|
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)/income | |||
| Adjustment to reconcile net (loss)/income to net cash used in operating activities | |||
| Depreciation and amortization | |||
| Gain on disposal of property and equipment | |||
| Loss on change in fair value of short-term investments | |||
| Changes in fair value of short-term investments | |||
| Realized and unrealized gain on short-term investments | |||
| Class A ordinary shares issued for consulting services | |||
| Loss on sale of long-term investments | |||
| Amortization of operating lease right-of-use assets | |||
| Gain on disposal of subsidiaries | |||
| Unrealized loss on assets held for sale | |||
| Amortization of convertible note issuance costs | |||
| Changes in operating assets and liabilities | |||
| Accounts receivable | |||
| Inventories | |||
| Prepaid expenses and other current assets | |||
| Deferred tax assets | |||
| Deferred tax liabilities | |||
| Accounts payable | |||
| Advance from customers | |||
| Other current payables | |||
| VAT payable | |||
| Taxes payable | |||
| Operating lease liabilities | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Interest-free loans to related parties | |||
| Interest-free loans repaid by related parties | |||
| Purchase of short-term investment | |||
| Sales of short-term investment | |||
| Proceeds from sale of long-term equity investments | |||
| Proceeds from disposal of subsidiaries | |||
| Purchase of property and equipment | |||
| Purchase of intangible assets | |||
| Additional consideration paid for reorganization | |||
| Net cash (used in)/provided by investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Proceeds of interest-free loans from related parties | |||
| Repayments of interest-free loans to related parties | |||
| Proceeds from issuance of convertible bonds, net of issuance costs | |||
| Repayments of short-term loans | |||
| Proceeds of long-term loans | |||
| Proceeds from short-term loans | |||
| Payment for repurchase of Class A ordinary shares | |||
| Repayments of long-term loans | |||
| Net cash provided by financing activities | |||
| Effect of exchange rate changes on cash and cash equivalents | |||
| NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | |||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year | |||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year | |||
| RECONCILATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year | |||
| Cash, cash equivalents | |||
| Restricted cash | |||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year | |||
| RECONCILATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year | |||
| Cash, cash equivalents | |||
| Restricted cash | |||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year | |||
| SUPPLEMENTAL CASH FLOW INFORMATION | |||
| Income taxes | |||
| Interest | |||
| NON-CASH TRANSACTIONS | |||
| Addition of right-of-use assets | |||
| Fair value adjustment for Pre-Delivery Shares related to the issuance of Convertible Note | |||
| Other payables released from the sale of property and equipment | |||
| Fair value adjustment for Pre-Delivery ordinary shares related to the issuance of convertible notes | |||
| Other payables released from the sale of subsidiaries | |||
| Class A ordinary shares issued upon conversion of convertible note payable and accrued interest | |||
| Debt offsetting with related party and third party |
Loading...