|
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: | |||||
| Loss from operations before income taxes | |||||
| Shares issued in lieu of directors fees, bonus and expenses | |||||
| Shares issued in lieu of consultancy fees | |||||
| Share based payment – restricted stock | |||||
| Share based payment – options | |||||
| Options forfeited during the year | |||||
| Fair value (Gain)/loss on investment, net | |||||
| Bonus to be settled in equity | |||||
| Write back of bad debt | |||||
| (Gain)/loss on disposal of assets | |||||
| Depreciation | |||||
| (Gain)/ loss on foreign exchange | |||||
| Depreciation of right-of-use asset | |||||
| Cash (outflow)/inflow from taxation | |||||
| Interest on related party loan conversion | |||||
| Net (increase) in related party receivables | |||||
| Net (increase)/decrease in operating assets/other receivables | |||||
| Net increase/(decrease) in operating liabilities /other liabilities | |||||
| Net increase/(decrease) in deferred revenue | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of Fixed Assets | |||||
| Investment in Related Party | |||||
| Sale of Okyo Shares | |||||
| Purchase of Treasury Shares | |||||
| Net cash used in Investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of ordinary shares – ATM, net | |||||
| Proceeds from issuance of ordinary shares – Fundraise, net | |||||
| Proceeds from the issuance of warrants | |||||
| Repayment of leasing liabilities | |||||
| Proceeds of Exercise of options | |||||
| Net cash (used in)/provided by financing activities | |||||
| Net increase/(decrease) in cash and cash equivalents | |||||
| Cash and cash equivalent, beginning of year | |||||
| Exchange difference on cash and cash equivalents | |||||
| Cash and cash equivalent, end of year | |||||
Loading...