Antelope Enterprise Announces Second Half and Full Year 2024 Financial Results
Antelope Enterprise Holdings (NASDAQ: AEHL) reported its financial results for H2 and FY 2024. The company's revenue increased by 37% to $98.7 million in FY2024, with H2 revenue showing a remarkable 100% year-over-year growth to $55.3 million. However, AEHL reported a gross loss of $0.1 million in FY2024 compared to a gross profit of $7.5 million in FY2023, and a net loss of $10.6 million versus $2.0 million in FY2023.
The company's KylinCloud subsidiary, which operates a livestreaming ecommerce business in China, expanded its client base to over 256 clients, adding 140 new clients compared to 2023. Despite increased competition and price pressures in the sector, AEHL maintains a strategy focused on developing a mid-tier customer base and providing value-added services.
As of December 31, 2024, AEHL had $1.0 million in cash, working capital of $16.2 million, and stockholders' equity of $26.2 million, an 82.2% increase from 2023.Antelope Enterprise Holdings (NASDAQ: AEHL) ha comunicato i risultati finanziari per il secondo semestre e l'intero anno fiscale 2024. I ricavi dell'azienda sono aumentati del 37%, raggiungendo 98,7 milioni di dollari nel FY2024, con un incremento del 100% su base annua nel secondo semestre, arrivando a 55,3 milioni di dollari. Tuttavia, AEHL ha registrato una perdita lorda di 0,1 milioni di dollari nel FY2024, rispetto a un utile lordo di 7,5 milioni di dollari nel FY2023, e una perdita netta di 10,6 milioni di dollari rispetto a 2,0 milioni di dollari nel FY2023.
La controllata KylinCloud, che gestisce un'attività di ecommerce in livestreaming in Cina, ha ampliato la propria base clienti a oltre 256 clienti, aggiungendone 140 rispetto al 2023. Nonostante la crescente concorrenza e le pressioni sui prezzi nel settore, AEHL mantiene una strategia focalizzata sullo sviluppo di una clientela di fascia media e sull'offerta di servizi a valore aggiunto.
Al 31 dicembre 2024, AEHL disponeva di 1,0 milione di dollari in liquidità, un capitale circolante di 16,2 milioni di dollari e un patrimonio netto di 26,2 milioni di dollari, con un incremento dell'82,2% rispetto al 2023.
Antelope Enterprise Holdings (NASDAQ: AEHL) presentó sus resultados financieros para el segundo semestre y el año fiscal 2024. Los ingresos de la compañía aumentaron un 37%, alcanzando los 98,7 millones de dólares en el FY2024, con un crecimiento del 100% interanual en el segundo semestre, llegando a 55,3 millones de dólares. Sin embargo, AEHL reportó una pérdida bruta de 0,1 millones de dólares en FY2024, frente a una ganancia bruta de 7,5 millones en FY2023, y una pérdida neta de 10,6 millones frente a 2,0 millones en FY2023.
La filial KylinCloud, que opera un negocio de comercio electrónico por livestreaming en China, amplió su base de clientes a más de 256 clientes, sumando 140 nuevos clientes en comparación con 2023. A pesar de la creciente competencia y las presiones de precios en el sector, AEHL mantiene una estrategia centrada en desarrollar una base de clientes de nivel medio y ofrecer servicios de valor añadido.
Al 31 de diciembre de 2024, AEHL contaba con 1,0 millón de dólares en efectivo, un capital de trabajo de 16,2 millones y un patrimonio neto de 26,2 millones de dólares, un aumento del 82,2% respecto a 2023.
Antelope Enterprise Holdings (NASDAQ: AEHL)는 2024 회계연도 하반기 및 전체 연도 실적을 발표했습니다. 회사의 매출은 2024 회계연도에 37% 증가하여 9,870만 달러를 기록했으며, 하반기 매출은 전년 대비 100% 성장하여 5,530만 달러에 달했습니다. 그러나 AEHL은 2024 회계연도에 10만 달러의 총손실을 보고했으며, 이는 2023 회계연도의 750만 달러 총이익과 비교됩니다. 순손실은 1,060만 달러로 2023년의 200만 달러 순손실에서 악화되었습니다.
