|
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 (loss) | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||
| Depreciation of plant and equipment | |||
| Amortization of right-of-use assets | |||
| Loss on digital assets, fair value | |||
| Loss on financial assets | |||
| Amortisation of share-based compensation expense | |||
| Non cash discount on convertible notes | |||
| Provision of expected credit loss allowance | |||
| Interest expense | |||
| Impairment on receivable from agency | |||
| Loss on disposal of subsidiary | |||
| Waiver of related party balance | |||
| Gain on lease modification | |||
| Gain on promissory note | |||
| Gain on bargain purchase | |||
| Embedded derivative gain | |||
| Legal and professional fee | |||
| (Gain on) Provision for income taxes | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventories | |||
| Deposit and other receivables, net | |||
| Amount due from agency | |||
| Deferred issuance cost | |||
| Accounts payable | |||
| Accrued liabilities and other payables | |||
| Contract liabilities | |||
| Operating lease liabilities | |||
| Tax paid | |||
| Net cash used in operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of plant and equipment | |||
| Investment in financial asset | |||
| Investment in digital assets | |||
| Deposit paid for acquisition of land | |||
| Acquisition of businesses | |||
| Net cash used in investing activities | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Amount due from A SPAC I | |||
| Finance lease | |||
| Settlement of Promissory note | |||
| Issuance of convertible notes, net | |||
| Issuance of shares under ELOC | |||
| Interest paid | |||
| Amount with related parties | |||
| Subscription receivable | |||
| Net cash provided by financing activities | |||
| Net increase/(decrease) in cash and cash equivalents | |||
| Effect of foreign currency translation on cash and cash equivalents | |||
| Cash and cash equivalents, beginning of year | |||
| Cash and cash equivalents, end of year | |||
| Supplementary cash flow information: | |||
| Interest paid |
Loading...