株探米国株
英語
エドガーで原本を確認する
false 0001903145 0001903145 2026-05-31 2026-05-31
 


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION 
Washington, D.C. 20549 
 
FORM 6-K
 
REPORT OF FOREIGN PRIVATE ISSUER 
PURSUANT TO RULE 13a-16 OR 15d-16 
UNDER THE SECURITIES EXCHANGE ACT OF 1934 
 
For the month of May 2026
Commission File Number: 001-41448 
 
Gorilla Technology Group Inc.
(Translation of registrant’s name into English)
 
64 North Row
London, United Kingdom W1K 7DA
(Address of principal executive offices)
 
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:
 
Form 20-F ☒       Form 40-F ☐
 


 






 
Explanatory Note
On May 27, 2026, Gorilla Technology Group Inc., a Cayman Islands exempted company (the “Company”), issued a press release announcing earnings for the first quarter of fiscal year 2026. The press release is furnished as Exhibit 99.1 to this Report of Foreign Private Issuer on Form 6-K. The numbers presented in this press release and on the call are unaudited and unreviewed. Condensed interim consolidated financial statements of the Company for the three months ended March 31, 2026 and 2025 (Unaudited) are filed as Exhibit 99.2 to this Report of Foreign Private Issuer on Form 6-K.
 
1

 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
Gorilla Technology Group Inc.
     
Date: May 27, 2026
By:
/s/ Jayesh Chandan
 
Name: 
Jayesh Chandan
 
Title:
Chief Executive Officer
   
(Principal Executive Officer)
 
2

 
EXHIBIT INDEX
 
Exhibit
 
Description
99.1
 
99.2   Condensed Interim Consolidated Financial Statements for the three months ended March 31, 2026 and 2025 (Unaudited).
 
3
EX-99.1 2 ex_944447.htm EXHIBIT 99.1 ex_944447.htm

Exhibit 99.1

 

 

Gorilla Technology Converts Growth Into Cash: Q1

Revenue Up 55%, Operating Cash Flow Turns Positive

& Full Year Guidance Raised

 

– Revenue grows 55% year on year, expanding to US$28.2 million –

 

– Operating cash flow turns positive at US$6.6 million, a US$17.3 million improvement from Q1 2025 –

 

– Cash balance improves 373% year on year to US$98.4 million –

 

– Full year 2026 revenue guidance range increased to US$160 million to US$200 million –

 

 

London, United Kingdom – (Newsfile Corp. – May 27, 2026) – Gorilla Technology Group Inc. (NASDAQ: GRRR) (“Gorilla” or the “Company”), a global solution provider in Security Intelligence, Network Intelligence, Business Intelligence, IoT technology and data centres, today announced financial results for the three months ended, 31st March 2026.

 

Key Highlights:

 

Revenue growth drives momentum: Q1 2026 revenue was US$28.2 million, compared with US$18.3 million in Q1 2025, representing growth of approximately 55% year on year.

 

Operating cash flow generation accelerates: Net cash from operating activities swung from US$(10.7) million in Q1 2025 to US$6.6 million in Q1 2026, a US$17.3 million improvement.

 

Strong cash position underpins future growth: Gorilla ended Q1 2026 with US$98.4 million of cash and cash equivalents, compared with US$20.8 million at 31st March 2025, an increase of approximately 373% year on year.

 

Egypt project delivering meaningful cash flow: During Q1, Gorilla collected significant cash from its Egypt project following the successful completion of key project milestones. Advance payment guarantees associated with completed project stages have been released, and the project is now progressing towards final implementation.

 

Reported IFRS loss distorted by non-cash and FX items: Reported IFRS operating loss was US$41.1 million, driven primarily by US$20.9 million of non-cash stock-based compensation and US$18.9 million of foreign currency exchange losses. These items do not reflect the underlying cash generation of the business.

 

Full year guidance increased: Gorilla has raised its guidance for full year 2026 revenue currently to be in the range of US$160 million to US$200 million, reflecting improved visibility across contracted backlog, scheduled delivery milestones and near-term executable opportunities.

