|
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 | |||
| Adjustments to reconcile net loss to cash (used in) provided by operating activities: | |||
| Allowance for doubtful accounts | |||
| Depreciation and amortization | |||
| Impairment of Property, plant and equipment | |||
| Inventory write down | |||
| Share-based compensation | |||
| Impairment of goodwill | |||
| Income from settlement of convertible notes | |||
| Lease expense | |||
| Tax payable write-off | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventory | |||
| Right of use assets | |||
| Other receivable | |||
| Prepayments | |||
| Accounts payable | |||
| Accruals and other payables | |||
| Unearned revenue | |||
| Payroll payable | |||
| Accrued interest | |||
| Operating lease payment | |||
| Other assets | |||
| Tax payable | |||
| Due to related party | |||
| Net Cash (Used in) Operating Activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of equipment | |||
| Payments for construction | |||
| Net Cash (Used in) Investing Activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Issuance of common shares | |||
| Stock Subscription Receivable | |||
| Amounts received from related parties | |||
| Net proceeds from issuance of ordinary shares upon IPO | |||
| Proceeds from loan payable, non-current | |||
| Proceeds from bank borrowings | |||
| Payment of Bank Loan | |||
| Amount received from secured borrowing arrangement | |||
| Repayments of loan payable, current | |||
| Repayment of secured borrowing arrangement | |||
| Settlement of convertible notes | |||
| Net Cash Provided by (Used in) Financing Activities | |||
| EFFECT OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS | |||
| Net change in cash and restricted cash | |||
| Cash and cash equivalents, beginning of period | |||
| Cash and cash equivalents, end of period | |||
| SUPPLEMENTAL CASH FLOW INFORMATION: | |||
| Cash paid for income taxes | |||
| Cash paid for interest |
Loading...