|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Stock based compensation | |||||
| Stock-based compensation | |||||
| Inventory write-down | |||||
| Provision for doubtful accounts | |||||
| Other non-cash expenses, net | |||||
| Loss on investment in equity securities | |||||
| Loss on impairment of equity investment | |||||
| Amortization of right-of-use asset | |||||
| Deferred tax expense | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Due from related parties | |||||
| Increase (decrease) in accrued expenses and other current liabilities | |||||
| Accrued expenses and other current liabilities | |||||
| Contract liabilities | |||||
| Tenant security deposit | |||||
| Taxes payables | |||||
| Increase (decrease) in due to related parties | |||||
| Operating lease liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of equipment | |||||
| Prepayment for equity investment | |||||
| Loan to related parties | |||||
| Repayment from related parties | |||||
| Transaction costs for acquiring land | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Issuance of common stock | |||||
| Proceeds from private placement | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from (repayment of) related party payables | |||||
| Proceeds from convertible notes payable – third parties | |||||
| Repayment of convertible notes payable – third parties | |||||
| Proceeds from convertible notes payable – related parties | |||||
| Repayment of convertible notes payable – related parties | |||||
| Repayment of short-term bank loans | |||||
| Proceeds from related party payables | |||||
| Proceeds from issuance of warrants | |||||
| Repurchase of treasury stocks | |||||
| Proceeds from issuance of a promissory note | |||||
| Proceeds from common stock subscription | |||||
| Proceeds from subsidiary's executive contribution | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | |||||
| Net increase in cash and cash equivalents and restricted cash | |||||
| Cash and cash equivalents and restricted cash | |||||
| Beginning | |||||
| Ending | |||||
| Supplemental disclosure of cash flows | |||||
| Interest expense paid | |||||
| Income taxes paid | |||||
| Purchase of Property and equipment by issuing common stock to a third party | |||||
| Income taxes paid | |||||
| Non-cash financing and investing activities | |||||
| Prepayment for asset acquisition by issuing common stock to a third party | |||||
| Issuance of subsidiary’s commons stock to acquire the control of the land | |||||
| Issuance of common stock and stock warrants in the land acquisition | |||||
| Increase in ROU asset and lease liabilities due to lease amendment | |||||
| Conversion of convertible note due from related parties to equity investment | |||||
| Assuming loan in the land acquisition | |||||
| Issuance of common stock for conversion of debt | |||||
| Issuance of subsidiary’s common stock for consulting services | |||||
Loading...