 







 

Statement from Jay Chandan, Chairman and CEO:

 

“Gorilla’s Q1 2026 performance demonstrates the momentum and tangible results our strategy is creating. Our enterprise is delivering across all of its initiatives. We are building capacity, signing contracts, collecting cash and putting infrastructure on the ground.

 

“Our agreement with Yotta represents a meaningful milestone as we continue to deliver the next generation of AI infrastructure in the markets that matter to us most. We are already seeing real results from that partnership, and the opportunity represents a potential annualised revenue base of more than US$500 million, when GPU compute and associated infrastructure services are taken together. That is why I view a US$500 million revenue target for next year as entirely achievable and the onus is on us to execute from here.

 

“In Thailand, we are advancing a 200MW AI data centre campus in Korat. We have paid the first installment on strategic land, we are working through the power and capacity plan and we are building the foundation for Gorilla’s owned AI infrastructure platform in Southeast Asia. This will allow us to address the key bottleneck in the region that our clients have mentioned—the lack of adequate data centre space. Korat is only the beginning, as we continue to establish leadership in this region.

 

“We are also pursuing additional capacity across Malaysia, Indonesia, Taiwan, Philippines and the broader region, including Rayong and secured colocation facilities in Jakarta. When I look at the opportunities in front of us, I believe Gorilla has a credible path towards approximately 500MW of AI infrastructure capacity by the end of 2028. That is half a gigawatt of potential capacity, which is an exceptional output for any company, and when looking at our size, shows how we are punching far above our weight.

 

“Beyond the momentum we have around data centres, we are still building products, releasing new platforms, expanding our security and network intelligence capabilities and securing new opportunities in markets such as Taiwan. The infrastructure business gives us scale. The product business gives us differentiation. The combination gives us leverage.

 

This is why I am confident. We have signed demand. We have land. We have power plans. We have colocation capacity. We have GPU infrastructure. We have new products. We have new contracts. We have hired more than 100 employees & contractors to support delivery. The pieces are all in place. The ambition is obvious. The only question is execution and that is exactly what we are doing. The path is clear: execute against our backlog, deliver on customer commitments and translate our growing infrastructure platform into sustainable revenue, cash flow and long-term shareholder value.”

 

2

 

Statement from Bruce Bower, Chief Financial Officer:

 

“Q1 2026 was an important quarter for Gorilla’s cash conversion. Net cash from operating activities improved by US$17.3 million year on year to US$6.6 million, reflecting stronger collections, continued project execution and improved operating discipline. Revenue also increased 55% year on year to US$28.2 million, demonstrating that we are converting growth into cash.

 

“Gorilla ended Q1 2026 with US$98.4 million of cash and cash equivalents, compared with US$20.8 million at 31st March 2025, an increase of approximately 373% year on year. In addition, total debt remains at just $13.2 million. This liquidity position gives us a stronger foundation as we continue investing in AI infrastructure, GPU capacity, data centre execution and regional delivery capability.

 

“Reported IFRS profitability was affected by two major accounting items: US$20.9 million of non-cash stock-based compensation and US$18.9 million of foreign currency exchange losses. The stock-based compensation charge reflects an equity compensation event that has been disclosed to the market for several years and was finally expensed. It is non-cash and does not affect operating liquidity.

 

“The FX loss was due in large part to geopolitical events, which caused a sell-off in the currencies where we held large cash balances. It also must be viewed alongside the operational progress behind it. During Q1, Gorilla collected significant cash from Egypt, completed important project milestones and saw advance payment guarantees associated with completed stages released. In practical terms, the project continues to advance, we collected cash, and our guarantee exposure has been reduced. The statutory operating loss therefore does not reflect the underlying cash trajectory of the business. Revenue grew, operating cash flow turned positive, liquidity strengthened and the business continued ahead of our anticipated revenue ramp up.

 

“Based on current execution visibility, Gorilla now expects full year revenue for 2026 in the range of US$160 million to US$200 million, supported by contracted backlog, scheduled delivery milestones and near-term executable opportunities across AI infrastructure, public safety and enterprise technology programmes.”

 

Financial Outlook:

 

For full year 2026, Gorilla now expects revenue in the range of US$160 million to US$200 million. This outlook reflects the Company’s current view of contracted backlog, scheduled delivery milestones, expected project execution and visibility across its AI infrastructure, public safety and enterprise technology programmes.

