|
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 from continuing operations | |||
| Depreciation | |||
| Adjustments to reconcile net loss to net cash provided by(used in) operating activities: | |||
| Depreciation | |||
| Amortization | |||
| Lease expense | |||
| Gain on disposal of subsidiary | |||
| Bad-debt expense of other assets | |||
| Loss on disposal of tangible assets | |||
| Amortization of right-of-use asset | |||
| Non-cash impairment loss | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Non-trade receivable | |||
| Prepaid expenses and other current assets | |||
| Other assets | |||
| Non-trade Accounts payable | |||
| Accrued expenses and other current liabilities | |||
| Net cash used in operating activities of continuing operations | |||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Receipt from collection of long-term loan receivable to related parties | |||
| Payment for short-term loan receivable to related parties | |||
| Receipt from collection of short-term loan receivable | |||
| Payment for short-term loan receivable | |||
| Proceeds from disposal of property and equipment | |||
| Purchase of property and equipment | |||
| Net cash provided by investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Proceeds from short-term loan payable | |||
| Nonrelated Party | |||
| Related Party | |||
| Total proceeds from short-term loan payable | |||
| Proceeds from short-term loan payable from related parties | |||
| Proceeds from exercising Warrants | |||
| Proceeds from issuance of common stock | |||
| Net proceeds from IPO | |||
| Repayment of short-term loan payable | |||
| Nonrelated Party | |||
| Related Party | |||
| Total repayment of short-term loan payable | |||
| Repayment of short-term loan payable from related parties | |||
| Net cash provided by financing activities | |||
| Net change in cash – continued operations | |||
| Cash from discontinued operations: | |||
| Net cash used in operating activities of discontinued operations | |||
| Net cash used in investing activities of discontinued operations | |||
| Net cash provided by financing activities of discontinued operations | |||
| Net change in cash- discontinued operations | |||
| Cash beginning of period - continued operations | |||
| Cash beginning of period - discontinued operations | |||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Including Discontinued Operation | |||
| Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Discontinued Operation | |||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD | |||
| Cash end of period – continued operations | |||
| Cash end of period - discontinued operations | |||
| CASH AND CASH EQUIVALENTS AT END OF THE PERIOD | |||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | |||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | |||
| SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION: | |||
| Cash receipt (paid) for interest – all operations | |||
| Less Cash receipt for interest - discontinued operations | |||
| Cash receipt (paid) for interest – continued operations | |||
| Cash receipt (paid) during the period for interest | |||
| Offsetting short-term loan payables by exercising warrants to purchase 309,430 common stock | |||
| Total | |||
| Cash receipt (paid) for interest – continued operations | |||
| Cash receipt (paid) during the period for interest | |||
| Conversion of related-party debt to equity | |||
| Conversion of non-related-party debt to equity |
Loading...