|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2024
12 months to Dec 31, 2023
|
FY2023
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2020
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Net income (loss) for the period | |||||
| Net loss from discontinued operations | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||||
| Depreciation and amortization expenses | |||||
| Impairment loss | |||||
| Amortization of right-of-use assets | |||||
| Increase in provision for inventory | |||||
| Interest expense | |||||
| Investment loss (gain) | |||||
| Loss on loan settlement | |||||
| Bad debt direct write-off and provision | |||||
| Stock compensation expenses | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Accounts receivable - related party | |||||
| Deposit and prepayments | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Note receivable | |||||
| Prepayments | |||||
| Prepayments - related party | |||||
| Other receivables | |||||
| Other non-current assets | |||||
| Inventory | |||||
| Accounts payable | |||||
| Accounts payable - related party | |||||
| Accrued liabilities and other payables | |||||
| Lease liability | |||||
| Deferred revenue | |||||
| Tax payables | |||||
| Net cash (used in) provided by continuing operations | |||||
| Net cash used in discontinued operations | |||||
| Accrued liabilities and other payables | |||||
| Deferred revenue | |||||
| Accounts payable | |||||
| Tax payables | |||||
| Net cash used in operating activities | |||||
| Investment in a subsidiary | |||||
| Disposal of subsidiary | |||||
| Purchase of intangible assets | |||||
| Purchase of fixed assets | |||||
| Net cash used in continuing operations | |||||
| Net cash used in discontinued operations | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Due from / (to) related parties | |||||
| Proceeds from related parties | |||||
| Repayment to related parties | |||||
| Proceeds from loans | |||||
| Net cash (used in) provided by continuing operations | |||||
| Net cash provided by discontinued operations | |||||
| Repayment of loan | |||||
| Proceed from loans | |||||
| Net cash provided by (used in) financing activities | |||||
| BEGINNING OF PERIOD/YEAR | |||||
| END OF PERIOD/YEAR | |||||
| Effect on exchange rate change on cash and cash equivalents | |||||
| Effect of exchange rate change on cash and cash equivalents | |||||
| NET DECREASE IN CASH & CASH EQUIVALENTS | |||||
| Cash from continuing operations | |||||
| Cash from discontinued operations | |||||
| CASH & CASH EQUIVALENTS, BEGINNING OF YEAR | |||||
| CASH & CASH EQUIVALENTS, BEGINNING OF THE YEAR | |||||
| CASH & CASH EQUIVALENTS, END OF THE YEAR | |||||
| Cash and cash equivalents | |||||
| Supplemental Cash Flows Information: | |||||
| Cash paid for income tax | |||||
| Gain on settlement of debt | |||||
| Conversion of debts to common stock | |||||
| Common stock issued for loan settlement | |||||
| Cash paid for interest | |||||
Loading...