|
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 from continuing operations | |||||
| Net income (loss) from continuing operations | |||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||
| Depreciation and amortization expense | |||||
| Loss on note conversion | |||||
| Loss on disposal of fixed assets | |||||
| Gain from disposal of discontinued operations | |||||
| Operating lease expense | |||||
| Gain on operating lease termination | |||||
| Loss on shareholder’s note conversion | |||||
| Gain on disposal of fixed assets | |||||
| Impairment loss of ROU asset | |||||
| Changes in assets/liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses | |||||
| Security deposit | |||||
| Inventory | |||||
| Receivable from sale of BEP | |||||
| Prepaid expenses and other receivables | |||||
| Prepayment and deposits | |||||
| Accounts payable | |||||
| Customer deposit | |||||
| Tax payable | |||||
| Accrued interest | |||||
| Accrued liability and other payables | |||||
| Payment of lease liability | |||||
| Net cash provided by operating activities from continuing operations | |||||
| Net cash used in discontinued operations | |||||
| Net cash used in operating activities from discontinued operations | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of fixed assets | |||||
| Cash loss due to disposal of subsidiary | |||||
| Net cash used in investing activities from continue operations | |||||
| Net cash used in investing activities from discontinued operations | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Change in bank overdraft | |||||
| Repayment of finance lease liabilities | |||||
| Proceeds from (repayment of) government loans | |||||
| Loan from shareholder | |||||
| Repayment to shareholder | |||||
| Loan to shareholder | |||||
| Repayment from shareholder | |||||
| Repayment of SBA loan | |||||
| Net cash used in financing activities from continuing operations | |||||
| Net cash used in financing activities from discontinued operations | |||||
| Net cash used in financing activities | |||||
| NET INCREASE IN CASH | |||||
| CASH AT THE BEGINNING OF PERIOD | |||||
| CASH AT THE END OF PERIOD | |||||
| Cash and equivalents included in discontinued operations | |||||
| Supplemental Cash flow data: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Conversion of loan from shareholders to common shares | |||||
| Recognition of ROU asset and operating lease liability | |||||
| Termination of ROU asset and operating lease liability | |||||
Loading...