, par value (in Dollars per share) | $ / shares $ 0.0001        
Converted shares (in Shares) 3,303,333        
Exchange ratio 3.3033        
Foxx Development Holdings Inc. [Member] | Common Stock [Member]          
Reverse Recapitalization [Line Items]          
Common stock, shares outstanding (in Shares) 5,000,000        
Foxx Development Inc. [Member] | Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Contingents earnout shares (in Shares)   700,000      
Foxx Development Inc. [Member] | Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member]          
Reverse Recapitalization [Line Items]          
Contingents earnout shares (in Shares)   700,000      
Foxx Development Inc. [Member] | Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Contingents earnout shares (in Shares)   1,400,000      
Foxx Development Inc. [Member] | Earnout Shares [Member] | June 30, 2024 [Member]          
Reverse Recapitalization [Line Items]          
Contingents earnout shares (in Shares)   2,100,000      
Foxx Development Inc. [Member] | Earnout Shares [Member] | June Thirty Two Thousand Twenty Five [Member]          
Reverse Recapitalization [Line Items]          
Contingents earnout shares (in Shares)   2,100,000      
ACAC’s Public Shares [Member]          
Reverse Recapitalization [Line Items]          
Shares outstanding (in Shares) 70,721        
Common Stock [Member]          
Reverse Recapitalization [Line Items]          
Converted shares (in Shares) 1,696,668        
Common Stock [Member] | Convertible Promissory Notes [Member]          
Reverse Recapitalization [Line Items]          
(in Shares)   43,125      
ACAC Warrants [Member]          
Reverse Recapitalization [Line Items]          
Warrants (in Shares)   12,156,423      
Public Warrants [Member]          
Reverse Recapitalization [Line Items]          
Warrants (in Shares)   4,312,500      
Private Warrants [Member]          
Reverse Recapitalization [Line Items]          
Warrants (in Shares)   5,240,000      
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Reverse Recapitalization (Details) - Schedule of Common Stock Issued and Outstanding - Common Stock [Member] - shares
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Schedule of Common Stock Issued and Outstanding [Line Items]        
ACAC’s common stock outstanding prior to Reverse Recapitalization 3,971,634      
Less: redemption of ACAC’s common stock (1,744,663)      
Common stock issued to underwriter 43,125      
Conversion of Old Foxx’s common stock into Foxx’s common stock 3,303,333      
Conversion of Old Foxx’s convertible promissory notes into Foxx’s common stock 1,696,668      
Total common stock outstanding [1] 7,270,097 3,303,333 3,303,333 3,303,333
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Reverse Recapitalization (Details) - Schedule of Reverse Recapitalization
Sep. 26, 2024
USD ($)
Schedule of Reverse Recapitalization [Line Items]  
Less: payments of transaction costs incurred by ACAC $ (2,215,896)
Proceeds from the Reverse Recapitalization 19,710,288
Less: non-cash net deficit assumed from ACAC (21,810,926)
Net distributions from issuance of Common Stock upon the Reverse Recapitalization (2,100,638)
Funds held in ACAC’s trust account [Member]  
Schedule of Reverse Recapitalization [Line Items]  
Funds held in ACAC’s account 21,627,541
Funds held in ACAC’s operating cash account [Member]  
Schedule of Reverse Recapitalization [Line Items]  
Funds held in ACAC’s account $ 298,643
v3.24.3
Accounts Receivable (Details) - Schedule of Accounts Receivable - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Accounts Receivable [Abstract]    
Accounts receivable $ 12,371,365 $ 251,894
Less: allowance for credit losses
Accounts receivable, net $ 12,371,365 $ 251,894
v3.24.3
Inventories (Details) - Schedule of Inventories - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Inventories [Abstract]    
Finished goods $ 4,540,549 $ 1,768,072
Total inventories $ 4,540,549 $ 1,768,072
v3.24.3
Contract Assets (Details) - Schedule of Contract Asset - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Schedule of Contract Asset is an Advance Payment [Abstract]    
Balance as of the beginning of the period $ 1,682,289
Add: net increase in current period contract asset 1,465,847 1,682,289
Less: inventory recognized from beginning contract asset (1,434,706)
Total contract assets as the end of the period $ 1,713,430 $ 1,682,289
v3.24.3