 

3

 

Financials

 

Gorilla Technology Group Inc. and Subsidiaries

Condensed Interim Consolidated Balance Sheets

(Expressed in United States dollars)

 

   

As of

 
    March 31, 2026     December 31, 2025  

Items

 

(Unaudited and Unreviewed)

 

Assets

               

Current assets

               

Cash and cash equivalents

  $ 98,399,450     $ 99,532,115  

Restricted deposits

    4,620,189       5,298,442  

Accounts receivable, net and contract assets

    90,116,138       111,994,621  

Other current assets

    16,942,529       17,221,988  

Total current assets

    210,078,306       234,047,166  

Non-current assets

               

Property and equipment

    15,305,432       15,749,411  

Right-of-use assets

    1,672,104       1,091,526  

Intangible assets

    2,343,650       2,432,278  

Deferred tax assets, net

    17,134,831       11,938,173  

Other non-current assets

    7,380,908       6,624,980  

Total non-current assets

    43,836,925       37,836,368  

Total assets

  $ 253,915,231     $ 271,883,534  
                 

Liabilities and Equity

               

Liabilities

               

Current liabilities

               

Borrowings

  $ 10,147,496     $ 10,391,379  

Accounts and other payables

    46,823,841       46,042,759  

Contract liabilities

    1,705,489       1,305,644  

Income tax liabilities

    12,565,942       11,588,564  

Other current liabilities

    1,050,739       951,094  

Total current liabilities

    72,293,507       70,279,440  

Non-current liabilities

               

Long-term borrowings

    3,095,323       3,404,363  

Deferred tax liabilities

    1,415,469       652,782  

Other non-current liabilities

    1,705,675       1,467,110  

Total non-current liabilities

    6,216,467       5,524,255  

Total liabilities

    78,509,974       75,803,695  

Equity

               

Share capital

    26,455       26,356  

Treasury shares at cost

    (5,285,347 )     (2,105,274 )

Other equity

    180,664,149       198,158,757  

Total equity

    175,405,257       196,079,839  

Total liabilities and equity

  $ 253,915,231     $ 271,883,534  

 

 

4

 

Gorilla Technology Group Inc. and Subsidiaries

Condensed Interim Consolidated Statements of Comprehensive Income (Loss)

(Expressed in United States dollars)

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 

Items

 

(Unaudited and Unreviewed)

 

Revenues, net

  $ 28,230,022     $ 18,258,999  

Cost of revenues

    (22,277,478 )     (11,850,617 )

Gross profit

    5,952,544       6,408,382  

Operating expenses:

               

Foreign currency exchange losses, net

    (18,934,405 )     (4,418,096 )

Stock-based compensation expenses

    (20,910,831 )     (216 )

Other operating expenses

    (7,166,399 )     (6,159,155 )

Total operating expenses

    (47,011,635 )     (10,577,467 )

Operating loss

    (41,059,091 )     (4,169,085 )

Net loss

    (36,959,057 )     (4,558,307 )

Other comprehensive loss, net of tax

    (1,473,778 )     (1,586,388 )

Total comprehensive loss

  $ (38,432,835 )   $ (6,144,695 )
                 

Basic and diluted loss per share

  $ (1.42 )   $ (0.23 )

 

Gorilla Technology Group Inc. and Subsidiaries

Condensed Interim Consolidated Statements of Cash Flows

(Expressed in United States dollars)

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 
   

(Unaudited and Unreviewed)

 

Net cash from (used in) operating activities

  $ 6,641,175     $ (10,659,866 )

Net cash (used in) from investing activities

    (535,369 )     948,239  

Net cash (used in) from financing activities

    (3,534,504 )     8,635,923  

Effect of foreign exchange rate changes on cash and cash equivalents

    (3,703,967 )     190,312  

Net decrease in cash and cash equivalents

  $ (1,132,665 )   $ (885,392 )

Cash and cash equivalents at beginning of the period

    99,532,115       21,699,202  

Cash and cash equivalents at end of the period

  $ 98,399,450     $ 20,813,810  

 

5

 

Reconciliation of non-IFRS Financial Measures to IFRS Measures

 

In addition to its reported results in accordance with International Financial Reporting Standards ("IFRS") followed by the Company, it has included in this release certain financial measures that are considered non-IFRS financial measures, including the following:

(i)     Earnings before interest, taxes, depreciation, and amortization ("EBITDA");

(ii)    Adjusted EBITDA; and

(iii)   Adjusted net income (loss) and adjusted earnings (loss) per share.

