Baiya International Group Inc. Announces First Half of Fiscal Year 2025 Financial Results
Baiya International Group (NASDAQ:BIYA), a cloud-based HR technology company, reported mixed financial results for H1 2025. Net revenues increased 6.9% to $7.3 million, with gross profit growing 49.2% to $0.7 million. However, the company recorded a significant net loss of $4.7 million, compared to $0.06 million in the same period last year.
The company's entrusted recruitment service saw substantial growth of 833.5% to $0.4 million, while project outsourcing revenue grew 2.2% to $6.9 million. Gross margin improved to 10.0% from 7.2%. Operating expenses surged 985% to $5.5 million, primarily due to increased professional fees, stock compensation, and legal expenses. Cash position decreased to $0.9 million from $1.7 million as of December 31, 2024.
Baiya International Group (NASDAQ:BIYA), un’azienda di tecnologia HR basata sul cloud, ha riportato risultati finanziari misti per la prima metà del 2025. Le entrate nette sono aumentate del 6,9% a 7,3 milioni di dollari, con il margine lordo che è cresciuto del 49,2% a 0,7 milioni di dollari. Tuttavia, l’azienda ha registrato una perdita netta significativa di 4,7 milioni di dollari, rispetto a 0,06 milioni nello stesso periodo dell’anno precedente.
Il servizio di reclutamento affidato dall’azienda ha registrato una crescita sostanziale dell’833,5% a 0,4 milioni di dollari, mentre i ricavi da outsourcing di progetti sono aumentati del 2,2% a 6,9 milioni di dollari. Il margine lordo è migliorato al 10,0% dal 7,2%. Le spese operative sono salite del 985% a 5,5 milioni di dollari, principalmente a causa di maggiori oneri professionali, compensi azionari e spese legali. La posizione di liquidità è scesa a 0,9 milioni di dollari da 1,7 milioni al 31 dicembre 2024.
Baiya International Group (NASDAQ:BIYA), una empresa de tecnología de RR. HH. en la nube, informó resultados financieros mixtos para la primera mitad de 2025. Los ingresos netos aumentaron un 6,9% hasta 7,3 millones de dólares, con un margen bruto que creció un 49,2% hasta 0,7 millones de dólares. Sin embargo, la empresa registró una pérdida neta significativa de 4,7 millones de dólares, frente a 0,06 millones en el mismo periodo del año anterior.
El servicio de reclutamiento externalizado por la empresa mostró un crecimiento sustancial del 833,5% hasta 0,4 millones de dólares, mientras que los ingresos por externalización de proyectos crecieron un 2,2% hasta 6,9 millones de dólares. El margen bruto mejoró al 10,0% desde 7,2%. Los gastos operativos se dispararon un 985% hasta 5,5 millones de dólares, principalmente debido a mayores honorarios profesionales, compensación en acciones y gastos legales. La posición de caja disminuyó a 0,9 millones de dólares desde 1,7 millones a 31 de diciembre de 2024.
Baiya International Group (NASDAQ:BIYA), 클라우드 기반 인사(HR) 기술 기업은 2025년 상반기에 혼합 재무 실적을 발표했습니다. 순매출은 6.9% 증가해 730만 달러를 기록했고, 총이익은 49.2% 증가한 70만 달러를 달성했습니다. 그러나 회사는 전년 동기 대비 470만 달러의 순손실을 기록했습니다. 회사가 위탁한 채용 서비스는 833.5% 증가한 40만 달러로 substantial한 성장을 보였고, 프로젝트 아웃소싱 매출은 2.2% 증가해 690만 달러로 상승했습니다. 총이익률은 7.2%에서 10.0%로 개선되었습니다. 영업비용은 985% 급증한 550만 달러로 증가했으며, 이는 주로 전문 수수료, 주가 보상 및 법적 비용 증가 때문입니다. 현금 보유는 2024년 12월 31일의 170만 달러에서 90만 달러로 감소했습니다.