Prepaid Expenses and Other Current Assets (Details) - Schedule of Prepaid Expenses and Other Current Assets - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Prepaid Expenses and Other Current Assets [Abstract]    
Other receivables $ 1,200 $ 10,881
Prepaid rent 177,004
Other prepaid expenses 158,754 33,235
Total prepaid expenses and other current assets $ 336,958 $ 44,116
v3.24.3
Property and Equipment, Net (Details) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Property and Equipment, Net [Abstract]    
Depreciation expense $ 11,281 $ 9,768
v3.24.3
Property and Equipment, Net (Details) - Schedule of Property and Equipment, Net - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Property and Equipment, Net [Line Items]    
Property and equipment, gross $ 239,465 $ 204,465
Less: accumulated depreciation (73,127) (61,846)
Total property and equipment, net 166,338 142,619
Computer and office equipment [Member]    
Schedule of Property and Equipment, Net [Line Items]    
Property and equipment, gross 9,942 9,942
Furniture and fixtures [Member]    
Schedule of Property and Equipment, Net [Line Items]    
Property and equipment, gross 3,432 3,432
Vehicles [Member]    
Schedule of Property and Equipment, Net [Line Items]    
Property and equipment, gross $ 226,091 $ 191,091
v3.24.3
Other Payables and Accrued Liabilities (Details)
3 Months Ended
Sep. 30, 2024
Other Payables and Accrued Liabilities [Abstract]  
Excise tax percentage 1.00%
v3.24.3
Other Payables and Accrued Liabilities (Details) - Schedule of Other Payables and Accrued Liabilities - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Other Payables and Accrued Liabilities [Abstract]    
Payroll and payable tax payable $ 3,420 $ 50,554
Interest payable 147,711 267,945
Professional fee payable 621,489 59,473
Accrued warranty expenses 133,279 48,361
Excise tax payable [1] 556,620
Others 18,800 41,892
Total other payables and accrued liabilities $ 1,481,319 $ 468,225
[1] These balances were carried from ACAC as a result on 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023 under the Inflation Reduction Act of 2022.
v3.24.3
Contract Liabilities (Details) - Schedule of Contract Liabilities - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Schedule of Contract Liabilities [Abstract]    
Balance of Beginning $ 649,450 $ 27
Add: net increase in current period contract liabilities 143,600 649,450
Less: revenue recognized from beginning contract liabilities (649,450) (27)
Balance of Ending $ 143,600 $ 649,450
v3.24.3
Related Party Balances and Transactions (Details) - Schedule of Related Party Balance - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Related Party Transaction [Line Items]      
Research and development expenses $ 22,792  
Related Party [Member]      
Related Party Transaction [Line Items]      
Amount due from related party   $ 140
Other payable — related party $ 346,539   51,168
Company A [Member]      
Related Party Transaction [Line Items]      
Amount due from related party, Relationship Owned by the director of the Company    
Amount due from related party, Nature Paid on behalf fees    
Amount due from related party   140
Other payable — related party, Relationship [1] Controlled by the immediate family member of the director of the Company    
Other payable — related party, Nature [1] Research and development fees    
Other payable — related party [1] $ 73,960   51,168
Research and development expenses, Relationship [1] Controlled by the immediate family member of the director of the Company    
Research and development expenses [1] $ 22,792  
Company B [Member]      
Related Party Transaction [Line Items]      
Other payable — related party, Relationship More than 10%Shareholder of the Company    
Other payable — related party, Nature Unconverted working capital loan balance in ACAC    
Other payable — related party $ 249,404  
Company C [Member]      
Related Party Transaction [Line Items]      
Other payable — related party, Relationship Executive director is the Company’s CFO    
Other payable — related party, Nature Paid on behalf fees    
Other payable — related party $ 23,175  
Company A [Member]      
Related Party Transaction [Line Items]      
Research and development expenses, Relationship [1]   Owned by the director of the Company  
Research and development expenses [1] $ 141,000 $ 75,000  
[1] On September 1, 2022, the Company entered into an agreement with Company A for the research and development project.