중국에서 라이브스트리밍 전자상거래 사업을 운영하는 자회사 KylinCloud는 고객 기반을 256명 이상으로 확장했으며, 2023년 대비 140명의 신규 고객을 추가했습니다. 치열해진 경쟁과 가격 압박에도 불구하고 AEHL은 중간 규모 고객층을 개발하고 부가가치 서비스를 제공하는 전략을 유지하고 있습니다.
2024년 12월 31일 기준으로 AEHL은 현금 100만 달러, 운전자본 1,620만 달러, 그리고 2023년 대비 82.2% 증가한 2,620만 달러의 자본총계를 보유하고 있습니다.
Antelope Enterprise Holdings (NASDAQ : AEHL) a publié ses résultats financiers pour le second semestre et l'exercice 2024. Le chiffre d'affaires de la société a augmenté de 37% pour atteindre 98,7 millions de dollars en 2024, avec un chiffre d'affaires du second semestre affichant une croissance remarquable de 100% en glissement annuel à 55,3 millions de dollars. Cependant, AEHL a enregistré une perte brute de 0,1 million de dollars en 2024 contre un bénéfice brut de 7,5 millions en 2023, et une perte nette de 10,6 millions contre 2,0 millions en 2023.
La filiale KylinCloud, qui exploite une activité de commerce électronique en livestream en Chine, a élargi sa base de clients à plus de 256 clients, ajoutant 140 nouveaux clients par rapport à 2023. Malgré une concurrence accrue et des pressions sur les prix dans ce secteur, AEHL maintient une stratégie axée sur le développement d'une clientèle de niveau moyen et la fourniture de services à valeur ajoutée.
Au 31 décembre 2024, AEHL disposait de 1,0 million de dollars en liquidités, d'un fonds de roulement de 16,2 millions et de capitaux propres de 26,2 millions de dollars, soit une augmentation de 82,2 % par rapport à 2023.
Antelope Enterprise Holdings (NASDAQ: AEHL) veröffentlichte die Finanzergebnisse für das zweite Halbjahr und das Geschäftsjahr 2024. Der Umsatz des Unternehmens stieg im Geschäftsjahr 2024 um 37% auf 98,7 Millionen US-Dollar, wobei der Umsatz im zweiten Halbjahr ein bemerkenswertes Wachstum von 100% im Jahresvergleich auf 55,3 Millionen US-Dollar verzeichnete. AEHL meldete jedoch im Geschäftsjahr 2024 einen Bruttoverlust von 0,1 Millionen US-Dollar im Vergleich zu einem Bruttogewinn von 7,5 Millionen US-Dollar im Geschäftsjahr 2023 und einen Nettoverlust von 10,6 Millionen US-Dollar gegenüber 2,0 Millionen US-Dollar im Jahr 2023.
Die Tochtergesellschaft KylinCloud, die im Bereich Livestream-E-Commerce in China tätig ist, erweiterte ihre Kundenbasis auf über 256 Kunden und gewann im Vergleich zu 2023 140 neue Kunden hinzu. Trotz zunehmendem Wettbewerb und Preisdruck in der Branche verfolgt AEHL eine Strategie, die auf die Entwicklung einer Kundenbasis im mittleren Segment und die Bereitstellung von Mehrwertdiensten ausgerichtet ist.
Zum 31. Dezember 2024 verfügte AEHL über 1,0 Million US-Dollar an liquiden Mitteln, ein Working Capital von 16,2 Millionen US-Dollar und ein Eigenkapital von 26,2 Millionen US-Dollar, was einer Steigerung von 82,2% gegenüber 2023 entspricht.
