HeartCore Reports 2024 Financial Results
HeartCore Enterprises (HTCR) reported its 2024 financial results, showing a 39% revenue increase to $30.4 million year-over-year. The company's gross profit grew 121% to $17.8 million. However, HeartCore recorded a $7.2 million impairment of goodwill related to its Sigmaways subsidiary, leading to a net loss of $5.2 million for the year.
The company maintained its market leadership in Japan for the ninth consecutive year and implemented several strategic initiatives, including expanding its CMS platform to a SaaS model and transitioning to multi-year contracts. HeartCore plans to expand its Go IPO consulting business into South Korea, with a seminar scheduled for September 2025.
The company ended 2024 with $2.1 million in cash and cash equivalents, up from $1.0 million in 2023, and reported adjusted EBITDA of $7.3 million compared to $(3.6) million in the previous year.
HeartCore Enterprises (HTCR) ha riportato i risultati finanziari del 2024, mostrando un aumento del fatturato del 39% a 30,4 milioni di dollari rispetto all'anno precedente. Il profitto lordo dell'azienda è cresciuto del 121% a 17,8 milioni di dollari. Tuttavia, HeartCore ha registrato un'imparità di goodwill di 7,2 milioni di dollari relativa alla sua controllata Sigmaways, portando a una perdita netta di 5,2 milioni di dollari per l'anno.
L'azienda ha mantenuto la sua leadership di mercato in Giappone per il nono anno consecutivo e ha implementato diverse iniziative strategiche, tra cui l'espansione della sua piattaforma CMS a un modello SaaS e la transizione verso contratti pluriennali. HeartCore prevede di espandere il suo business di consulenza Go IPO in Corea del Sud, con un seminario programmato per settembre 2025.
L'azienda ha chiuso il 2024 con 2,1 milioni di dollari in contante e equivalenti, in aumento rispetto a 1,0 milione di dollari nel 2023, e ha riportato un EBITDA rettificato di 7,3 milioni di dollari rispetto a (3,6) milioni di dollari dell'anno precedente.
HeartCore Enterprises (HTCR) reportó sus resultados financieros de 2024, mostrando un aumento del 39% en los ingresos a 30,4 millones de dólares en comparación con el año anterior. La ganancia bruta de la compañía creció un 121% a 17,8 millones de dólares. Sin embargo, HeartCore registró una pérdida de valor de 7,2 millones de dólares relacionada con su filial Sigmaways, lo que resultó en una pérdida neta de 5,2 millones de dólares para el año.
La empresa mantuvo su liderazgo en el mercado japonés por noveno año consecutivo e implementó varias iniciativas estratégicas, incluyendo la expansión de su plataforma CMS a un modelo SaaS y la transición a contratos de varios años. HeartCore planea expandir su negocio de consultoría Go IPO a Corea del Sur, con un seminario programado para septiembre de 2025.
La empresa cerró 2024 con 2,1 millones de dólares en efectivo y equivalentes, en comparación con 1,0 millón de dólares en 2023, y reportó un EBITDA ajustado de 7,3 millones de dólares en comparación con (3,6) millones de dólares del año anterior.
HeartCore Enterprises (HTCR)는 2024년 재무 결과를 발표하며 39%의 수익 증가를 기록하여 3천4백만 달러에 달한다고 전했습니다. 회사의 총 이익은 121% 증가하여 1천7백8십만 달러에 달했습니다. 그러나 HeartCore는 Sigmaways 자회사와 관련하여 720만 달러의 영업권 손실을 기록하여 연간 520만 달러의 순손실을 입었습니다.
회사는 일본에서 아홉 번째 연속으로 시장 리더십을 유지했으며, SaaS 모델로 CMS 플랫폼을 확장하고 다년 계약으로 전환하는 등 여러 전략적 이니셔티브를 시행했습니다. HeartCore는 2025년 9월에 예정된 세미나를 통해 한국으로 Go IPO 컨설팅 사업을 확장할 계획입니다.
회사는 2024년을 210만 달러의 현금 및 현금성 자산으로 마감했으며, 이는 2023년의 100만 달러에서 증가한 수치입니다. 또한 조정된 EBITDA는 전년도 (360만 달러) 대비 730만 달러로 보고되었습니다.