v3.24.3
Short-Term Loans (Details) - USD ($)
3 Months Ended
Sep. 30, 2024
Dec. 30, 2020
Nov. 11, 2019
Short-Term Loans [Line Items]      
Repayment to third party $ 261,208    
Third Party [Member]      
Short-Term Loans [Line Items]      
Amount from loan agreement   $ 600,000 $ 50,000
Repayment to third party $ 30,000    
v3.24.3
Short-Term Loans (Details) - Schedule of Short-Term Loan from Third Parties - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Short-Term Loan from Third Parties [Line Items]    
Total short-term loan $ 291,208
Lender A [Member]    
Schedule of Short-Term Loan from Third Parties [Line Items]    
Total short-term loan [1] 261,208
Lender B [Member]    
Schedule of Short-Term Loan from Third Parties [Line Items]    
Total short-term loan [2] $ 30,000
[1] On December 30, 2020, the Company entered into a loan agreement with a third-party lender. The agreement allows the Company to draw up to $600,000 and is non-interest bearing. The Company’s imputed interest is immaterial. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $261,208.
[2] On November 11, 2019, the Company entered into a loan agreement for an amount of $50,000 with a third-party lender. This loan is non-interest bearing. The Company’s imputed interest is immaterial. This loan had an original due date in February 2020 and automatically converted into a due on demand term thereafter. During the three months ended September 30, 2024, the Company made a full repayment to the third party with a total amount of $30,000.
v3.24.3
Convertible Promissory Notes (Details) - USD ($)
3 Months Ended
Sep. 26, 2024
May 30, 2024
Jun. 21, 2023
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
Mar. 15, 2024
Nov. 21, 2023
Convertible Promissory Notes [Line Items]                
Convertible promissory note       $ 0   $ 6,000,000    
Price per share (in Dollars per share)       $ 11.5        
Interest Expense, Debt       $ 3,413 $ 3,940      
Related interest       $ 9,000,000      
Common Stock issued (in Shares) 2,270,096              
Common stock issued (in Shares)       7,270,097   3,303,333    
Unamortized premium discount       $ 0        
Accrued interest       $ 0   $ 267,945    
BR Technologies Pte. Ltd [Member]                
Convertible Promissory Notes [Line Items]                
Common Stock issued (in Shares) 663,581              
New Bay Capital Limited [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note     $ 2,000,000          
Convertible promissory note percentage     7.00%          
Maturity date     12 months          
Convertible Note 2 [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note               $ 2,000,000
Convertible promissory note percentage               7.00%
Convertible Note 3 [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note             $ 2,000,000  
Convertible promissory note percentage             7.00%  
BR Technologies Pte. Ltd [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note   $ 6,000,000            
Grazyna Plawinski Limited [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note   $ 3,000,000            
Convertible Note 4 [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note percentage   7.00%            
Maturity date   12 months            
Notes [Member]                
Convertible Promissory Notes [Line Items]                
Notes amount $ 15,000,000              
Interest Expense, Debt $ 408,685              
Share issued for notes (in Shares) 212,050              
Conversion price per share (in Dollars per share) $ 30              
Note 4 [Member]                
Convertible Promissory Notes [Line Items]                
Share issued for notes (in Shares) 200,882              
Note 5 [Member]                
Convertible Promissory Notes [Line Items]                
Share issued for notes (in Shares) 100,690              
Common Stock [Member]                
Convertible Promissory Notes [Line Items]                
Convertible promissory note $ 5,000,000              
Price per share (in Dollars per share)   $ 30         $ 30  
Converted shares (in Shares) 1,696,668              
Related interest $ 700,473              
Common Stock Investor C [Member]                
Convertible Promissory Notes [Line Items]                
Common stock issued (in Shares) 332,614              
v3.24.3
Long-Term Loan (Details) - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Long-Term Loan [Line Items]    
