|
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 | |||
| Net loss | |||
| Adjustment for non-cash charges and other items: | |||
| Revenue from Indefeasible Right of Use ("IRU") agreement - net | |||
| Depreciation and amortization | |||
| Gain on disposal of tangible assets | |||
| Gain on lease termination | |||
| Fair value gain on short term investment | |||
| Interest accretion on liabilities | |||
| Loss on disposal of inventory | |||
| Reversal of provision on miscellaneous assets | |||
| Liabilities written back on settlement with parties | |||
| Post-employment benefits | |||
| Income on deposits, advances and savings accounts | |||
| Liabilities written back on settlement with parties | |||
| Post-employment benefits | |||
| Income on deposits, advances and savings accounts | |||
| Exchange loss on liabilities | |||
| Provision for doubtful debts and other receivables | |||
| Bargain purchase gain | |||
| Provision for credit losses of trade and other receivables | |||
| Provision/(reversal) for credit losses of trade and other receivables | |||
| Changes in operating assets and liabilities: | |||
| Loans and advances | |||
| Stores and spares | |||
| Stock in trade | |||
| Trade debts | |||
| Advances | |||
| Short Term Investment | |||
| Prepayments | |||
| Due from related parties | |||
| Other receivables | |||
| Trade and other payables | |||
| Long term deposits and payables | |||
| Other payables | |||
| Long term loans and other assets | |||
| Increase / (Decrease) in non-current liabilities and assets: | |||
| Long term deposits and payables | |||
| Other payables | |||
| Long term loans and other assets | |||
| Due to related parties | |||
| Long term receivables and other assets | |||
| Post-employment benefits paid | |||
| Income on deposit and savings accounts | |||
| Income on deposits and saving accounts | |||
| Lease rental payments | |||
| Finance cost paid | |||
| Income tax paid | |||
| Net cash (used in)/generated from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Proceeds from disposal ( payment on purchase) of property and equipment - net | |||
| Proceeds from the encashment of short term investments | |||
| Purchase of property and equipment | |||
| Proceeds from disposal of assets | |||
| Short term investment | |||
| Advance to a related party | |||
| Advance for intangible assets | |||
| Proceeds from disposal of assets | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Repayment of term finance certificates | |||
| Repayment of long-term financing | |||
| Short term borrowings - net | |||
| Payment against directors' loan | |||
| Receipt of convertible loan | |||
| Receipt of short-term borrowing | |||
| Issuance of common stock | |||
| Net cash generated from/ (used in) financing activities | |||
| Net Decrease in Cash and Cash Equivalents | |||
| Cash and Restricted Cash at the beginning of the year | |||
| Exchange effect | |||
| Cash and Restricted Cash at the End of the Year | |||
| Income taxes | |||
| Interest | |||
| The cash and cash equivalent comprises of the following: | |||
| Cash and cash equivalent | |||
| Restricted cash | |||
| Total Cash and cash equivalent |
Loading...