XML 26 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated statement of cash flows - USD ($)
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Consolidated statement of cash flows      
Profit/(loss) before tax from continuing operations $ 1,469,322 $ (11,065,062) $ 13,091,461
Profit / (loss) before tax from discontinued operations (1,534) 795,369 (10,076,290)
(Loss)/profit for the year before tax 1,467,788 (10,269,693) 3,015,171
Adjustments to reconcile profit before tax to net cash flows:      
Depreciation of property and equipment 188,003 256,666 356,288
Depreciation of right-of-use assets 225,085 177,107 364,116
Amortization of intangible assets 32,457 36,372 32,375
Charge for provision for expected credit losses 594,358 578,341 535,340
Gain on disposal of subsidiaries   (1,126,100) 8,285,250
Other income (870,542) (261,624) (18,834,177)
Derivative warrant liabilities issued 1,175,153    
Sublease income   (12,349) (37,706)
Provision for employees' end of service benefits, net of reversals 99,724 45,957  
Finance income (190,209)    
Finance cost 182,743 15,858 12,192
Change in fair value of deferred purchase price (158,154) 1,865,274 (727,134)
Change in fair value of financial liabilities (1,794,576) 562,736 (1,210,671)
Employee share-based payments charges/(reversals) 97,368 56,450 285,651
Cash flows used in operations before changes in working capital 1,049,198 (8,075,005) (7,923,305)
Changes in working capital:      
Trade and other receivables (2,841,814) 2,132,317 3,917,812
Prepaid expenses and other current assets (495,760) 831,387 995,660
Accounts payable, accruals and other payables (655,054) 1,468,458 (6,471,125)
Other tax liabilities 804,565 209,049 244,206
Due to related party   (131,523) 131,523
Cash flows from (used in) operations (2,138,865) (3,565,317) (9,105,229)
Net cash flows used in operating activities (2,138,865) (3,565,317) (9,105,229)
Cash flows from an investing activity      
Purchase of property and equipment (10,492)   (17,237)
Proceeds from disposal of subsidiaries     8,400,000
Finance income received 190,209    
Rentals received 792,749 583,371 668,236
Development expenditure (intangible assets) (604,551)   (258,151)
Net cash flows generated from/(used in) investing activities 367,915 583,371 8,792,848
Cash flows from financing activities      
Proceeds from issuance of share capital   2,564,000 789,462
Proceeds from issuance of equity instruments 2,000,000 1,886,000  
Finance cost paid (88,557)    
Finance lease liabilities paid, net of accretion (697,115) (411,162) (445,571)
Net cash flows generated from financing activities 1,214,328 4,038,838 343,891
Net increase/(decrease) in cash and cash equivalents (556,622) 1,056,892 31,510
Cash and cash equivalents at the beginning of the year 4,960,505 2,924,016 2,696,276
Effects of exchange rate changes on cash and cash equivalents 10,573 979,597 196,230
Cash and cash equivalents at the end of the year 4,414,456 4,960,505 2,924,016
Non-cash financing and investing activities:      
Settlement of deferred purchase price     5,377,829
Issuance of shares during the year 295,725 4,032,383 3,073,237
Costs attributable to the issuance of equity instruments $ 351,073    
Costs attributable to the issuance of shares   $ 8,467,766 $ 8,467,766