Baiya International Group (NASDAQ:BIYA), une entreprise de technologie RH basée sur le cloud, a publié des résultats financiers mitigés pour le premier semestre 2025. Les revenus nets ont augmenté de 6,9% pour atteindre 7,3 millions de dollars, tandis que la marge brute a progressé de 49,2% pour atteindre 0,7 million de dollars. Cependant, l’entreprise a enregistré une perte nette importante de 4,7 millions de dollars, contre 0,06 million au cours de la même période l’an passé.
Le service de recrutement externalisé par l’entreprise a connu une croissance substantielle de 833,5% à 0,4 million de dollars, tandis que les revenus d’externalisation de projets ont augmenté de 2,2% pour atteindre 6,9 millions de dollars. La marge brute s’est améliorée à 10,0% contre 7,2%. Les dépenses opérationnelles ont explosé de 985% pour atteindre 5,5 millions de dollars, principalement en raison de frais professionnels accrus, d’une compensation en actions et de frais juridiques. La position de trésorerie a diminué à 0,9 million de dollars contre 1,7 million au 31 décembre 2024.
Baiya International Group (NASDAQ:BIYA), ein cloud-basiertes HR-Technologieunternehmen, meldete gemischte Finanzergebnisse für das erste Halbjahr 2025. Der Nettoumsatz stieg um 6,9% auf 7,3 Millionen Dollar, während der Bruttogewinn um 49,2% auf 0,7 Millionen Dollar wuchs. Allerdings verzeichnete das Unternehmen einen signifikanten Nettverlust von 4,7 Millionen Dollar, verglichen mit 0,06 Millionen im gleichen Zeitraum des Vorjahres.
Der vom Unternehmen beauftragte Rekrutierungsservice verzeichnete ein erhebliches Wachstum von 833,5% auf 0,4 Millionen Dollar, während der Outsourcing-Umsatz für Projekte um 2,2% auf 6,9 Millionen Dollar zunahm. Die Bruttomarge verbesserte sich von 7,2% auf 10,0%. Die Betriebsausgaben stiegen um 985% auf 5,5 Millionen Dollar, hauptsächlich aufgrund höherer Professional Fees, Aktienkompensation und Rechtskosten. Die Cash-Position fiel von 1,7 Millionen auf 0,9 Millionen Dollar zum 31. Dezember 2024.
مجموعة بايا الدولية (بورصة ناسداك: BIYA)، شركة تكنولوجيا الموارد البشرية القائمة على السحابة، أعلنت عن نتائج مالية مختلطة للنصف الأول من 2025. ارتفعت الإيرادات الصافية 6.9% لتصل إلى 7.3 مليون دولار، كما نمت الهامش الإجمالي بـ 49.2% ليصل إلى 0.7 مليون دولار. ومع ذلك، سجلت الشركة خسارة صافية كبيرة قدرها 4.7 مليون دولار مقارنة بـ 0.06 مليون دولار في الفترة المماثلة من العام الماضي.
شهدت خدمة التوظيف الموكلة من الشركة نمواً كبيراً بلغ 833.5% ليصل إلى 0.4 مليون دولار، بينما ارتفعت إيرادات الاستعانة بمصادر خارجية للمشروعات 2.2% لتصل إلى 6.9 مليون دولار. تحسن الهامش الإجمالي إلى 10.0% من 7.2%. ارتفعت المصروفات التشغيلية بشكل حاد 985% لتصل إلى 5.5 مليون دولار، ويرجع ذلك بشكل رئيسي إلى زيادة الرسوم المهنية، والتعويض بالأسهم، والمصاريف القانونية. تقلصت السيولة النقدية إلى 0.9 مليون دولار من 1.7 مليون دولار كما في 31 ديسمبر 2024.
