|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||
| Amortization of intangible assets | |||||
| Amortization of deferred financing cost | |||||
| Written off intangible assets | |||||
| Digital assets received as revenue | |||||
| Digital assets paid for expense | |||||
| Digital assets purchased / exchanged | |||||
| Impairment loss of digital assets | |||||
| Loss on disposal of digital assets | |||||
| Change in fair value of marketable securities | |||||
| Depreciation of property and equipment | |||||
| Amortization of right-of use assets | |||||
| Interest expenses on lease liabilities | |||||
| Interest expenses on promissory notes | |||||
| Imputed interest expenses on operating lease liabilities | |||||
| Non-cash interest on earn-out payable | |||||
| Gain on debt extinguishment | |||||
| Change in operating assets and liabilities: | |||||
| Inventories | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| Accrued consulting and service fee | |||||
| Account payables | |||||
| Construction payable | |||||
| Accrued liabilities and other payables | |||||
| Operating lease liabilities | |||||
| Income tax payable | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of intangible assets | |||||
| Purchases of property, plant and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from issuance of convertible note payable | |||||
| Proceeds from issuance of promissory note payable | |||||
| Proceeds from private placement | |||||
| Advance from director | |||||
| Advance from shareholder | |||||
| Repayment to a director | |||||
| Repayment to a shareholder | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate on cash and cash equivalents | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Cash and cash equivalents at end of the year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for income taxes | |||||
| Cash paid for interest | |||||
| Non-cash investing and financing activities: | |||||
| Shares issued to settle earn-out payable | |||||
| Shares issued to settle accrued consultancy fees | |||||
| Common stock to be issued to settle construction payable | |||||
| Right of use assets obtained in exchange for new operating lease liabilities | |||||
Loading...