- Revenue grew 37% YoY to $98.7 million in FY2024
- H2 2024 revenue increased 100.1% YoY to $55.3 million
- Client base expanded significantly with 140 new clients in 2024
- Stockholders' equity increased 82.2% to $26.2 million
- Working capital improved to $16.2 million from $4.2 million in 2023
- Reported gross loss of $0.1 million in FY2024 vs $7.5 million profit in FY2023
- Net loss increased to $10.6 million from $2.0 million in FY2023
- Intensified competition leading to price cutting and margin compression
- Cash position remains low at $1.0 million despite improvement
- Note payable amount of $5.2 million on balance sheet
Insights
AEHL shows strong revenue growth but concerning profitability with gross losses and consecutive reverse stock splits indicating significant financial challenges.
Antelope Enterprise's 2024 financial results reveal concerning profitability issues despite impressive topline growth. While revenue increased
Most alarming is the shift from a
The balance sheet presents mixed signals. Positive indicators include doubled cash reserves to
Particularly concerning are the two dramatic reverse stock splits implemented within seven months - a 1-for-10 split in September 2024 followed by a 1-for-40 split in April 2025. These corporate actions, which cumulatively reduced share count by a factor of 400, typically reflect significant challenges in maintaining share price thresholds.
While the client expansion strategy has successfully diversified their customer base from 116 to 256 clients, the fundamental question remains whether sacrificing margins for growth is sustainable in China's increasingly competitive livestreaming ecommerce market.
AEHL's aggressive customer acquisition strategy has doubled revenue but created unsustainable margins in China's hypercompetitive livestreaming market.
Antelope Enterprise's KylinCloud subsidiary has made a strategic choice to prioritize market share over profitability in China's hypercompetitive livestreaming ecommerce sector. This approach delivered strong client acquisition results - growing from approximately 116 to 256 clients year-over-year - but at the significant cost of margin erosion.
The company explicitly acknowledges the challenging competitive landscape, noting "rapid growth of the livestreaming ecommerce sector in China which has fueled intensified competition, and which has resulted in price cutting across the sector that compressed margins." Their response has been to deliberately offer lower prices to establish deeper customer relationships, betting they can later monetize through value-added services.
This strategy resembles the classic "land and expand" playbook seen in many technology markets, but execution risks are substantial. KylinCloud's value proposition centers on matching consumer brands with appropriate influencers and hosts, alongside operational support, content planning, and data analysis. However, these services are increasingly becoming commoditized in China's maturing livestreaming ecosystem.
The partnership with Douyin (China's TikTok) represents a logical channel for client acquisition, though performance metrics from this relationship remain unspecified. While the livestreaming ecommerce sector continues growing in China, AEHL's financial results suggest that growth is coming at the expense of industry profitability.
Without successfully differentiating services in ways that command premium pricing, the current strategy of volume over margins risks creating a larger but perpetually unprofitable enterprise. The gross margin deterioration demonstrates the substantial challenges in this competitive landscape.
AEHL Second Half Revenue Increased by
NEW YORK, May 01, 2025 (GLOBE NEWSWIRE) -- Antelope Enterprise Holdings Limited (NASDAQ Capital Market: AEHL) (“Antelope Enterprise”, “AEHL” or the “Company”), which operates KylinCloud, a livestreaming ecommerce business in China, today announced its financial results for the second half and fiscal year ended December 31, 2024.
Fiscal Year 2024 Summary
- Revenue was
$98.7 million , an increase of37% as compared to$72.1 million for fiscal year 2023. - Gross loss was
$0.1 million as compared to gross profit of$7.5 million for fiscal 2023. - Net loss was
$10.6 million as compared to a net loss of$2.0 million for fiscal 2023; the net loss for fiscal 2023 included a$10.4 million gain on the sale of the Company’s ceramic tile business.
Tingting Zhang, Chief Executive Officer of Antelope Enterprise, commented, “We are pleased to achieve
“Our majority-owned Kylin Cloud subsidiary provides one-stop turnkey livestreaming broadcasting solutions to consumer brand companies by matching consumer brand products with brand influencers. We believe that Kylin Cloud has the resources, infrastructure and experience to achieve sustained growth in this growth sector. As digital purchasing continues to grow, we offer a formidable value proposition for consumers as we bring great products at great prices right to their fingertips.”