百雅国际集团(NASDAQ:BIYA),一家基于云的 HR 技术公司,公布了 2025 年上半年的混合财务业绩。净收入增长 6.9%,达到了 730 万美元,毛利增长 49.2%,达到 70 万美元。然而,公司记录了显著的净亏损 470 万美元,相比去年同期的 6 万美元。公司受托招聘服务实现了 833.5% 的显著增长,达到 40 万美元,而项目外包收入增长了 2.2%,达到 690 万美元。毛利率从 7.2% 提升至 10.0%。经营费用激增 985%,达到 550 万美元,主要由于专业费用、股票补偿和法律费用上升。现金余额从 2024 年 12 月 31 日的 170 万美元 减少到 90 万美元。
- Net revenues increased 6.9% to $7.3 million year-over-year
- Gross profit grew 49.2% to $0.7 million with margin expansion to 10.0%
- Entrusted recruitment service revenue surged 833.5% to $0.4 million
- Project outsourcing service revenue increased 2.2% to $6.9 million
- Secured $6.0 million in financing activities during H1 2025
- Net loss significantly widened to $4.7 million from $0.06 million year-over-year
- Operating expenses surged 985% to $5.5 million
- Cash position declined to $0.9 million from $1.7 million in December 2024
- Net cash used in operating activities was $6.4 million compared to $0.1 million provided last year
- Basic and diluted loss per share increased to $0.385 from $0.006
Insights
BIYA reports mixed H1 2025 results with revenue growth of 6.9% but a significant net loss increase to $4.7 million amid heavy operational investments.
Baiya International Group's first-half fiscal 2025 results present a complex financial picture with both positive and concerning indicators. Revenue grew
However, these improvements are overshadowed by alarming expenditure growth. Operating expenses ballooned by
The cash position has weakened considerably, declining from
Ms. Siyu Yang, Chief Executive Officer of BIYA, commented, "We are pleased to report a
Ms. Yang continued, "In line with our long-term strategy, we will continue to enhance the Gongwuyuan Platform to strengthen our SaaS-enabled HR technology solutions and better serve the flexible employment marketplace. At the same time, we are broadening our growth trajectory through strategic initiatives such as our proposed acquisition of STARFISH TECHNOLOGY-FZE and the integration of its UpTop.Meme platform, which could position BIYA to participate in the global wave of digital finance and innovation. Looking ahead, we will remain focused on deepening client relationships, advancing platform development, and exploring new growth opportunities, with the goal of delivering value to our shareholders."
First Half of Fiscal Year 2025 Financial Summary
- Net revenues were
for the first half of fiscal year 2025, an increase of$7.3 million 6.9% from for the same period last year.$6.8 million - Gross profit was
for the first half of fiscal year 2025, an increase of$0.7 million 49.2% from for the same period last year.$0.5 million - Gross margin was
10.0% for the first half of fiscal year 2025, increased from7.2% for the same period last year. - Net loss was
for the first half of fiscal year 2025, compared to$4.7 million for the same period last year.$0.06 million - Basic and diluted net loss per common share were
for the first half of fiscal year 2025, compared to$0.38 5 for the same period last year.$0.00 6
First Half of Fiscal Year 2025 Financial Results
Net Revenues
Net revenues were
- Revenue from entrusted recruitment service was
for the first half of fiscal year 2025, an increase of$0.4 million 833.5% from for the same period last year. The increase was primarily attributed to$0.04 million China's economy's gradually recovery, and accordingly, the Company's entrusted recruitment services started to gradually bounce back due to increased labor demand. - Revenue from project outsourcing service was
for the first half of fiscal year 2025, an increase of$6.9 million 2.2% from for the same period last year. The increase was primarily due to the outsourcing revenues from the Company's major customers,$6.8 million increase from Zhaoqing Branch of China Postal Group Limited,$0.8 million increased from Songjia Precision Technology (Dongguan) Co., Ltd. and$0.2 million increased from China Postal Express & Logistics Co., Ltd., which was partly offset by$0.2 million decreased from Zhongshan Branch of China Postal Group Limited.$1.0 million - The Company did not generate revenue from other services for the first half of fiscal year 2025. Revenue from other services was
