Parent company only condensed financial information (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
| Parent Company Only Condensed Financial Information [Abstract] |
|
| Summary of Investments Accounted for Using the Equity Method |
| (a) |
Investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investments in subsidiaries and associates |
|
|
105,158,810 |
|
|
|
101,196,485 |
|
|
|
88,408,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Detailed Information about Parent Company Condensed Statements of Comprehensive Income |
Condensed Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investment income |
|
|
38,695 |
|
|
|
8,105 |
|
|
|
2,320 |
|
| Income/(loss) from subsidiaries and VIEs |
|
|
9,761,055 |
|
|
|
1,965,510 |
|
|
|
(2,903,090 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General and administrative expenses |
|
|
(113,983 |
) |
|
|
(155,610 |
) |
|
|
(147,294 |
) |
| Credit impairment gains/(losses) |
|
|
6,972 |
|
|
|
440 |
|
|
|
(743 |
) |
| Finance costs |
|
|
(1,753,486 |
) |
|
|
(1,003,183 |
) |
|
|
(647,878 |
) |
| Other losses - net |
|
|
(161,917 |
) |
|
|
(5,638 |
) |
|
|
(172,472 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income/(loss) before income tax expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| Less: Income tax expenses |
|
|
— |
|
|
|
— |
|
|
|
(1,463 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit/(loss) for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit/(loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| Owners of the Company |
|
|
7,777,336 |
|
|
|
809,624 |
|
|
|
(3,870,620 |
) |
| Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
| -Exchange differences on translation of foreign operations |
|
|
(1,581,252 |
) |
|
|
(465,590 |
) |
|
|
(119,656 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total comprehensive income/(loss) for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total comprehensive income/(loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| Owners of the Company |
|
|
6,196,084 |
|
|
|
344,034 |
|
|
|
(3,990,276 |
) |
|
| Summary of Detailed Information about Parent Company Condensed Statements Of Financial Position |
|
Condensed Statements of Financial Position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash at bank |
|
|
1,644,302 |
|
|
|
68,371 |
|
|
|
1,475,210 |
|
| Financial assets at fair value through profit or loss |
|
|
767,636 |
|
|
|
— |
|
|
|
65,437 |
|
| Financial assets at amortized cost |
|
|
155,602 |
|
|
|
— |
|
|
|
— |
|
| Accounts and other receivables and contract assets |
|
|
1,627,343 |
|
|
|
112,614 |
|
|
|
1,322,634 |
|
| Investments accounted for using the equity method |
|
|
105,158,810 |
|
|
|
101,196,485 |
|
|
|
88,408,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings |
|
|
139,054 |
|
|
|
4,719,759 |
|
|
|
3,165,276 |
|
| Accounts and other payables and contract liabilities |
|
|
3,803,643 |
|
|
|
26,305 |
|
|
|
81,936 |
|
| Convertible promissory notes payable |
|
|
5,164,139 |
|
|
|
5,650,268 |
|
|
|
6,174,050 |
|
| Optionally convertible promissory notes |
|
|
8,142,908 |
|
|
|
— |
|
|
|
— |
|
| Other liabilities |
|
|
43,946 |
|
|
|
45,734 |
|
|
|
78,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| Share capital |
|
|
75 |
|
|
|
75 |
|
|
|
117 |
|
| Share premium |
|
|
32,073,874 |
|
|
|
32,142,233 |
|
|
|
27,027,846 |
|
| Treasury shares |
|
|
(5,642,769 |
) |
|
|
(5,642,768 |
) |
|
|
(5,642,768 |
) |
| Other reserves |
|
|
3,771,768 |
|
|
|
1,769,185 |
|
|
|
1,591,448 |
|
| Retained earnings |
|
|
61,857,055 |
|
|
|
62,666,679 |
|
|
|
58,796,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Detailed Information about Parent Company Condensed Statements of Cash Flows |
|
Condensed Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the year ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash used in operating activities |
|
|
166,134 |
|
|
|
(44,192 |
) |
|
|
(61,440 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash generated from/(used in) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Inter-company cash flow |
|
|
— |
|
|
|
(4,600 |
) |
|
|
— |
|
| Capital contribution to consolidated entities |
|
|
— |
|
|
|
— |
|
|
|
(736,585 |
) |
| Payment for advances to consolidated entities |
|
|
(160,000 |
) |
|
|
(948,295 |
) |
|
|
(3,402,183 |
) |
| Receipts of repayments of the advances and capital return from consolidated entities |
|
|
12,450,046 |
|
|
|
1,669,873 |
|
|
|
1,477,282 |
|
| Proceeds and interest from sale of investment assets |
|
|
419,538 |
|
|
|
774,498 |
|
|
|
235,135 |
|
| Payment for acquisition of investment assets |
|
|
(764,885 |
) |
|
|
— |
|
|
|
(347,971 |
) |
| Receipts of dividends from consolidated entities |
|
|
— |
|
|
|
5,744,880 |
|
|
|
11,450,000 |
|
| Other investing activities |
|
|
— |
|
|
|
— |
|
|
|
(861,014 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash generated from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from exercise of share-based payment |
|
|
95,911 |
|
|
|
252 |
|
|
|
— |
|
| Proceeds from borrowings |
|
|
134,228 |
|
|
|
4,069,584 |
|
|
|
2,238,818 |
|
| Repayment of borrowings |
|
|
(374,464 |
) |
|
|
(140,564 |
) |
|
|
(3,189,572 |
) |
| Repayment for advances to consolidated entities |
|
|
— |
|
|
|
(4,695,913 |
) |
|
|
(918,812 |
) |
| Receipts of advances from consolidated entities |
|
|
— |
|
|
|
5,266,949 |
|
|
|
277,438 |
|
| Repayment of convertible promissory notes payable |
|
|
(3,747,386 |
) |
|
|
(3,642,931 |
) |
|
|
— |
|
| Repayment of optionally convertible promissory notes |
|
|
— |
|
|
|
(8,342,096 |
) |
|
|
— |
|
| Refund of cash reserved for repurchase of ordinary shares |
|
|
— |
|
|
|
854,624 |
|
|
|
— |
|
| Payment for interest expenses |
|
|
(621,246 |
) |
|
|
(736,493 |
) |
|
|
(306,045 |
) |
| Payment for dividend declared |
|
|
(7,717,474 |
) |
|
|
(1,435,461 |
) |
|
|
(5,132,615 |
) |
| Proceeds from issuance of shares and other equity securities |
|
|
— |
|
|
|
— |
|
|
|
2,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
(49,716 |
) |
|
|
33,954 |
|
|
|
9,771 |
|
| Net (decrease)/increase in cash and cash equivalents |
|
|
(169,314 |
) |
|
|
(1,575,931 |
) |
|
|
734,379 |
|
| Add: Cash and cash equivalents at the beginning of the year |
|
|
1,813,616 |
|
|
|
1,644,302 |
|
|
|
68,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents at the end of the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|