“We plan to grow and deepen our relationships with our customers through customized support and by providing value-added services. Although there is increased competition in the livestreaming ecommerce sector which has resulted in price pressures, we anticipate that our mid-tier customer acquisition strategy will be sustainable over time as it will result in a more diversified and service-driven customer base. We believe we have built a leading-edge technology platform and that we will create long-term value for all of our stakeholders,” concluded CEO Tingting Zhang.
Six Months Results Ended December 31, 2024
Revenue for the six months ended December 31, 2024 was
Gross loss for the six months ended December 31, 2024 was
Other income for the six months ended December 31, 2024 was
Selling and distribution expenses for the six months ended December 31, 2024 were reclassified in alignment with the
Administrative expenses for the six months ended December 31, 2024 were
Net loss from continuing operations for the six months ended December 31, 2024 was
Loss per basic share and fully diluted share from continuing operations for the six months ended December 31, 2024 was
Note About Six Months Results
The financial results for the six months ended December 31, 2024 presented in this release are unaudited. It includes calculations or figures that have been prepared internally by Management. The Company's independent registered public accounting firm has not reviewed or audited, and does not express an opinion with respect to the six months results. There can be no assurance that the Company’s actual results for the periods presented herein do not differ from the six months financial results presented herein, and such changes could be material. These financial results should not be viewed as a substitute for full financial statements prepared in accordance with International Financial Reporting Standards (IFRS) and are not necessarily indicative of the results to be achieved for any future periods. The six months financial information could be impacted by the effects of the Company’s financial closing procedures, final adjustments, and other developments.
Full Year 2024 Financial Results
Revenue for the full year ended December 31, 2024 was
Financial Condition
As of December 31, 2024, the Company had
Business Outlook
The Company operates a livestreaming ecommerce business through its KylinCloud subsidiary. Kylin Cloud’s platform strategically matches appropriate hosts and influencers to the products of consumer brand companies which results in increased sales for consumer brand companies. For the second six months and the full year 2024, Kylin Cloud generated substantially all of the Company’s total revenue.
The Company believes its livestreaming ecommerce business is sustainable since livestreaming can offer consumer brand companies a new distribution channel, a potentially large audience and creative content. In addition, the Company believes that livestreaming ecommerce is an important growth engine for consumer good brands as it leverages the content of livestreaming to boost customer engagement and sales as it combines instant purchasing of a featured product and audience participation.
In the current period, Kylin Cloud continued its strategy of acquiring a larger number of mid-tier clients to mitigate the risk associated with an over-concentration of major clients. Since some of these new clients are still in the beginning stages of collaboration, and as their business volume has just started to grow, it will take time for the new mid-tier clients to develop and increase their sales volume. For fiscal 2024, Kylin Cloud had business engagements with more than 256 clients, which represented an increase of 140 clients compared to the same period in 2023.
To counter the currently competitive environment, Kylin Cloud is offering customers low prices with the goal to establish deep relationships with its customers. It is also intent upon creating competitive barriers by continuously improving its diversified value-added services. These integrated services include livestreaming host matching, content planning and scripting, operational support, traffic acquisition and support, product selection and supply chain support, training and incubation, data analysis and brand marketing. Kylin Cloud also plans to strengthen its cooperation with public domain carriers such as Douyin (the mainland Chinese counterpart of TikTok), to promote its business to potential clients.
To update the Company’s power generation business, for fiscal 2024, it progressed slower than expected as it has taken more time than expected for the Company to procure, install and operate energy equipment.
This business outlook reflects the Company’s current and preliminary views and is based on the information currently available to us, which are subject to change, and is subject to risks and uncertainties, as well as risks and uncertainties identified in the Company’s public filings.
