|
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
|
|
|---|---|---|---|---|---|
| Net Income (loss) | |||||
| Depreciation and amortization | |||||
| Impairment of goodwill and intangibles | |||||
| (Gain)Loss on foreign currency remeasurement | |||||
| (Gain)Loss on short-term investments | |||||
| (Gain)Loss on disposition of property and equipment | |||||
| Deferred taxes | |||||
| Non-cash interest expense on Bonds | |||||
| Accounts receivable | |||||
| Prepaid expenses, other current and non-current assets | |||||
| Accounts payable, accrued expenses and other payables | |||||
| Contract liabilities | |||||
| Income tax payable | |||||
| Loss contingency | |||||
| Other current and non-current liabilities | |||||
| Net cash flows from operating activities | |||||
| Acquisition of SuprNation | |||||
| Purchases of intangible assets | |||||
| Purchases of property and equipment | |||||
| Sales of property and equipment | |||||
| Purchases of short-term investments | |||||
| Sales of short-term investments | |||||
| Net cash flows (used in) investing activities | |||||
| Issuance of new shares - IPO | |||||
| Net foreign exchange difference on cash and cash equivalents | |||||
| Interest | |||||
| Income taxes | |||||
| Cash flows from (used in) operating activities | |||||
| Profit for the year | |||||
| Adjustments to reconcile profit to net cash from operating activities: | |||||
| Depreciation and amortization | |||||
| Unrealized gain on foreign currency | |||||
| Unrealized loss on foreign currency | |||||
| Gain on foreign currency transaction | |||||
| Loss on foreign currency transaction | |||||
| Gain on valuation of financial assets | |||||
| Loss on valuation of financial assets | |||||
| Loss on valuation of financial liabilities | |||||
| Interest income | |||||
| Interest expense | |||||
| Miscellaneous income, net | |||||
| Provision for severance benefits | |||||
| Other long-term employee benefits | |||||
| Impairment loss of goodwill | |||||
| Income tax expense | |||||
| Working capital adjustments: | |||||
| Accounts receivable | |||||
| Prepaid expenses, and other assets | |||||
| Other non-current assets | |||||
| Accounts payable and accrued expenses | |||||
| Loss contingency | |||||
| Contract liabilities | |||||
| Other current and non-current liabilities | |||||
| Cash generated from operations | |||||
| Interest received | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Net cash inflow from operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property and equipment | |||||
| Disposal of property and equipment | |||||
| Purchase of intangible assets | |||||
| Disposal of financial liabilities at fair value through profit or loss | |||||
| Purchase of financial assets at fair value through profit or loss | |||||
| Disposal of financial assets at fair value through profit or loss | |||||
| Acquisition | |||||
| WHOW Games GmbH | |||||
| SuprNation AB | |||||
| Total acquisition | |||||
| Purchase of short-term investments | |||||
| Sales of short-term investments | |||||
| Net cash (outflow) from investing activities | |||||
| Cash flows from financing activities | |||||
| Repayment of lease liabilities | |||||
| Payment of dividends | |||||
| Net cash (outflow) from financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Cash and cash equivalents at end of the year | |||||
Loading...