|
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
10 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income (loss) | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Interest earned on securities held in Trust Account | |||||
| Non-cash expense for share-based compensation | |||||
| Non-cash expense for share issued for service providers | |||||
| Non-cash expense – others | |||||
| Non-cash offering costs for convertible note | |||||
| Non-cash finance cost for debt conversion | |||||
| Amortization of discount on convertible bonds | |||||
| Non-cash loss on issuance of Convertible Note | |||||
| Depreciation of equipment | |||||
| Depreciation of right-of-use assets | |||||
| Amortization of intangible assets | |||||
| (Provision)/reversal of provision for doubtful debts | |||||
| Impairment loss on receivables | |||||
| Gain on disposal of subsidiaries | |||||
| Goodwill impairment loss | |||||
| Deferred income taxes | |||||
| Loss on disposal of fixed assets | |||||
| Unrealized foreign exchange loss/(gain) | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid insurance | |||||
| Accrued expenses | |||||
| Accrued expenses – related party | |||||
| Accounts receivable | |||||
| Prepayments to remittance agents | |||||
| Amounts due to immediate holding company | |||||
| Amounts due from related parties | |||||
| Amounts due to related parties | |||||
| Prepayments, receivables and other assets | |||||
| Escrow money payable | |||||
| Client money payable | |||||
| Accounts payable, accruals and other payables | |||||
| Lease liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Cash withdrawn from Trust Account in connection with redemption | |||||
| Investment of cash in Trust Account | |||||
| Purchases of property, plant and equipment | |||||
| Proceed received from disposal of property, plant and equipment | |||||
| Decrease in short-term investments | |||||
| Cash acquired from business combination | |||||
| Acquisition of a subsidiary | |||||
| Net cash used in by investing activities | |||||
| Cash flows from financing activities: | |||||
| Redemption of Class A ordinary shares | |||||
| Contribution for extension | |||||
| Proceeds from working capital loan- related party | |||||
| Proceeds from borrowings | |||||
| Repayment of borrowings | |||||
| Proceeds from receivable factoring | |||||
| Repayment of receivable factoring | |||||
| Proceeds from convertible bonds | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Net increase in cash and cash equivalents | |||||
| Cash and cash equivalents, restricted cash and escrow money receivable at beginning of year | |||||
| Cash and cash equivalents, restricted cash and escrow money receivable at end of year | |||||
| Accretion of Class A ordinary shares to redemption value | |||||
| Supplemental disclosure of cash flow information: | |||||
| Income taxes paid | |||||
| Interest paid | |||||
Loading...