Long term debt total loan amount $ 137,000  
Carrying value of the asset $ 84,867  
Interest rate 11.85%  
Interest expense $ 3,413 $ 3,940
Long Term Loan [Member]    
Long-Term Loan [Line Items]    
Monthly payments $ 2,694  
v3.24.3
Long-Term Loan (Details) - Scheduel of Obligation is Payable - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Scheduel of Obligation is Payable [Abstract]    
2025 $ 20,132  
2026 22,694  
2027 25,581  
2028 28,835  
Thereafter 13,071  
Total long-term debt payment 110,313  
Current portion of long-term debt (20,132)  
Long-term debt – non-current portion $ 90,181 $ 95,442
v3.24.3
Shareholders' Deficit (Details) - USD ($)
3 Months Ended 12 Months Ended
Sep. 26, 2024
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Jun. 30, 2023
Shareholders’ Deficit [Line Items]          
Common stock, shares authorized   50,000,000 6,606,667    
Common stock, par value (in Dollars per share)   $ 0.0001 $ 0.0001    
Common stock, shares outstanding   7,270,097 3,303,333    
Issued aggregated total 2,270,096        
Issued aggregated total of common stock 1,696,668        
Earnout shares   2,100,000 2,100,000    
Earnout Shares classified liability   2,100,000      
Fair value of earnout liabilities (in Dollars) $ 7,234,056 $ 7,341,383      
Amount of recognized losses (in Dollars)   $ 107,327      
Warrants outstanding   12,156,423      
Exercise price per share (in Dollars per share)   $ 11.5      
Common stock price per share (in Dollars per share)   11.5      
Redemption price per warrant. (in Dollars per share)   $ 0.01      
Written notice of redemption term   30 days      
Reported last sale price (in Dollars per share)   $ 16.5      
Number of trading days   20 days      
Trading day period   30 days      
Business Combination [Member]          
Shareholders’ Deficit [Line Items]          
Earnout shares   2,100,000      
ACAC Warrants [Member]          
Shareholders’ Deficit [Line Items]          
Warrants outstanding   12,156,423      
Private Warrants [Member]          
Shareholders’ Deficit [Line Items]          
Warrants outstanding   5,240,000      
Warrant [Member]          
Shareholders’ Deficit [Line Items]          
Warrants outstanding   2,603,923      
Warrants expire term   5 years      
Common Stock [Member]          
Shareholders’ Deficit [Line Items]          
Common stock, shares authorized   50,000,000 50,000,000    
Common stock, par value (in Dollars per share)   $ 0.0001 $ 0.0001    
Common stock, shares outstanding [1]   7,270,097 3,303,333 3,303,333 3,303,333
Issued aggregated total [1]   2,270,096      
Issued aggregated total of common stock [1]   1,696,668      
Public Warrants [Member]          
Shareholders’ Deficit [Line Items]          
Warrants outstanding   4,312,500      
[1] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Shareholders' Deficit (Details) - Schedule of Common Stock Issued Reverse of Recapitalization
Sep. 30, 2024
shares
Schedule of Common Stock Issued Reverse of Recapitalization [Line Items]  
ACAC’s common stock outstanding prior to Reverse Recapitalization 3,971,634
Less: redemption of ACAC’s common stock (1,744,663)
Common stock issued to underwriter 43,125
Total common stock issued upon completion of the Reverse Recapitalization 2,270,096
v3.24.3
Shareholders' Deficit (Details) - Schedule of Warrants Activity
3 Months Ended
Sep. 30, 2024
$ / shares
shares
Schedule of Warrants Activity [Line Items]  
Warrants Outstanding, Beginning Balance
Common Stock Issuable, Beginning Balance
Weighted Average Exercise Price, Beginning Balance (in Dollars per share) | $ / shares
Warrants Outstanding, Granted 12,156,423
Common Stock Issuable, Granted 12,156,423
Weighted Average Exercise Price, Granted (in Dollars per share) | $ / shares $ 11.5
Average Remaining Contractual Life, Granted 5 years
Warrants Outstanding, Forfeited
Weighted Average Exercise Price, Forfeited (in Dollars per share) | $ / shares
Warrants Outstanding, Exercised
Weighted Average Exercise Price, Exercised (in Dollars per share) | $ / shares
Warrants Outstanding, Ending Balance 12,156,423
Common Stock Issuable, Ending Balance 12,156,423
Weighted Average Exercise Price, Ending Balance (in Dollars per share) | $ / shares $ 11.5
Average Remaining Contractual Life, Ending Balance 4 years 11 months 26 days
v3.24.3