HeartCore Enterprises (HTCR) a publié ses résultats financiers pour 2024, montrant une augmentation des revenus de 39% à 30,4 millions de dollars par rapport à l'année précédente. Le bénéfice brut de l'entreprise a augmenté de 121% pour atteindre 17,8 millions de dollars. Cependant, HeartCore a enregistré une dépréciation de goodwill de 7,2 millions de dollars liée à sa filiale Sigmaways, entraînant une perte nette de 5,2 millions de dollars pour l'année.
L'entreprise a maintenu sa position de leader sur le marché japonais pour la neuvième année consécutive et a mis en œuvre plusieurs initiatives stratégiques, notamment l'expansion de sa plateforme CMS vers un modèle SaaS et la transition vers des contrats pluriannuels. HeartCore prévoit d'étendre son activité de conseil Go IPO en Corée du Sud, avec un séminaire prévu pour septembre 2025.
L'entreprise a terminé 2024 avec 2,1 millions de dollars en liquidités et équivalents, en hausse par rapport à 1,0 million de dollars en 2023, et a déclaré un EBITDA ajusté de 7,3 millions de dollars par rapport à (3,6) millions de dollars l'année précédente.
HeartCore Enterprises (HTCR) hat seine finanziellen Ergebnisse für 2024 veröffentlicht und einen Umsatzanstieg von 39% auf 30,4 Millionen Dollar im Vergleich zum Vorjahr verzeichnet. Der Bruttogewinn des Unternehmens stieg um 121% auf 17,8 Millionen Dollar. Allerdings verzeichnete HeartCore eine Wertminderung des Goodwills in Höhe von 7,2 Millionen Dollar, die mit seiner Tochtergesellschaft Sigmaways verbunden ist, was zu einem Nettoverlust von 5,2 Millionen Dollar für das Jahr führte.
Das Unternehmen behauptete seine Marktführerschaft in Japan im neunten Jahr in Folge und setzte mehrere strategische Initiativen um, darunter die Erweiterung seiner CMS-Plattform auf ein SaaS-Modell und den Übergang zu mehrjährigen Verträgen. HeartCore plant, sein Go IPO-Beratungsunternehmen nach Südkorea auszudehnen, mit einem Seminar, das für September 2025 angesetzt ist.
Das Unternehmen schloss das Jahr 2024 mit 2,1 Millionen Dollar in Bargeld und liquiden Mitteln ab, was einem Anstieg von 1,0 Millionen Dollar im Jahr 2023 entspricht, und berichtete von einem bereinigten EBITDA von 7,3 Millionen Dollar im Vergleich zu (3,6) Millionen Dollar im Vorjahr.
- Revenue increased 39% to $30.4 million
- Gross profit grew 121% to $17.8 million
- Adjusted EBITDA improved to $7.3 million from $(3.6) million
- Cash position doubled to $2.1 million from $1.0 million
- Maintained top market share in Japan for 9th consecutive year
- Transition to multi-year contracts from annual agreements
- $7.2 million impairment of goodwill related to Sigmaways subsidiary
- Net loss of $5.2 million for 2024
- Operating expenses increased 46% to $17.8 million
- Net loss attributable to HeartCore of $1.5 million
Insights
HeartCore's 2024 results present a mixed but generally improving financial picture. The 39% revenue increase to
However, the
The company's strategic pivot toward multi-year agreements, SaaS delivery models, and international expansion of its Go IPO business (particularly into South Korea) establishes promising growth vectors. The doubling of cash reserves to
NEW YORK and TOKYO, March 31, 2025 (GLOBE NEWSWIRE) -- HeartCore Enterprises, Inc. (Nasdaq: HTCR) (“HeartCore” or the “Company”), a leading enterprise software and consulting services company based in Tokyo, reported financial results for the year ended December 31, 2024.
Recent Operational & Financial Highlights
- 2024 revenue increased
39% to$30.4 million year-over-year - HeartCore recorded
$7.2 million in impairment of goodwill and intangible asset related to acquisition of its subsidiary Sigmaways. The losses are considered as a one-time occurrence that will not affect the Company’s business and financial performance in the future quarters. - Established new business development team aimed at strengthening customer success across HeartCore’s CMS business
- Announced plans to expand the Go IPO consulting business into South Korea. The Company adjusted its scheduled South Korea IPO seminar event to September 2025
- Announced new digital customer experience initiatives and cross-selling efforts
- Regained compliance with Nasdaq’s continued listing requirements
- Expanded CMS platform offering into a SaaS delivery model
- Entered into a sales collaboration with Tosho Computer Systems Co., Ltd.
