|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
|
|---|---|---|---|
| Cash Flows from Operating Activities: | |||
| Net loss | |||
| Adjustments for items not affecting cash: | |||
| Net gain (loss) from disposal of fixed assets | |||
| Depreciation of property and equipment and right-of-use financial assets | |||
| Amortization | |||
| Non-cash operating leases expense | |||
| Current estimated credit loss | |||
| Accretion of finance lease liabilities | |||
| Loss on debt extinguishment | |||
| Accretion of convertible note | |||
| Deferred income taxes recovery | |||
| Interest income | |||
| Changes in operating assets and liabilities | |||
| Accounts receivable and other receivables | |||
| Other current assets | |||
| Prepaid expenses | |||
| Other non-current assets | |||
| Accounts payable & accrued liabilities | |||
| Income tax payable | |||
| Contract liabilities | |||
| Accrued payroll liabilities | |||
| Net changes in derecognized ROU and operating lease liability | |||
| Net cash (used in) provided from operating activities | |||
| Cash Flows from Investing Activities: | |||
| Purchase of property and equipment | |||
| Proceeds from disposal of property and equipment | |||
| Loans extended to third parties | |||
| Proceeds from loan repayments | |||
| Net cash provided by (used in) investing activities | |||
| Cash Flows from Financing Activities: | |||
| Net proceeds received from related parties | |||
| Proceeds (lend to) from related parties | |||
| Lending to related parties | |||
| Repayments of finance lease liabilities | |||
| Repayment of commitment payable | |||
| Repayment of convertible notes | |||
| Deferred issuance costs for initial public offering | |||
| Repayment of convertible notes pursuant to SEPA | |||
| Proceeds from convertible notes | |||
| Proceeds from IPO and share issuance, net | |||
| Capital contributions from stockholders | |||
| Net cash (used in) provided by financing activities | |||
| Net (decrease) increase in cash and cash equivalents and restricted cash | |||
| Cash and cash equivalents and restricted cash, beginning of year | |||
| Cash and cash equivalents and restricted cash, end of year | |||
| Supplemental Disclosure of Cash Flows Information: | |||
| Cash paid for income tax | |||
| Cash paid for interest | |||
| Non-Cash Transactions: | |||
| Decrease in right-of-use assets due to remeasurement of lease terms | |||
| Increase (Decrease) in right-of-use assets due to remeasurement of lease terms | |||
| Right-of-use assets acquired in exchange for operating lease liabilities | |||
| Right-of-use assets acquired in exchange for finance lease liabilities | |||
| Shares issued to settle commitment fee | |||
| Shares issued upon conversion of convertible notes issued pursuant to SEPA | |||
| IPO expenses paid by stockholders | |||
| The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the Consolidated Balance Sheets that total the same amounts shown in the Consolidated Statements of Cash Flows: | |||
| Cash and cash equivalents | |||
| Restricted cash – non-current |
Loading...