Fair Value Measurement (Details) - Schedule of Assets or Liabilities Measured at Fair Value on a Recurring Basis - USD ($)
Sep. 30, 2024
Sep. 26, 2024
Jun. 30, 2024
Liabilities:      
Total Liabilities $ 5,737,868 $ 5,688,007
Quoted Prices in Active Markets (Level 1) [Member]      
Liabilities:      
Total Liabilities  
Significant Other Observable Inputs (Level 2) [Member]      
Liabilities:      
Total Liabilities  
Significant Other Unobservable Inputs (Level 3) [Member]      
Liabilities:      
Total Liabilities 5,737,868 5,688,007  
Earnout Liabilities [Member]      
Liabilities:      
Total Liabilities 5,737,868 5,688,007  
Earnout Liabilities [Member] | Quoted Prices in Active Markets (Level 1) [Member]      
Liabilities:      
Total Liabilities  
Earnout Liabilities [Member] | Significant Other Observable Inputs (Level 2) [Member]      
Liabilities:      
Total Liabilities  
Earnout Liabilities [Member] | Significant Other Unobservable Inputs (Level 3) [Member]      
Liabilities:      
Total Liabilities $ 5,737,868 $ 5,688,007  
v3.24.3
Fair Value Measurement (Details) - Schedule of Observable and Unobservable Inputs of the Earnout Liability
Sep. 30, 2024
Sep. 26, 2024
Unobservable [Member] | Stimulated forecast of base monthly revenue [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 7.4 7.4
Unobservable [Member] | Industry revenue growth [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 1.7 1.7
Unobservable [Member] | Revenue volatility [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 30.5 30.5
Unobservable [Member] | Stock volatility [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 103.3 103.2
Observable [Member] | Stock price [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 11.35 11.2
Observable [Member] | Risk-free rate [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 4.18 4.16
Observable [Member] | Term [Member]    
Schedule of Observable and Unobservable Inputs of the Earnout Liability [Line Items]    
Observable and unobservable inputs 0.75 0.76
v3.24.3
Fair Value Measurement (Details) - Schedule of Level 3 Instruments Measured at Fair Value - Recurring {Member} - Level 3 [Member]
3 Months Ended
Sep. 30, 2024
USD ($)
Schedule of Level 3 Instruments Measured at Fair Value [Line Items]  
Balance as of beginning
Issuances – September 26, 2024 5,688,007
Change in fair value 49,861
Balance as of ending $ 5,737,868
v3.24.3
Concentrations of Risks (Details) - Customer Concentration Risk [Member]
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Purchases [Member] | Supplier [Member]    
Concentrations of Risks [Line Items]    
Percentage of total revenues 98.00% 100.00%
Customer A [Member] | Revenue Benchmark [Member]    
Concentrations of Risks [Line Items]    
Percentage of total revenues 49.00%  
Customer B [Member] | Revenue Benchmark [Member]    
Concentrations of Risks [Line Items]    
Percentage of total revenues 39.00%  
v3.24.3
Leases (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Oct. 31, 2024
Jul. 17, 2024
Sep. 30, 2023
Sep. 18, 2023
Aug. 14, 2023
Aug. 01, 2023
Jul. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Lease [Line Items[                  
Rent amount   $ 10,534 $ 3,096 $ 3,000 $ 550 $ 100     $ 3,500
Lease agreement term                 11 years 6 months
Expiration date               May 31, 2031  
Borrowing weighted average rate             4.06%   4.34%
Remaining operating lease term               5 years 3 months 5 years 8 months 4 days
Subsequent Event [Member]                  
Lease [Line Items[                  
Rent amount $ 450                
v3.24.3
Leases (Details) - Schedule of Lease Payments - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Schedule of Lease Payments [Abstract]    
For the nine months ending June 30, 2025 $ 165,248  
For the twelve months ending June 30, 2026 251,566  
For the twelve months ending June 30, 2027 260,287  
For the twelve months ending June 30, 2028 270,941  
For the twelve months ending June 30, 2029 321,967  
Thereafter 103,986  
Total lease payments 1,373,995  
Less: discount (142,829)  
Present value of operating lease liabilities 1,231,166  
Operating lease liabilities, current portion (180,451) $ (72,531)
Operating lease liabilities, non-current portion $ 1,050,715 $ 332,435
v3.24.3
Leases (Details) - Schedule of Operating Lease Expenses - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Schedule of Operating Lease Expenses [Abstract]    
