XML 102 R35.htm IDEA: XBRL DOCUMENT v3.23.2
SCHEDULE 1
12 Months Ended
Dec. 31, 2022
Seamless Group Inc [Member]  
Condensed Financial Statements, Captions [Line Items]  
SCHEDULE 1

 

SCHEDULE 1

 

Condensed Financial Information of the Company

 

Condensed balance sheets of the parent company

         
   December 31, 
   2022   2021 
   US$   US$ 
         
ASSETS          
Current assets:          
Cash and cash equivalents   78,968    25,648 
Short-term investments   -    2,012,562 
Prepayments, deposits and other receivables   66,245    2,751,066 
Amounts due from subsidiaries   6,869,413    5,610,972 
Amounts due from related parties   90,666    1,857,039 
Total current assets   7,105,292    12,257,287 
Investments in subsidiaries   26,470,719    26,171,064 
Investment in an equity security   -    100,000 
Total assets   33,576,011    38,528,351 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current liabilities:          
Borrowings   11,577,451    1,666,989 
Accruals and other payables   5,410,027    1,596,197 
Amounts due to subsidiaries   2,640,735    215,889 
Amounts due to related parties   49,900,344    48,338,222 
Convertible bonds   9,192,141    7,561,050 
Total current liabilities   78,720,698    59,378,347 
Borrowings   -    923,256 
Convertible bonds   -    9,192,140 
Total liabilities   78,720,698    69,493,743 
           
Shareholders’ deficit:          
Common shares (US$0.001 par value; 58,030,000 shares authorized, issued and outstanding as of December 31, 2022 and 2021)   58,030    58,030 
Additional paid-in capital   29,172,373    29,172,373 
Accumulated deficit   (74,235,607)   (60,105,962)
Accumulated other comprehensive loss   (139,483)   (89,833)
Total shareholders’ deficit   (45,144,687)   (30,965,392)
Total liabilities and shareholders’ deficit   33,576,011    38,528,351 

 

 

SEAMLESS GROUP INC.

 

SCHEDULE 1

 

Condensed Financial Information of the Company (Continued)

 

Condensed statements of comprehensive income (loss)

 

         
   Years ended December 31, 
   2022   2021 
   US$   US$ 
         
General and administrative expenses   (4,988,848)   (639,125)
Finance costs, net   (7,454,838)   (10,636,110)
Share of results from subsidiaries   (4,234,448)   (3,573,964)
Loss before income tax   (16,678,134)   (14,849,199)
Income tax expenses        
Net loss   (16,678,134)   (14,849,199)
Other comprehensive income (loss)          
Foreign currency translation adjustments   4,529    26,245 
Total comprehensive loss   (16,673,605)   (14,822,954)

 

Condensed statements of cash flows

 

           
   Years ended December 31, 
   2022   2021 
   US$   US$ 
Cash flows from operating activities:          
Net loss   (16,678,134)   (14,849,199)
Adjustments to reconcile net loss to net cash used in operating activities:          
Amortization of discount on convertible bonds   3,438,951    2,814,474 
Share of results from subsidiaries   4,234,448    3,573,964 
Unrealized foreign exchange gain   (644)   (144,611)
Changes in operating assets and liabilities:          
Prepayments, deposits and other receivables   (9,900)   (13,246)
Accruals and other payables   3,797,118    5,667,902 
Net cash used in operating activities   (5,218,161)   (2,950,716)
           
Cash flows from investing activities:          
Dividend received from a subsidiary   2,847,309    - 
(Increase) decrease in short-term investments   2,012,562    (458)
Cash injected into a subsidiary   (2,012,562)     
Net cash (used in) provided by investing activities   

2,847,309

    (458)
           
Cash flows from financing activities:          
Proceeds from borrowings   2,758,213    2,590,245 
Repayment of borrowings   (1,276,950)   (1,225,381)
Repayment of convertible bonds   (3,483,133)   (10,500,000)
Amounts due from related parties   301,958    1,593,193 
Amounts due to related parties   4,123,866    10,453,690 
Net cash provided by financing activities   2,423,954    2,911,747 
           
Net decrease in cash and cash equivalents   53,102    (39,427)
Effect of exchange rate changes on cash and cash equivalents   218    (27,961)
Cash and cash equivalents at beginning of year   25,648    93,036 
Cash and cash equivalents at end of year   78,968    25,648 

 

 

SEAMLESS GROUP INC.

 

SCHEDULE 1

 

Condensed Financial Information of the Company (Continued)

 

Basis of presentation

 

Condensed financial information is used for the presentation of the Company, or the parent company. The condensed financial information of the parent company has been prepared using the same accounting policies as set out in the Company’s consolidated financial statements except that the parent company used the equity method to account for investment in its subsidiaries.

 

The parent company records its investment in its subsidiaries under the equity method of accounting as prescribed in ASC 323, Investments-Equity Method and Joint Ventures. Such investments are presented on the condensed balance sheets as “Investments in subsidiaries” and their respective results as “Share of results from subsidiaries” on the condensed statements of comprehensive income (loss). Equity method accounting ceases when the carrying amount of the investment, including any additional financial support, in subsidiaries, is reduced to zero unless the parent company has guaranteed obligations of the subsidiaries or is otherwise committed to provide further financial support. If the subsidiaries report net income, the parent company shall resume applying the equity method only after its share of that net income equals the share of net income (loss) not recognized during the period the equity method was suspended.

 

The parent company’s condensed financial statements should be read in conjunction with the Company’s consolidated financial statements.

 

Summarized financial information for the significant subsidiaries is as follows:

 

         
   December 31, 
   2022   2021 
   US$   US$ 
         
Current assets   138,666,772    108,129,821 
Non-current assets   7,578,365    9,223,582 
Current liabilities   121,931,207    (89,952,880)
Non-current liabilities   3,156,719    (1,320,025)
Revenue   60,052,470    61,128,972 
Net loss   (2,550,363)   (137,004)

 

Summarized investment activity is as follows:

 

         
   December 31, 
   2022   2021 
   US$   US$ 
         
Balance at the beginning of year   26,171,064    29,745,028 
Allocated loss   (7,081,757)   (3,573,964)
Balance at the end of year   19,089,307    26,171,064 

 

Commitments

 

The Company does not have significant commitments or long-term obligations as of the period end other than those presented.