for the same period last year.$2,089
Cost of Revenues
Total cost of revenue was
Gross Profit and Gross Margin
Gross profit was
Gross margin was
Operating Expenses
Total operating expenses were
- Selling expenses were
for the first half of fiscal year 2025, an increase of$360,797 929.6% from for the same period last year. The increase was primarily due to the$35,042 increase in advertising and promotion expense and$260,533 increase in meal and entertainment expense, which was partly offset by$67,690 decrease in travel expenses.$4,344 - General and administrative expenses were
for the first half of fiscal year 2025, an increase of 1,$5.0 million 433.4% from for the same period last year. The increase was mainly due to increased professional fee by$0.3 million , increased telecom service expense by$1.9 million , increased HR service fee by$0.2 million , increased stock compensation expenses by$0.1 million , increased legal expenses by$1.7 million increased audit fee by$0.5 million , increased travel expense by$0.1 million and increased payroll expense by$0.1 million .$14,455 - Research and development expenses were
for the first half of fiscal year 2025, a decrease of$0.08 million 46.1% from for the same period last year.$0.1 million
Net Loss
Net loss was
Basic and Diluted Net Loss per Common Share
Basic and diluted net loss per common share were
Financial Condition
As of June 30, 2025, the Company had cash of
Net cash used in operating activities for the first half of fiscal year 2025 was
Net cash used in investing activities for the first half of fiscal year 2025 was
Net cash provided by financing activities for the first half of fiscal year 2025 was
About Baiya International Group Inc. ("Baiya")
Baiya has evolved from a job matching service provider into a cloud-based internet platform to provide one-stop crowdsourcing recruitment and SaaS-enabled HR solutions on the Gongwuyuan Platform to supplement its offline job matching services and started to position itself as a SaaS-enabled HR technology company by introducing its Gongwuyuan Platform in the flexible employment marketplace. Baiya has been and will continue to strategically develop and improve the Gongwuyuan Platform with product features that work together with its traditional offline service model to improve the job matching and HR related services in the flexible employment marketplace. For more information, please visit the Company's website: https://www.baiyainc.com/investors-overview.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements in this announcement are "forward-looking statements" as defined under the federal securities laws, including, but not limited to, statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and other statements that are other than statements of historical facts. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company's current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Forward-looking statements can be identified by terms such as "believe", "plan", "expect", "intend", "should", "seek", "estimate", "will", "aim" and "anticipate", or other similar expressions in this press release. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company's registration statement and other filings with the United States Securities and Exchange Commission ("SEC").
For further information, please contact:
Baiya International Group Inc.
Investor Relations Department
Phone: +86 0769-88785888
Email: info@biyainc.com
Investor Relations Inquiries:
Ascent Investor Relations LLC
Tina Xiao
Phone: +1-646-932-7242
Email: investors@ascent-ir.com
BAIYA INTERNATIONAL GROUP INC. |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(Expressed in U.S. Dollars, except for the number of shares) |
|||||||
|
|||||||
|
|
As of |
|
|
As of |
||
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
CURRENT ASSETS |
|
|
|
|
|
||
Cash |
