|
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
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net income (loss) | ||||
| Adjustments to reconcile net income (loss) to net cash provided by/(used in) operating activities: | ||||
| Trust investment income | ||||
| Unrealized loss on investments held in trust account | ||||
| (Reversal) for credit losses - related party | ||||
| Loss from the change of the FV of Warrant Liability- | ||||
| Provision (reversal) for warranty | ||||
| Inventory impairment provision | ||||
| Non-cash lease expenses | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Accounts receivable - related party | ||||
| Inventories, net | ||||
| Prepaid expenses | ||||
| Accounts payable and accrued offering costs and expenses | ||||
| Other payable | ||||
| Promissory note – related party | ||||
| Promissory note – third party | ||||
| Other receivable | ||||
| Other receivable - related party, net | ||||
| Advance to suppliers | ||||
| Advance to suppliers – related party | ||||
| Other non-current assets | ||||
| Due from stockholder | ||||
| Prepayment - related party | ||||
| Accounts payable | ||||
| Accounts payable - related party | ||||
| Accrued and other liabilities | ||||
| Tax payable | ||||
| Other payable - related party | ||||
| Warranty liabilities - current portion | ||||
| Warranty liabilities - noncurrent | ||||
| Lease liability | ||||
| Net cash provided by / (used in) operating activities | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||
| Cash deposited to trust account | ||||
| Cash deposited to trust escrow account | ||||
| Issuance of note receivable – stockholder | ||||
| Repayment of note receivable - stockholder | ||||
| Repayment of promissory note | ||||
| Net cash provided by (used in) investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||
| Deferred offering cost | ||||
| Capital contribution | ||||
| Capital contribution from SPAC | ||||
| Payments related to FPA arrangement | ||||
| Proceeds from FPA settlement | ||||
| Proceeds from PIPE shares issued | ||||
| Proceeds from short term loan | ||||
| Proceeds from note payable - related party | ||||
| Proceeds from promissory note – third party | ||||
| Redemption of ordinary shares | ||||
| Repayment of note payable - related party | ||||
| Net cash provided by (used in) financing activities | ||||
| Effect of changes of foreign exchange rate on cash and cash equivalent | ||||
| Net increase in cash and cash equivalents | ||||
| Cash and cash equivalents - beginning of the period | ||||
| Cash and cash equivalents - end of the period | ||||
| Accretion for ordinary shares subject to redemption amount | ||||
| Accrued expenses converted to promissory note– related party | ||||
| Accrued expenses converted to promissory note – third party | ||||
| Prepaid expenses paid by promissory note – third party | ||||
| Supplemental Cash Flow Disclosures | ||||
| Cash paid for interest expenses | ||||
| Cash paid for income taxes | ||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||
| Non-cash activity from deconsolidation of VIEs | ||||
| Non-cash reclassification of SPAC accumulated deficit to APIC | ||||
| Right-of-use asset obtained in exchange for lease obligation | ||||
| Unpaid deferred offering cost | ||||
Loading...