About Antelope Enterprise Holdings Limited
Antelope Enterprise Holdings Limited (“Antelope Enterprise”, “AEHL” or the “Company”) engages holds a
Safe Harbor Statement
Certain of the statements made in this press release are “forward-looking statements” within the meaning and protections of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements in this press release include, without limitation, the continued stable macroeconomic environment in the PRC, the consumer and technology sectors continuing to exhibit sound long-term fundamentals, and our ability to continue to grow our business management, information system consulting, and online social commerce and live streaming business. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “could,” “intend,” “target” and other similar words and expressions of the future.
All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 20-F for the year ended December 31, 2024 and otherwise in our SEC reports and filings. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC’s Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.
Contact Information: | |
Antelope Enterprise Holdings Limited | Precept Investor Relations LLC |
Xiaoying Song, Chief Financial Officer | David Rudnick, Account Manager |
Email: info@aehltd.com | Email: david.rudnick@preceptir.com |
Phone: +1 646-694-8538 | |
-- FINANCIAL TABLES FOLLOW –
ANTELOPE ENTERPRISE HOLDINGS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||||||
As of December 31, 2024 | As of December 31, 2023 | ||||||||
USD’000 | USD’000 | ||||||||
ASSETS AND LIABILITIES | |||||||||
NONCURRENT ASSETS | |||||||||
Property and equipment, net | 4,138 | 161 | |||||||
Intangible assets, net | - | 1 | |||||||
Right-of-use assets, net | 1,326 | - | |||||||
Security deposit | 198 | - | |||||||
Loan receivable | - | 5,181 | |||||||
Note Receivable | 5,435 | 6,949 | |||||||
Total noncurrent assets | $ | 11,097 | 12,292 | ||||||
CURRENT ASSETS | |||||||||
Other receivables and prepayments | 6,989 | 2,871 | |||||||
Available-for-sale financial assets | - | 97 | |||||||
Loan receivable | 18,873 | - | |||||||
Due from related parties | - | 1,316 | |||||||
Cash and bank balances | 1,047 | 538 | |||||||
Total current assets | $ | 26,909 | 4,822 | ||||||
Total assets | $ | 38,006 | 17,114 | ||||||
CURRENT LIABILITIES | |||||||||
Trade payables | 831 | - | |||||||
Accrued liabilities and other payables | 1,128 | 216 | |||||||
Note payable | 5,187 | 1,070 | |||||||
Unearned revenue | 2,612 | 27 | |||||||
Amounts owed to related parties | 272 | 78 | |||||||
Lease liabilities | 348 | - | |||||||
Taxes payable | 315 | 281 | |||||||
Total current liabilities | $ | 10,693 | 1,672 | ||||||
NET CURRENT ASSETS | 16,216 | 3,150 | |||||||
NONCURRENT LIABILITIES | |||||||||
Lease liabilities | 1,072 | - | |||||||
Note payable | - | 1,041 | |||||||
Total noncurrent liabilities | $ | 1,072 | 1,041 | ||||||
Total liabilities | 11,765 | 2,713 | |||||||
NET ASSETS | 26,241 | 14,401 | |||||||
EQUITY | |||||||||
Reserves | 25,553 | 13,621 | |||||||
Noncontrolling interest | 688 | 780 | |||||||
Total equity | $ | 26,241 | 14,401 | ||||||
ANTELOPE ENTERPRISE HOLDINGS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||||||||
YEARS ENDED DECEMBER 31, | |||||||||||
2024 | 2023 | 2022 | |||||||||
USD’000 | USD’000 | USD’000 | |||||||||
Net sales | $ | 98,773 | $ | 72,102 | $ | 42,554 | |||||
Cost of goods sold | 98,899 | 64,609 | 38,406 | ||||||||
Gross (loss) profit | (126 | ) | 7,493 | 4,148 | |||||||
Other income | 2,102 | 526 | 441 | ||||||||
