|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2022
12 months to Mar 31, 2022
|
FY2021
12 months to Mar 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash used in operating activities: | |||||
| Depreciation | |||||
| Non-cash lease expenses | |||||
| Changes in working capital: | |||||
| Accounts receivable | |||||
| Prepaid expenses and deposit | |||||
| Long-term prepaid expenses and deposit | |||||
| Accounts payable & accrued liabilities | |||||
| Income tax payable | |||||
| Due to a related party | |||||
| Operating lease liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property and equipment | |||||
| Disposition of subsidiaries | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds borrowed from related parties | |||||
| Net repayment to related parties | |||||
| Proceeds from Issuance of Series B preferred stock | |||||
| Net cash used in financing activities | |||||
| Cash and cash equivalents, beginning | |||||
| Cash and cash equivalents, ending | |||||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH | |||||
| NET INCREASE IN CASH | |||||
| CASH, BEGINNING OF PERIOD | |||||
| CASH, END OF PERIOD | |||||
| Non-cash offset of subscription receivable with due to related party balance | |||||
| ROU obtained in exchange for new operating lease | |||||
| SUPPLEMENTAL DISCLOSURES: | |||||
| ROU obtained in exchange for new operating lease | |||||
| Issuance of Series B preferred stock to offset due to related party balance | |||||
| Reclassification of Series B Preferred Stock to temporary equity | |||||
| Cash paid for income taxes | |||||
Loading...