|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net Loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Depreciation of property, equipment and leasehold improvement | |||
| Amortization of right-of-use asset | |||
| Amortization of intangible assets | |||
| Changes in fair value of warrant | |||
| Changes in fair value of amounts due to related party | |||
| Share-based compensation expense | |||
| Provision/(reversal) of allowance for current expected credit losses | |||
| Foreign exchange losses/(gains) | |||
| Loss on disposal of property, equipment and leasehold improvement | |||
| Dispute resolution expenses | |||
| Deferred income tax | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Prepayments and other current assets | |||
| Accounts payable | |||
| Contract liabilities | |||
| Salary and welfare benefits payable | |||
| Tax payable | |||
| Accrued expenses and other current liabilities | |||
| Lease liabilities | |||
| Net cash used in operating activities | |||
| Cash flows from investing activities: | |||
| Purchase of property, equipment and leasehold improvement | |||
| Proceeds from disposal of property, equipment and intangible assets | |||
| Loan provided to a third party | |||
| Loan repaid by a third party | |||
| Placement of short-term investments | |||
| Cash received from maturities of short-term investments | |||
| Net cash generated from/(used in) investing activities | |||
| Cash flows from financing activities: | |||
| Cash received from short-term borrowings from bank (Note 10(1)) | |||
| Cash repayments of short-term borrowings to bank (Note 10(1)) | |||
| Cash receipt of the debt proceeds (Note 13) | |||
| Cash repayments of amounts due to a related party (Note 22(a)(ii)) | |||
| Proceeds from PIPE financing | |||
| Prime Impact Cayman LLC | |||
| World Dynamic Limited | |||
| Goldrock Holdings Limited | |||
| Cash repayments of short-term borrowings to a third party | |||
| Cash received from long-term borrowings from bank | |||
| Cash repayments of long-term borrowings to bank | |||
| Cash repayments of amounts due to a related party (Note 21(a)(i)) | |||
| Proceeds from exercise of share-based awards | |||
| Proceeds from PIPE financing | |||
| Prime Impact Cayman LLC | |||
| World Dynamic Limited | |||
| Goldrock Holdings Limited | |||
| Cash payment for PIPE financing cost (Note 3) | |||
| Cash payment for settling a dispute with a security holder | |||
| Net cash generated from financing activities | |||
| Effect of foreign exchange rate changes on cash and cash equivalents | |||
| Net increase/(decrease) in cash and cash equivalents and restricted cash | |||
| Cash and cash equivalents and restricted cash at beginning of the year | |||
| Cash and cash equivalents and restricted cash at end of the year | |||
| Reconciliation to amounts on consolidated balance sheet: | |||
| Restricted cash at end of the year | |||
| Cash and cash equivalents at end of the year | |||
| Supplemental disclosures of cash flow information: | |||
| Cash payments of interest expense | |||
| Cash paid for income tax | |||
| Accretions to preferred shares redemption value | |||
| Supplemental schedule of non-cash investing and financing activities: | |||
| Accretions to preferred shares redemption value | |||
| Conversion of Preferred Shares into Class A ordinary shares | |||
| Right-of-use assets obtained in exchange for obligations | |||
| Cash held by Prime Impact and cash related to Prime Impact trust account | |||
| Less redemptions | |||
| Cash related to trust account, net of redemptions | |||
| Cash consideration for the subscription of shares by the Sponsor | |||
| Cash available for payment of costs | |||
| Less cash paid associated with transaction costs allocated to Reverse Recapitalization | |||
| Less cash paid on behalf of the Company for professional expenses | |||
| Proceeds from PIPE financing – Prime Impact Cayman LLC | |||
| Proceeds from PIPE financing – World Dynamic Limited | |||
| Proceeds from PIPE financing – Goldrock Holdings Limited | |||
| Total contributions from PIPE financing | |||
| Less cash payment associated with transaction costs allocated to PIPE | |||
| Net contributions from Reverse Recapitalization and PIPE financing | |||
| Right-of-use assets released due to termination of lease contracts |
Loading...