Fair value unrealized gain of unlisted financial assets | - | - | 19 | ||||||||
Selling and distribution expenses | (548 | ) | (7,399 | ) | (2,434 | ) | |||||
Administrative expenses | (10,755 | ) | (12,576 | ) | (3,382 | ) | |||||
Bad debt reversal | - | - | 409 | ||||||||
Finance costs | (1,240 | ) | (138 | ) | (4 | ) | |||||
Other expenses | (9 | ) | (170 | ) | (6 | ) | |||||
Loss before taxation | (10,576 | ) | (12,264 | ) | (809 | ) | |||||
Income tax expense | 11 | 12 | 31 | ||||||||
Net loss for the period from continuing operations | (10,587 | ) | (12,276 | ) | (840 | ) | |||||
Discontinued operations | |||||||||||
Gain on disposal of discontinued operations | - | 10,430 | - | ||||||||
Loss from discontinued operations | - | (196 | ) | (7,132 | ) | ||||||
Net loss | (10,587 | ) | (2,042 | ) | (7,972 | ) | |||||
Net income (loss) attributable to : | |||||||||||
Equity holders of the Company | (10,544 | ) | (2,025 | ) | (8,607 | ) | |||||
Non-controlling interest | (43 | ) | (17 | ) | 635 | ||||||
Net loss | (10,587 | ) | (2,042 | ) | (7,972 | ) | |||||
Net income (loss) attributable to the equity holders of the Company arising from: | |||||||||||
Continuing operations | (10,544 | ) | (12,258 | ) | (1,475 | ) | |||||
Discontinued operations | - | 10,233 | (7,132 | ) | |||||||
Other comprehensive income (loss) | |||||||||||
Exchange differences on translation of financial statements of foreign operations | (348 | ) | (260 | ) | 29 | ||||||
Exchange differences on translation of financial statements of foreign operations - non-controlling interest | (49 | ) | - | - | |||||||
Total comprehensive loss | (10,984 | ) | (2,302 | ) | (7,943 | ) | |||||
Total comprehensive income (loss) attributable to: | |||||||||||
Equity holders of the Company | (10,892 | ) | (2,285 | ) | (8,578 | ) | |||||
Non-controlling interest | (92 | ) | (17 | ) | 635 | ||||||
Total comprehensive income (loss) | (10,984 | ) | (2,302 | ) | (7,943 | ) | |||||
Total comprehensive loss arising from: | |||||||||||
Continuing operations | (10,984 | ) | (12,535 | ) | (811 | ) | |||||
Discontinued operations | - | 10,233 | (7,132 | ) | |||||||
Income (loss) per share attributable to the equity holders of the Company* | |||||||||||
Basic (USD) | |||||||||||
— from continuing operations | (31.81 | ) | (220.84 | ) | (70.50 | ) | |||||
— from discontinued operations | - | 184.36 | (340.89 | ) | |||||||
Diluted (USD) | |||||||||||
— from continuing operations** | (31.81 | ) | (220.84 | ) | (70.50 | ) | |||||
— from discontinued operations | - | 158.06 | (340.89 | ) |
* | Reflects the 1-for-40 reverse split effective on April 3, 2025 | |
** | Earnings per share for basic and diluted weighted average shares outstanding from continuing operations are the same due to anti-dilutive feature resulting from the net loss from continuing operations for the year | |
ANTELOPE ENTERPRISE HOLDINGS LIMITED AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||
Years Ended December 31, | ||||||||||||||
2024 | 2023 | 2022 | ||||||||||||
Notes | USD’000 | USD’000 | USD’000 | |||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||
Loss before taxation | $ | (10,576 | ) | $ | (1,834 | ) | $ | (809 | ) | |||||
Adjustments for | ||||||||||||||
Operating lease charge | 235 | - | 72 | |||||||||||
Depreciation of property, plant and equipment | 178 | 51 | 38 | |||||||||||
Fair value gain on unlisted financial assets | - | - | (19 | ) | ||||||||||
Gain on disposal of subsidiaries | - | (10,430 | ) | - | ||||||||||