|
$ |
909,699 |
|
|
$ |
1,668,291 |
Accounts receivable, net |
|
|
2,035,232 |
|
|
|
1,648,073 |
Advance to suppliers, net |
|
|
42,233 |
|
|
|
- |
Due from related parties |
|
|
1,922,295 |
|
|
|
40,549 |
Deferred IPO costs |
|
|
- |
|
|
|
889,160 |
Prepaid expense and other current assets, net |
|
|
21,443,545 |
|
|
|
177,325 |
Loan receivable from third party - current |
|
|
97,720 |
|
|
|
- |
|
|
|
|
|
|
|
|
Total current assets |
|
|
26,450,724 |
|
|
|
4,423,398 |
|
|
|
|
|
|
|
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
Property and equipment, net |
|
|
1,908 |
|
|
|
1,872 |
Right-of-use asset, net |
|
|
80,156 |
|
|
|
49,356 |
Loan receivable from third parties, non-current |
|
|
703,491 |
|
|
|
443,787 |
Other non-current assets |
|
|
- |
|
|
|
33,017 |
Total noncurrent assets |
|
|
785,555 |
|
|
|
528,032 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
27,236,279 |
|
|
$ |
4,951,430 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,046,618 |
|
|
$ |
1,662,594 |
Loan payable to third parties |
|
|
132,620 |
|
|
|
164,399 |
Advance from customers |
|
|
149,709 |
|
|
|
29,675 |
Accrued liabilities and other payables |
|
|
1,924,468 |
|
|
|
2,057,865 |
Taxes payable |
|
|
256,553 |
|
|
|
146,239 |
Due to related parties |
|
|
127,673 |
|
|
|
170,855 |
Lease liabilities |
|
|
72,246 |
|
|
|
8,422 |
Loan payables, current |
|
|
28,639 |
|
|
|
117,345 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,738,526 |
|
|
|
4,357,394 |
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
Lease liabilities |
|
|
9,187 |
|
|
|
43,972 |
Loan payable to third parties, non-current |
|
|
- |
|
|
|
- |
Loan payables, non-current |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
|
9,187 |
|
|
|
43,972 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
|
|
4,747,713 |
|
|
|
4,401,366 |
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDER'S EQUITY |
|
|
|
|
|
|
|
Preferred shares, par value |
|
|
- |
|
|
|
- |
Class A Common shares, par value |
|
|
1,999 |
|
|
|
1,000 |
Class B Common shares, par value |
|
|
160 |
|
|
|
- |
Additional paid-in capital |
|
|
28,447,180 |
|
|
|
1,796,285 |
Statutory Reserve |
|
|
380,901 |
|
|
|
380,901 |
Accumulated other comprehensive loss |
|
|
(203,635) |
|
|
|
(221,139) |
Accumulated deficit |
|
|
(6,214,056) |
|
|
|
(1,456,778) |
|
|
|
|
|
|
|
|
Total Company shareholders' equity |
|
|
22,412,549 |
|
|
|
500,269 |
|
|
|
|
|
|
|
|
Non-controlling interest |
|
|
76,017 |
|
|
|
49,795 |
|
|
|
|
|
|
|
|
Total shareholders' equity |
|
|
22,488,566 |
|
|
|
550,064 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
|
$ |
27,236,279 |
|
|
$ |
4,951,430 |
BAIYA INTERNATIONAL GROUP INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS |
|||||||
(Expressed in U.S. Dollars, except for the number of shares) |
|||||||
(Unaudited) |
|||||||
|
|||||||
|
|
For the Six Months |
|||||
|
|
2025 |
|
|
2024 |
||
|
|
|
|
|
|
||
Net revenues |
|
$ |
7,261,545 |
|
|
$ |
6,791,902 |
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
6,535,524 |
|
|
|
6,305,256 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
726,021 |
|
|
|
486,646 |
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
Selling expenses |
|
|
360,797 |
|
|
|
35,042 |
General and administrative expenses |
|
|
5,015,210 |
|
|
|
327,064 |
Research and development expenses |
|
|
75,605 |
|
|
|
140,333 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
5,451,612 |
|
|
|
502,439 |
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(4,725,591) |
|
|
|
(15,793) |
|
|
|
|
|
|
|
|
Other income (expenses) |
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
4,502 |
|
|
|
(24,268) |
Other income (expenses), net |
|
|
5,156 |
|
|
|
(8,885) |
|
|
|
|
|
|
|
|
Other income (expenses), net |
|
|
9,658 |
|
|
|
(33,153) |
|
|
|
|
|
|
|
|
Loss before income tax |
|
|
(4,715,933) |
|
|
|
(48,946) |
|
|
|
|
|
|
|
|
Less: income tax expense |
|
|
19,769 |
|
|
|
12,807 |
|
|
|
|
|
|
|
|
Net loss |
|
|
(4,735,702) |
|
|
|
(61,753) |
|
|
|
|
|
|
|
|
