|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
|
|---|---|---|---|
| Cash flows from operating activities: | |||
| Net (loss) income | |||
| Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | |||
| Depreciation and amortization | |||
| Gain from disposal of property and equipment | |||
| Amortization of right-of-use assets | |||
| Allowance for (net recovery of) credit losses and doubtful accounts | |||
| Provision (reversal) of inventory reserve | |||
| Stock-based compensation | |||
| Issuance of Class A Ordinary Share for services | |||
| Deferred income tax provision (benefit) | |||
| Accrued interest income | |||
| (Gain) loss on derivative liabilities | |||
| Amortization of debt issuance cost | |||
| Accrued interest expense for convertible note payable | |||
| Accrued interest expense for promissory note payable | |||
| Accrued interest expense for long-term loan | |||
| Debt restructuring loss | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Accounts receivable-related parties, net | |||
| Inventories | |||
| Advance to vendors | |||
| Advance to vendors-related parties | |||
| Prepaid expenses and other current assets | |||
| Long-term accounts receivable | |||
| Finance receivables | |||
| Other non-current assets | |||
| Accounts payable | |||
| Accounts payable-related parties | |||
| Deferred revenue | |||
| Payroll payable | |||
| Taxes payable | |||
| Accrued expenses and other current liabilities | |||
| Operating lease liabilities | |||
| Other long-term payable | |||
| Net cash (used in) provided by operating activities | |||
| Cash flows from investing activities: | |||
| Purchase of property and equipment | |||
| Proceeds from disposal of property and equipment | |||
| Payment made for short-term loans to third parties | |||
| Proceeds from long-term loans to third parties | |||
| (Payment made for) collection received from short-term loans to third parties | |||
| (Payment made for) collection received from long-term loans to third parties | |||
| Purchase of short-term investments | |||
| Redemption of short-term investments | |||
| Collections received from (payments made to) related parties | |||
| Net cash provided by (used in) investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from short-term bank loan | |||
| Repayment of short-term bank loan | |||
| Proceeds from long-term loan | |||
| Proceeds received from issuance of Class A ordinary share | |||
| Net proceeds from initial public offerings, net of issuance costs | |||
| Net proceeds from issuance of convertible note | |||
| Repayment of convertible note | |||
| Net proceeds from issuance of promissory note payable | |||
| Refund of capital contribution - capital reduction | |||
| Capital contribution | |||
| Payments made for deferred offering costs | |||
| Proceeds from (repayments of) loans from related parties | |||
| Net cash provided by financing activities | |||
| Effect of changes of foreign exchange rates on cash, cash equivalents and restricted cash | |||
| Net increase (decrease) in cash, cash equivalents and restricted cash | |||
| Cash, cash equivalents and restricted cash, beginning of year | |||
| Cash, cash equivalents and restricted cash, end of year | |||
| Restricted cash (including amounts of the consolidated VIEs of $145 and $138 as of March 31, 2026 and 2025, respectively) | |||
| Reconciliation of cash, cash equivalents and restricted cash, beginning of year | |||
| Cash and cash equivalents | |||
| Restricted cash | |||
| Cash, cash equivalents and restricted cash, beginning of year | |||
| Reconciliation of cash, cash equivalents and restricted cash, end of year | |||
| Cash and cash equivalents | |||
| Restricted cash | |||
| Supplemental disclosure of cash flow information | |||
| Cash paid for income tax | |||
| Cash paid for interest | |||
| Supplemental non-cash activities: | |||
| Right of use assets obtained in exchange for operating lease liabilities | |||
| Reduction of right-of-use assets and operating lease obligations due to early termination of lease agreement | |||
| Deferred IPO cost offset with additional paid-in capital | |||
| Conversion of convertible notes and related accrued interest into Class A ordinary shares |
Loading...