- Announced transition from annual contracts to multi-year agreements for core software business contracts
- Partnered with NTT Data Business Brains Corporation to enhance website development service capabilities
- Achieved top market share in Japan for nine consecutive years
- Awarded new contract from Fourmix Co., Ltd. to implement CMS platform
Management Commentary
HeartCore CEO Sumitaka Kanno commented: “Over the past year, we made several strategic advancements in our software business model, all aimed at driving sustainable and predictable revenue growth, improving margins, and enhancing our ability to effectively cross-sell and upsell to our 1,000+ enterprise customers. While we are confident that the initiatives we have implemented will yield meaningful returns, we have also recognized that strategic acquisitions will be critical to maintaining our market leadership in Japan and sustaining our strong customer retention rate. With a well-established customer base built over the years, our acquisition strategy will primarily focus on deepening wallet share with each client we are engaged with, while seamlessly complementing and enhancing our existing suite of software solutions. This will include acquiring companies with synergistic technologies that align with our core offerings and leveraging effective use of AI to strengthen our value proposition and competitive edge. Outside of acquisitions, another key focus for HeartCore will be to accelerate the development of new products geared for global expansion in 2025, with the target launch aimed for the first half of 2026. Currently, only a small portion of our customer base consists of enterprises outside of Japan. By focusing on creating globally scalable solutions and enhancing our offerings with synergistic technologies through strategic acquisitions, we aim to expand our presence across international markets and drive additional growth in our software business.
“Looking at our financial performance, we recorded approximately
“Outside of exploring synergistic M&A opportunities within our software business to fuel growth, we are also focused on expanding our Go IPO business. We recently announced our plans to extend our service into South Korea and have formed a strategic partnership with a venture fund in the region. To kick off this initiative, we will be hosting a seminar in September of this year. South Korea will be the first of several markets we aim to expand into across the APAC region, as IPO interests from foreign issuers have steadily increased over the years. Expanding beyond Japan’s borders marks a significant milestone for our Go IPO business, opening up new opportunities for us to leverage. To ensure successful market entry, we are actively seeking strategic partnerships, such as in South Korea, to gain access to their clientele portfolio that are interested in our services. We remain dedicated to executing both lines of business and look forward to our growth prospects throughout 2025.”
2024 Financial Results
Revenues increased
Gross profit increased
Operating expenses increased
Net loss for 2024 was
Adjusted EBITDA for the year totaled
As of December 31, 2024, the Company had cash and cash equivalents of
About HeartCore Enterprises, Inc.
Headquartered in Tokyo, Japan, HeartCore Enterprises is a leading enterprise software and consulting services company. HeartCore offers Software as a Service (SaaS) solutions to enterprise customers in Japan and worldwide. The Company also provides data analytics services that allow enterprise businesses to create tailored web experiences for their clients through best-in-class design. HeartCore’s customer experience management platform (CXM Platform) includes marketing, sales, service and content management systems, as well as other tools and integrations, which enable companies to enhance the customer experience and drive engagement. HeartCore also operates a digital transformation business that provides customers with robotics process automation, process mining and task mining to accelerate the digital transformation of enterprises. HeartCore’s GO IPOSM consulting services helps Japanese-based companies go public in the U.S. Additional information about the Company's products and services is available at and https://heartcore-enterprises.com/.
Non-GAAP Financial Measures Disclaimer
This document includes references to adjusted EBITDA, which is a non-GAAP financial measure. For the purposes of this presentation, adjusted EBITDA is calculated by adjusting net loss to exclude depreciation and amortization, impairment of intangible asset, and impairment of goodwill.
This measure is presented as supplemental information and is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP.
Management believes that this adjusted EBITDA provides useful information to investors by highlighting the company’s core operational performance, excluding non-cash and non-recurring items. However, non-GAAP financial measures have limitations and should not be considered in isolation or as a substitute for financial results prepared in accordance with GAAP.