 

Reconciliation of Operating Loss to EBITDA and Adjusted EBITDA

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 
   

(Unaudited and Unreviewed)

 

Items

 

(Amount in USD)

 

Operating loss (IFRS)

  $ (41,059,091 )   $ (4,169,085 )

Add: Depreciation expenses

    298,132       153,083  

Add: Amortization expenses

    95,089       154,387  

EBITDA loss (non-IFRS)

  $ (40,665,870 )   $ (3,861,615 )

Add: Foreign currency devaluation (1)

    11,443,104       7,188,047  

Add: Fair value measurement of financial instruments, net (2)

    46,476       1,838,049  

Add: Stock-based compensation expenses

    20,910,831       216  

Adjusted EBITDA (non-IFRS)

  $ (8,265,459 )   $ 5,164,697  

 

RECONCILIATION OF NET LOSS AND LOSS PER SHARE TO ADJUSTED NET INCOME (LOSS) AND ADJUSTED EARNINGS (LOSS) PER SHARE

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 
   

(Unaudited and Unreviewed)

 
   

(Amount in USD)

 

Items

 

Amount

   

EPS Impact per share

   

Amount

   

EPS Impact per share

 

Net loss (IFRS)

  $ (36,959,057 )   $ (1.42 )   $ (4,558,307 )   $ (0.23 )

Add: Foreign currency devaluation (1)

    11,443,104       0.44       7,188,047       0.37  

Add: Fair value measurement of financial instruments, net (2)

    46,476       -       1,838,049       0.09  

Add: Stock-based compensation expenses

    20,910,831       0.80       216       -  

Less: Tax effects of stock-based compensation expenses

    (112,611 )     -       -       -  

Add: Amortization of acquired intangible assets (3)

    85,500       -       85,500       -  

Adjusted net income (loss) (non-IFRS)

  $ (4,585,757 )   $ (0.18 )   $ 4,553,505     $ 0.23  

Adjusted diluted earnings (loss) per share (non-IFRS)

          $ (0.18 )           $ 0.23  

 

Notes:

1.

Foreign currency devaluation – downward remeasurement of monetary assets denominated in the Egyptian pound primarily due to material depreciation of the Egyptian pound against the U.S. dollar.

2.

Fair value measurement of financial instruments – includes effects of fair value remeasurement of stock warrants.

3.

Amortization of acquired intangible assets – includes non-cash amortization expense related to acquired intangible assets.

 

6

 

About Gorilla Technology Group Inc.

 

Headquartered in London U.K., Gorilla is a global solution provider in Security Intelligence, Network Intelligence, Business Intelligence, IoT technology and data centres. We provide a wide range of solutions, including Smart City, Network, Video, Security Convergence and IoT, across select verticals of Government and Public Services, Manufacturing, Telecom, Retail, Transportation and Logistics, Healthcare and Education, by using AI and Deep Learning Technologies.

 

Our expertise lies in revolutionizing urban operations, bolstering security and enhancing resilience. We deliver pioneering products that harness the power of AI in intelligent video surveillance, facial recognition, license plate recognition, edge computing, post-event analytics and advanced cybersecurity technologies. By integrating these AI-driven technologies, we empower Smart Cities to enhance efficiency, safety and cybersecurity measures, ultimately improving the quality of life for residents.

 

For more information, please visit our website: Gorilla-Technology.com.

 

Forward-Looking Statements

 

This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Gorilla’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “might” and “continues,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include, without limitation, statements regarding our beliefs about future revenues and our ability to sign new contracts and execute existing contracts, along with those other risks described under the heading “Risk Factors” in the Form 20-F Gorilla filed with the Securities and Exchange Commission (the “SEC”) on April 15, 2026 and those that are included in any of Gorilla’s future filings with the SEC. These forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from expected results. Most of these factors are outside of the control of Gorilla and are difficult to predict. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Gorilla undertakes no obligation to update forward-looking statements to reflect events or circumstances after the date they were made except as required by law or applicable regulation.

