|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Amortization of OID and debt issuing costs of notes | |||||
| Bad debt expense | |||||
| Depreciation of fixed assets | |||||
| Amortization of intangible assets | |||||
| Stock compensation expense | |||||
| Operating lease expenses | |||||
| Loss on note conversion | |||||
| Impairment loss on long-term equity investment | |||||
| Interest expense | |||||
| Advance to supplier | |||||
| Other receivables | |||||
| Accounts payable | |||||
| Contract Liabilities | |||||
| Taxes payable | |||||
| Payment of lease liability | |||||
| Accrued liabilities and other payables | |||||
| Entrusted loan payable | |||||
| Net cash generated from (used in) operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Short term loan receivable repayment | |||||
| Short term loan receivable increase | |||||
| Short term loan receivable collection | |||||
| Acquisition of Intangible assets | |||||
| Net cash (used in) generated from investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITY: | |||||
| Issuance of common stock | |||||
| Net cash provided by financing activity | |||||
| EFFECT OF EXCHANGE RATE CHANGE ON CASH | |||||
| NET INCREASE / (DECREASE) IN CASH | |||||
| CASH, BEGINNING OF YEAR | |||||
| CASH, END OF YEAR | |||||
| Supplemental disclosure of cash information: | |||||
| Income tax paid | |||||
| Conversion of notes into common shares | |||||
| Income tax paid | |||||
| Supplemental disclosure of non-cash information | |||||
| Right-of-use asset obtained in exchange for lease liabilities | |||||
| Conversion of notes into common shares | |||||
Loading...