Lease expenses $ 51,384
Lease expenses – short term 4,350 3,955
Total operating lease cost $ 55,734 $ 3,955
v3.24.3
Commitments and Contingencies (Details)
Aug. 09, 2024
USD ($)
ft²
Jul. 12, 2024
USD ($)
ft²
Commitments and contingencies [Line Items]    
Business operation monthly rent | $ $ 65,744 $ 65,745
Varied monthly rent | ft² 50,572 50,573
v3.24.3
Income Taxes (Details)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Income Taxes [Abstract]    
Effective tax rate, percentage 0.00% 0.00%
Statutory tax rate 21.00%  
v3.24.3
Disaggregated Information of Revenues (Details) - Schedule of Disaggregated Information of Revenues by Product Type - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Schedule of Disaggregated Information of Revenues by Product Type [Line Items]    
Total revenues $ 23,112,052
Tablet products [Member]    
Schedule of Disaggregated Information of Revenues by Product Type [Line Items]    
Total revenues 4,755
Mobile phone products [Member]    
Schedule of Disaggregated Information of Revenues by Product Type [Line Items]    
Total revenues 23,107,297
Wholesale revenues [Member]    
Schedule of Disaggregated Information of Revenues by Product Type [Line Items]    
Total revenues 23,089,651
E-Commerce revenues [Member]    
Schedule of Disaggregated Information of Revenues by Product Type [Line Items]    
Total revenues $ 22,401
v3.24.3
Basic and Diluted Earnings Per Share (Details) - Schedule of Basic and Diluted Earnings Per Share Attributable to Common Stockholders - USD ($)
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Schedule of Basic and Diluted Earnings Per Share Attributable to Common Stockholders [Abstract]    
Net loss – basic EPS $ (2,266,789) $ (546,831)
Net loss – diluted EPS $ (2,266,789) $ (546,831)
Basic weighted average shares outstanding [1],[2] 3,477,696 3,303,333
Diluted weighted average shares outstanding [1],[2] 3,477,696 3,303,333
Basic loss per share $ (0.65) $ (0.17)
Diluted loss per share $ (0.65) $ (0.17)
[1] As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.
[2] Giving retroactive effect to reverse recapitalization effected on September 26, 2024 to reflect exchange ratio of approximately 3.3033 as described in Note 4.
v3.24.3
Basic and Diluted Earnings Per Share (Details) - Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation - shares
3 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation [Line Items]    
Total 14,256,423 224,504
Earnout Shares [Member]    
Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation [Line Items]    
Total [1] 2,100,000
Warrants [Member]    
Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation [Line Items]    
Total [2] 12,156,423  
Common stock underlying from the convertible notes [Member]    
Schedule of Dilutive Common Share Equivalents Outstanding Excluded in Diluted Net Loss Per Share Calculation [Line Items]    
Total [2] 224,504
[1] As described in Note 4 - Reverse recapitalization, the Earnout Shares that are contingently issuable in connection with the Business Combination are subject to vesting based on the Company’s financial performance during the earnout period. The Earnout Shares are excluded from the calculation of basic and diluted weighted-average number of common shares outstanding until vested.
[2] The Company’s outstanding warrants and common stock that is potentially convertible from the convertible notes were excluded from the computation of diluted EPS because it has anti-dilutive effect as the company had a net loss during the periods presented.
v3.24.3
Subsequent Events (Details) - Subsequent Event [Member] - USD ($)
1 Months Ended
Nov. 05, 2024
Oct. 03, 2024
Oct. 31, 2024
Subsequent Events [Line Items]      
Paid to redeeming shareholders     $ 20,500,000
Restricted shares 707,860    
Warrant [Member]      
Subsequent Events [Line Items]      
Warrants excised   10,500  
Excised warrants, amount   $ 120,750  
Price per share   $ 11.5  
Minimum [Member]      
Subsequent Events [Line Items]      
Vested percentage 25.00%    
Maximum [Member]      
Subsequent Events [Line Items]      
Vested percentage 75.00%    

Foxx Development (NASDAQ:FOXXW)
Gráfica de Acción Histórica
De Ene 2025 a Feb 2025 Haga Click aquí para más Gráficas Foxx Development.
Foxx Development (NASDAQ:FOXXW)
Gráfica de Acción Histórica
De Feb 2024 a Feb 2025 Haga Click aquí para más Gráficas Foxx Development.