 

Public Relations Contact

Investor Relations Contact

Samantha Dowd

Prosek Partners

GRRR@prosek.com

Dave Gentry

RedChip Companies, Inc.

1-407-644-4256

GRRR@redchip.com

 

7
 
EX-99.2 3 ex_944448.htm EXHIBIT 99.2 ex_944448.htm

 

Exhibit 99.2

 

 

Gorilla Technology Group Inc. and Subsidiaries

 

Condensed Interim Consolidated Financial Statements for the three months ended March 31, 2026 and 2025 (Unaudited)

 

TABLE OF CONTENTS

 

    Page  
Condensed Interim Consolidated Balance Sheets     2 - 3  
Condensed Interim Consolidated Statements of Comprehensive Income (Loss)     4  
Condensed Interim Consolidated Statements of Changes in Equity     5  
Condensed Interim Consolidated Statements of Cash Flows     6  

 

 

 

1

 

Condensed Interim Consolidated Balance Sheets

(Expressed in United States dollars)

 

   

As of

 
   

March 31, 2026

   

December 31, 2025

 

Items

  (Unaudited)     (Audited)  

Assets

               

Current assets

               

Cash and cash equivalents

  $ 98,399,450     $ 99,532,115  

Financial assets at fair value through profit or loss ("FVTPL”)

    501,000       501,000  

Restricted deposits

    4,620,189       5,298,442  

Accounts receivable, net

    40,471,143       54,141,591  

Other receivables, net

    435,494       390,619  

Contract assets

    49,644,995       57,853,030  

Prepayments

    15,031,472       15,781,284  

Other current assets

    974,563       549,085  

Total current assets

    210,078,306       234,047,166  
                 

Non-current assets

               

Property and equipment

    15,305,432       15,749,411  

Right-of-use assets

    1,672,104       1,091,526  

Intangible assets

    2,343,650       2,432,278  

Deferred tax assets, net

    17,134,831       11,938,173  

Prepayments

    178,066       204,020  

Financial assets at FVTPL

    4,000,000       4,000,000  

Financial assets at fair value through other comprehensive income

    481,946       -  

Other non-current assets

    2,720,896       2,420,960  

Total non-current assets

    43,836,925       37,836,368  

Total assets

  $ 253,915,231     $ 271,883,534  

 

(Continued)

 

2

 

Condensed Interim Consolidated Balance Sheets

(Expressed in United States dollars)

 

   

As of

 
   

March 31, 2026

   

December 31, 2025

 

Items

  (Unaudited)     (Audited)  

Liabilities and Equity

               

Liabilities

               

Current liabilities

               

Short-term borrowings

  $ 9,219,663     $ 9,427,501  

Long-term borrowings, current portion

    927,833       963,878  

Accounts and other payables

    46,823,841       46,042,759  

Lease liabilities

    583,305       451,368  

Stock warrant liabilities

    287,482       241,006  

Contract liabilities

    1,705,489       1,305,644  

Provisions

    57,348       124,441  

Income tax liabilities

    12,565,942       11,588,564  

Other current liabilities

    122,604       134,279  

Total current liabilities

    72,293,507       70,279,440  

Non-current liabilities

               

Long-term borrowings

    3,095,323       3,404,363  

Lease liabilities

    1,384,607       873,114  

Provisions

    44,039       89,006  

Deferred tax liabilities

    1,415,469       652,782  

Other non-current liabilities

    277,029       504,990  

Total non-current liabilities

    6,216,467       5,524,255  

Total liabilities

    78,509,974       75,803,695  

Equity

               

Share capital

    26,455       26,356  

Capital surplus

    380,012,714       359,074,487  

Accumulated deficit

    (196,474,384 )     (159,515,327 )

Foreign currency translation reserve

    (2,874,181 )     (1,400,403 )

Treasury shares at cost

    (5,285,347 )     (2,105,274 )

Equity attributable to owners of the parent

    175,405,257       196,079,839  

Total equity

    175,405,257       196,079,839  

Total liabilities and equity

  $ 253,915,231     $ 271,883,534  

 