Less: net income / (loss) attributable to non-controlling interests |
|
|
21,576 |
|
|
|
(2,187) |
|
|
|
|
|
|
|
|
Net loss attributable to common shareholders of Baiya International Group Inc. |
|
$ |
(4,757,278) |
|
|
$ |
(59,566) |
|
|
|
|
|
|
|
|
Comprehensive income / (loss) |
|
|
|
|
|
|
|
Other comprehensive loss |
|
|
|
|
|
|
|
Foreign currency translation gain / (loss) attributable to the Company |
|
|
17,504 |
|
|
|
(14,759) |
Foreign currency translation gain / (loss) attributable to noncontrolling interest |
|
|
4,646 |
|
|
|
(846) |
Total other comprehensive income / (loss) |
|
|
22,150 |
|
|
|
(15,605) |
|
|
|
|
|
|
|
|
Comprehensive loss attributable to the Company |
|
|
(4,739,774) |
|
|
|
(74,325) |
Comprehensive income / (loss) attributable to noncontrolling interest |
|
|
26,222 |
|
|
|
(3,033) |
|
|
|
|
|
|
|
|
Total comprehensive loss |
|
|
(4,713,552) |
|
|
|
(77,358) |
|
|
|
|
|
|
|
|
Net loss per common share |
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(0.385) |
|
|
$ |
(0.006) |
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
|
|
|
|
|
|
Basic and diluted |
|
|
12,368,833 |
|
|
|
10,000,000 |
BAIYA INTERNATIONAL GROUP INC. |
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Expressed in U.S. Dollars, except for the number of shares) |
|||||||
(Unaudited) |
|||||||
|
|||||||
|
|
For the Six Months |
|||||
|
|
2025 |
|
|
2024 |
||
|
|
|
|
|
|
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,735,702) |
|
|
$ |
(61,753) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
Depreciation expense |
|
|
- |
|
|
|
442 |
Allowances for credit losses |
|
|
(26,235) |
|
|
|
- |
Amortization of operating lease right-of-use assets |
|
|
11,511 |
|
|
|
7,026 |
Stock compensation expense |
|
|
1,736,736 |
|
|
|
- |
Non-cash other income |
|
|
- |
|
|
|
(6,565) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
(351,542) |
|
|
|
1,073,828 |
Advance to suppliers, net |
|
|
(21,000) |
|
|
|
(255,274) |
Prepaid expense and other current assets |
|
|
(3,395,362) |
|
|
|
(87,503) |
Accounts payable |
|
|
348,184 |
|
|
|
(667,480) |
Advance from customers |
|
|
118,015 |
|
|
|
- |
Accrued liabilities and other payables |
|
|
(163,103) |
|
|
|
111,947 |
Taxes payable |
|
|
106,228 |
|
|
|
33,659 |
Other payables, non-current |
|
|
- |
|
|
|
(20,790) |
Lease liability |
|
|
(13,307) |
|
|
|
(5,129) |
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
|
(6,385,577) |
|
|
|
122,408 |
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Loan to third party |
|
|
(344,750) |
|
|
|
- |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(344,750) |
|
|
|
- |
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Proceeds from loans - bank |
|
|
- |
|
|
|
55,286 |
Due to related parties |
|
|
- |
|
|
|
1,715,817 |
Repayments to loans - bank |
|
|
(89,827) |
|
|
|
(489,636) |
Loan to related parties |
|
|
(1,910,636) |
|
|
|
- |
Repayment to third party loan |
|
|
(34,475) |
|
|
|
- |
Deferred IPO costs |
|
|
- |
|
|
|
(40,000) |
Net proceeds from issuance of common stock for IPO |
|
|
7,995,267 |
|
|
|
- |
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
5,960,329 |
|
|
|
1,241,467 |
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH |
|
|
11,406 |
|
|
|
(10,562) |
|
|
|
|
|
|
|
|
NET (DECREASE) INCREASE IN CASH |
|
|
(758,592) |
|
|
|
1,353,313 |
|
|
|
|
|
|
|
|
CASH, BEGINNING OF PERIOD |
|
|
1,668,291 |
|
|
|
31,973 |
|
|
|
|
|
|
|
|
CASH, END OF PERIOD |
|
$ |
909,699 |
|
|
$ |
1,385,286 |
|
|
|
|
|
|
|
|
Supplemental disclosure information of cash flow: |
|
|
|
|
|
|
|
Cash paid for income tax |
|
$ |
- |
|
|
$ |
- |
Cash paid for interest |
|
$ |
33,679 |
|
|
$ |
24,309 |
|
|
|
|
|
|
|
|
Supplemental non-cash information: |
|
|
|
|
|
|
|
Right of use assets obtained in exchange for operating lease liability |
|
$ |
71,398 |
|
|
$ |
57,642 |
View original content:https://www.prnewswire.com/news-releases/baiya-international-group-inc-announces-first-half-of-fiscal-year-2025-financial-results-302570248.html
SOURCE Baiya International Group Inc.