Loan forgiveness by related party | - | (164 | ) | - | ||||||||||
Loan on disposal of PPE | 48 | - | - | |||||||||||
Loss on convertible note conversion | 488 | 179 | - | |||||||||||
Interest expense on convertible note | 157 | - | - | |||||||||||
Bad debt reversal | - | - | (409 | ) | ||||||||||
Standstill fee on note payable | 185 | 96 | - | |||||||||||
Share based compensation | 5,991 | 6,985 | 324 | |||||||||||
Interest expense on lease liabilities | 147 | - | 4 | |||||||||||
Amortization of OID of convertible note | 44 | 63 | 2 | |||||||||||
Operating cash flows before working capital changes | (3,103 | ) | (5,054 | ) | (797 | ) | ||||||||
Decrease in trade receivables | - | - | 638 | |||||||||||
Increase in other receivables and prepayments | (4,317 | ) | (172 | ) | (133 | ) | ||||||||
Increase in loan receivable | (12,377 | ) | (5,193 | ) | - | |||||||||
Increase (decrease) in trade payables | 831 | (435 | ) | 69 | ||||||||||
Increase (decrease) in unearned revenue | 2,585 | 27 | (2,311 | ) | ||||||||||
Increase (decrease) in taxes payable | 26 | 228 | (142 | ) | ||||||||||
Increase (decrease) in accrued liabilities and other payables | 875 | 103 | (312 | ) | ||||||||||
Cash used in operations | (15,480 | ) | (10,496 | ) | (2,988 | ) | ||||||||
Interest paid | - | - | - | |||||||||||
Income tax paid | (3 | ) | (20 | ) | (48 | ) | ||||||||
Net cash (used in) generated from operating activities from discontinued operations | - | 1,994 | 740 | |||||||||||
Net cash used in operating activities | (15,483 | ) | (8,522 | ) | (2,296 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||||
Acquisition of fixed assets | (4,202 | ) | (71 | ) | (3 | ) | ||||||||
Acquisition of intangible assets | - | - | (1 | ) | ||||||||||
Decrease in notes receivable | 1,514 | 1,3283 | - | |||||||||||
Decrease (increase) in available-for-sale financial asset | 99 | 1,105 | (1,247 | ) | ||||||||||
Decrease (increase) in restricted cash | - | 292 | (307 | ) | ||||||||||
Cash disposed as a result of disposal of subsidiaries | - | (36 | ) | - | ||||||||||
Net cash used in investing activities from discontinued operations | - | - | - | |||||||||||
Net cash (used in) generated from investing activities | (2,589 | ) | 2,618 | (1,558 | ) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||
Payment for lease liabilities | (250 | ) | - | (53 | ) | |||||||||
Insurance of share capital for equity financing | 12,986 | 8,322 | 851 | |||||||||||
Warrants exercised | 1,228 | - | - | |||||||||||
Capital contribution from noncontrolling interest | - | - | 364 | |||||||||||
Proceeds from promissory note | 5,620 | 1,003 | 1,302 | |||||||||||
Repayment of promissory note | (800 | ) | - | - | ||||||||||
Due from related parties | - | (1,320 | ) | - | ||||||||||
Advance from related parties | 194 | 60 | - | |||||||||||
Net cash used in financing activities from discontinued operations | - | (2,020 | ) | (2,126 | ) | |||||||||
Net cash generated from financing activities | 18,978 | 6,045 | 338 | |||||||||||
NET INCREASE (DECREASE) IN CASH AND BANK BALANCES | 906 | 141 | (3,516 | ) | ||||||||||
CASH AND BANK BALANCES, BEGINNING OF YEAR | 538 | 615 | 4,375 | |||||||||||
EFFECT OF FOREIGN EXCHANGE RATE DIFFERENCES | (397 | ) | (218 | ) | (244 | ) | ||||||||
CASH AND BANK BALANCES, END OF YEAR | $ | 1,047 | $ | 538 | $ | 615 | ||||||||
The accompanying notes in the Company’s Form 20-F for the year 2024 as filed with the SEC are an integral part of these consolidated financial statements.
Source: Antelope Enterprise Holdings, Ltd.