3

 

Condensed Interim Consolidated Statements of Comprehensive Income (Loss)

(Expressed in United States dollars)

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 

Items

  (Unaudited)  

Revenues, net

  $ 28,230,022     $ 18,258,999  

Cost of revenues

    (22,277,478 )     (11,850,617 )

Gross profit

    5,952,544       6,408,382  

Operating expenses:

               

Selling and marketing expenses

    (278,170 )     (330,647 )

General and administrative expenses

    (26,847,496 )     (3,458,299 )

Research and development expenses

    (1,015,031 )     (570,240 )

Foreign currency exchange losses, net

    (18,934,405 )     (4,418,096 )

Fair value measurement of financial instruments, net

    (46,476 )     (1,838,049 )

Other gains, net

    109,943       37,864  

Total operating expenses

    (47,011,635 )     (10,577,467 )

Operating loss

    (41,059,091 )     (4,169,085 )

Non-operating income and expenses:

               

Interest income

    822,671       562,792  

Finance costs

    (123,613 )     (154,992 )

Total non-operating income

    699,058       407,800  

Loss before income tax

    (40,360,033 )     (3,761,285 )

Income tax (expense) benefit

    3,400,976       (797,022 )

Loss

    (36,959,057 )     (4,558,307 )

Other comprehensive loss

               

Components of other comprehensive loss that may not be reclassified to profit or loss

               

Remeasurement of defined benefit plans

    -       -  

Components of other comprehensive loss that may be reclassified to profit or loss

               

Exchange differences on translation of foreign operations

    (1,473,778 )     (1,586,388 )

Other comprehensive loss, net of tax

    (1,473,778 )     (1,586,388 )

Total comprehensive loss

  $ (38,432,835 )   $ (6,144,695 )
                 

Loss per share

               

Basic

  $ (1.42 )   $ (0.23 )

Diluted

  $ (1.42 )   $ (0.23 )

Weighted average number of shares used in computing loss per share

               

Basic

    26,032,079       19,497,913  

Diluted

    26,032,079       19,497,913  

 

4

 

Condensed Interim Consolidated Statements of Changes in Equity (Unaudited)

(Expressed in United States dollars)

 

   

Equity attributable to owners of the parent

 
           

Capital Surplus

                                 
   

Ordinary Share Capital

   

Additional Paid-in Capital

   

Employee Share Options

   

Restricted Share Units (“RSU”)

   

Accumulated Deficit

   

Foreign Currency Translation Reserve

   

Treasury Shares

   

Total

 

Balance at January 1, 2026

  $ 26,356     $ 355,370,757     $ 189,721     $ 3,514,009     $ (159,515,327 )   $ (1,400,403 )   $ (2,105,274 )   $ 196,079,839  

Loss

    -       -       -       -       (36,959,057 )     -       -       (36,959,057 )

Other comprehensive loss

    -       -       -       -       -       (1,473,778 )     -       (1,473,778 )

Total comprehensive loss

    -       -       -       -       (36,959,057 )     (1,473,778 )     -       (38,432,835 )

Share issued against:

                                                               

Exercise of employee stock options

    2       38,628       (11,135 )     -       -       -       -       27,495  

Restricted share units

    97       1,600,043       -       (1,600,140 )     -       -       -       -  

Share-based compensation expenses

    -       -       -       20,910,831       -       -       -       20,910,831  

Acquisition of treasury stock

    -       -       -       -       -       -       (3,180,073 )     (3,180,073 )

Balance at March 31, 2026

  $ 26,455     $ 357,009,428     $ 178,586     $ 22,824,700     $ (196,474,384 )   $ (2,874,181 )   $ (5,285,347 )   $ 175,405,257  

 

   

Equity attributable to owners of the parent

 
           

Capital Surplus

                                 
   

Ordinary
Share Capital

   

Additional
Paid-in Capital

   

Employee
Share Options

   

RSU

   

Accumulated Deficit

   

Foreign Currency
Translation
Reserve

   

Treasury Shares

   

Total

 

Balance at January 1, 2025

  $ 19,443     $ 253,786,028     $ 764,333     $ 34,906     $ (148,238,729 )   $ (55,500 )   $ (33,206,628 )   $ 73,103,853  

