|
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
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Loss for the year | |||||
| Adjustments for: | |||||
| Depreciation of property and equipment | |||||
| Depreciation of right-of-use assets | |||||
| Amortization of intangible assets | |||||
| Write-off of intangible assets | |||||
| Finance costs | |||||
| Finance income | |||||
| Provision for employees’ end of service benefits | |||||
| Revaluation of warrants liability | |||||
| Reversal of provisions of shared-based payment reserves | |||||
| Charges / (reversals) of allowance for estimated credit loss | |||||
| Share of loss of a joint venture | |||||
| Fair value of embedded derivatives | |||||
| Impairment of intangible asset | |||||
| Impairment of goodwill | |||||
| Loss recognized upon liquidation of joint venture | |||||
| Taxes | |||||
| Government grants revenue | |||||
| Total adjustments to reconcile profit (loss) | |||||
| Working capital changes: | |||||
| Trade and other receivables | |||||
| Other assets | |||||
| Due from related parties | |||||
| Contract assets | |||||
| Trade and other payables | |||||
| Contract liabilities | |||||
| Due to shareholders and related parties | |||||
| Cash flow used in operations | |||||
| Income tax paid | |||||
| End of service benefits paid | |||||
| Net cash flows used in operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| Additions of intangible assets | |||||
| Cash proceeds from liquidation of joint venture | |||||
| Payment related to fractional share settlement | |||||
| Net cash flows used in investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Payments of lease liabilities | |||||
| Proceeds of loans and borrowings | |||||
| Receipt of government grants | |||||
| Proceeds from acquisition of assets | |||||
| Proceeds from issuance of private warrants | |||||
| Finance costs paid | |||||
| Finance income received | |||||
| Net cash flows generated from financing activities | |||||
| INCREASE IN CASH AND CASH EQUIVALENTS | |||||
| Cash and cash equivalents at January 1 | |||||
| CASH AND CASH EQUIVALENTS AT DECEMBER 31 | |||||
| Intangible assets recognized upon acquisition of assets | |||||
| Addition of long term lease | |||||
| Loans converted to equity during the year | |||||
| Convertible note liability converted to equity during the year | |||||
| Issuance of Class A Shares upon exercise of warrants | |||||
| Deferred consideration in relation to acquisition of subsidiary | |||||
| Transaction cost settle net of proceeds | |||||
| Share based payment for service provider | |||||
| Issuance of shares to Board of Directors | |||||
Loading...