|
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 income attributable to the Company | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation | |||
| Accretion of finance lease liabilities | |||
| Non-cash operating lease expense | |||
| Amortization of finance lease right-of-use assets | |||
| Write-off of accounts receivable | |||
| Unrealized loss on Crypto assets | |||
| Allowance for credit loss | |||
| Gain on disposal of property and equipment | |||
| Addition of inventories reserve, net | |||
| Impairment of advance to suppliers | |||
| Loss on litigation | |||
| Amortization of share-based compensation related to options granted | |||
| Amortization of share-based compensation related to RSU granted | |||
| Common stock issued for services | |||
| Deferred income tax recovery | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventories | |||
| Advance to suppliers | |||
| Prepaid and other current assets | |||
| Due from a related party | |||
| Accounts payables | |||
| Other payable, accrued expense and other current liabilities | |||
| Tax payable | |||
| Accrued warranty liabilities | |||
| Accrued return liabilities | |||
| Contract liabilities | |||
| Lease liabilities – operating lease | |||
| Net cash provided by operating activities | |||
| Cash flows from investing activities: | |||
| Proceed from sales of property and equipment | |||
| Purchase of Crypto assets | |||
| Purchase of short-term investment | |||
| Proceeds from short-term investment | |||
| Acquisition of property and equipment | |||
| Net cash used in investing activities | |||
| Cash flows from financing activities: | |||
| Proceeds from bank loan | |||
| Repayment of bank loan | |||
| Proceeds from other loans | |||
| (Repayment of) proceeds from other loans | |||
| Repayment of finance lease liabilities | |||
| Repayment to related party | |||
| Deferred offering costs | |||
| Repayment of loan from a related party | |||
| Proceeds from initial public offering, net of share issuance costs | |||
| Proceeds from subscription deposits | |||
| Proceeds from issuance of common stock | |||
| Net cash provided by (used in) financing activities | |||
| Net increase (decrease) in cash and cash equivalents | |||
| Cash and cash equivalents, beginning of the year | |||
| Cash and cash equivalents, end of the year | |||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||
| Cash paid for interest | |||
| Cash paid for income taxes | |||
| NON-CASH ACTIVITIES | |||
| Right of use assets obtained in exchange for operating lease obligations | |||
| Right of use assets obtained in exchange for finance lease | |||
| Common shares cancellation |
Loading...