Loss

    -       -       -       -       (4,558,307 )     -       -       (4,558,307 )

Other comprehensive loss

    -       -       -       -       -       (1,586,388 )     -       (1,586,388 )

Total comprehensive loss

    -       -       -       -       (4,558,307 )     (1,586,388 )     -       (6,144,695 )

Share issued against:

                                                               

Share-based payment for services

    15       271,035       -       -       -       -       -       271,050  

Exercise of stock warrants

    1,949       32,378,377       -       -       -       -       -       32,380,326  

Share-based compensation expenses

    -       -       -       216       -       -       -       216  

Balance at March 31, 2025

  $ 21,407     $ 286,435,440     $ 764,333     $ 35,122     $ (152,797,036 )   $ (1,641,888 )   $ (33,206,628 )   $ 99,610,750  

 

5

 

Condensed Interim Consolidated Statements of Cash Flows

(Expressed in United States dollars)

 

   

Three Months Ended March 31,

 
   

2026

   

2025

 
   

(Unaudited)

 

CASH FLOWS FROM OPERATING ACTIVITIES

               

Loss before tax

  $ (40,360,033 )   $ (3,761,285 )

Adjustments to reconcile loss to net cash from (used in) operating activities:

               

Expected credit losses

    373,097       6,110  

Depreciation expenses

    298,132       153,083  

Amortization expenses

    95,089       154,387  

Share-based payment expenses

    -       271,050  

Share-based compensation expenses

    20,910,831       216  

Interest expense

    123,613       154,992  

Interest income

    (822,671 )     (562,792 )

Unrealized foreign currency exchange losses, net

    20,144,245       4,624,595  

Write-back of accounts and other payables

    (40,832 )     -  

Fair value measurement of financial instruments, net

    46,476       1,838,049  

Changes in working capital

               

Changes in working capital assets

               

Contract assets

    -       (18,224,234 )

Accounts receivable, net

    -       988,290  

Accounts receivable and contract assets

    4,216,569       -  

Prepayments

    491,061       6,743,194  

Other receivables

    (29,831 )     -  

Other assets

    (1,084,141 )     15,707  

Changes in working capital liabilities

            -  

Contract liabilities

    386,225       (4,750 )

Accounts and other payables

    1,571,361       (3,450,936 )

Provisions

    (108,308 )     38,251  

Other liabilities

    (224,167 )     (56,910 )

Cash flows from (used in) operations

    5,986,716       (11,072,983 )

Interest received

    796,501       610,494  

Interest paid

    (122,618 )     (184,878 )

Income tax paid

    (19,424 )     (12,499 )

Net cash from (used in) operating activities

    6,641,175       (10,659,866 )

CASH FLOWS FROM INVESTING ACTIVITIES

               

Investment in financial assets at FVTPL

    -       (1,500,000 )

Investment in Compulsorily convertible debentures

    (486,164 )     -  

Acquisition of property and equipment

    (48,527 )     (237,893 )

Acquisition of intangible assets

    (6,661 )     (54,230 )

Proceeds from restricted deposits

    5,983       2,699,420  

Decrease in guarantee deposits

    -       40,942  

Net cash (used in) from investing activities

    (535,369 )     948,239  

CASH FLOWS FROM FINANCING ACTIVITIES

               

Proceeds from short-term borrowings

    -       8,002,807  

Repayments of short-term borrowings

    -       (10,270,816 )

Repayments of long-term borrowings

    (253,442 )     (500,531 )

Principal payment of lease liabilities

    (128,484 )     (95,268 )

Acquisition of treasury stock

    (3,180,073 )     -  

Proceeds from exercise of stock options

    27,495       -  

Proceeds from exercise of stock warrants

    -       11,499,731  

Net cash (used in) from financing activities

    (3,534,504 )     8,635,923  

Effect of foreign exchange rate changes on cash and cash equivalents

    (3,703,967 )     190,312  

Net decrease in cash and cash equivalents

    (1,132,665 )     (885,392 )

Cash and cash equivalents at beginning of the period

    99,532,115       21,699,202  

Cash and cash equivalents at end of the period

  $ 98,399,450     $ 20,813,810  

 

6