Item | FY24 | FY23 |
Net Loss | - | - |
(+) Depreciation | ||
(+) Impairment loss on goodwill | ||
(+) Impairment loss on intangible assets | ||
(+) Changes in fair value of investments in marketable securities | ||
(+) Changes in fair value of investment in warrants | - | |
(+) Loss on sale of warrants | ||
(+) Impairment of investment in equity securities | ||
(+) Loss on forgiveness of note receivable | ||
(+) Interest income | - | |
(+) Interest expenses | ||
(+) Government grants | - | |
Adjusted EBITDA | - |
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, or the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included in this press release are forward-looking statements. In some cases, forward-looking statements can be identified by words such as “believed,” “intend,” “expect,” “anticipate,” “plan,” “potential,” “continue,” or similar expressions. Such forward-looking statements include risks and uncertainties, and there are important factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors, risks, and uncertainties are discussed in HeartCore’s filings with the Securities and Exchange Commission. Investors should not place any undue reliance on forward-looking statements since they involve known and unknown, uncertainties and other factors which are, in some cases, beyond HeartCore’s control which could, and likely will materially affect actual results, and levels of activity, performance, or achievements. Any forward-looking statement reflects HeartCore’s current views with respect to future events and is subject to these and other risks, uncertainties, and assumptions relating to operations, results of operations, growth strategy, and liquidity. HeartCore assumes no obligation to publicly update or revise these forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. The contents of any website referenced in this press release are not incorporated by reference herein.
HeartCore Investor Relations Contact:
Gateway Group, Inc.
Matt Glover and John Yi
HTCR@gateway-grp.com
(949) 574-3860
HeartCore Enterprises, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
December 31, | December 31, | |||||||
2024 | 2023 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 2,121,089 | $ | 1,012,479 | ||||
Accounts receivable | 1,950,050 | 2,623,682 | ||||||
Investments in marketable securities | 4,495,703 | 642,348 | ||||||
Investment in equity securities | - | 300,000 | ||||||
Prepaid expenses | 458,839 | 536,865 | ||||||
Current portion of long-term note receivable | 100,000 | 100,000 | ||||||
Due from related party | 40,139 | 44,758 | ||||||
Other current assets | 251,545 | 234,761 | ||||||
Total current assets | 9,417,365 | 5,494,893 | ||||||
Non-current assets: | ||||||||
Accounts receivable, non-current | 752,930 | - | ||||||
Property and equipment, net | 584,854 | 763,730 | ||||||
Operating lease right-of-use assets | 1,936,097 | 2,467,889 | ||||||
Intangible asset, net | - | 4,515,625 | ||||||
Goodwill | - | 3,276,441 | ||||||
Long-term investment in warrants | 577,786 | 2,004,308 | ||||||
Long-term note receivable | 100,000 | 200,000 | ||||||
Deferred tax assets | 152,300 | 369,436 | ||||||
Security deposits | 307,996 | 348,428 | ||||||
Long-term loan receivable from related party | 123,928 | 182,946 | ||||||
Other non-current assets | 11,778 | 71 | ||||||
Total non-current assets | 4,547,669 | 14,128,874 | ||||||
Total assets | $ | 13,965,034 | $ | 19,623,767 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 2,039,323 | $ | 1,757,038 | ||||
Accounts payable and accrued expenses - related party | 47,199 | - | ||||||
Accrued payroll and other employee costs | 675,502 | 723,305 | ||||||
Due to related parties | 932 | 1,476 | ||||||
Short-term debt | - | 135,937 | ||||||
Short-term debt - related party | 75,000 | - | ||||||
Current portion of long-term debts | 401,255 | 371,783 | ||||||
Insurance premium financing | 16,626 | - | ||||||
Factoring liability | 172,394 | 562,767 | ||||||
Operating lease liabilities, current | 371,951 | 396,535 | ||||||
Finance lease liabilities, current | 15,956 | 17,445 | ||||||
Income tax payables | 822,014 | 162,689 | ||||||
Deferred revenue | 1,876,490 | 2,166,175 | ||||||
Other current liabilities | 907,080 | 216,405 | ||||||
Total current liabilities | 7,421,722 | 6,511,555 | ||||||
Non-current liabilities: | ||||||||
Long-term debts | 1,238,813 | 1,770,352 | ||||||
Operating lease liabilities, non-current | 1,614,996 | 2,135,160 | ||||||
Finance lease liabilities, non-current | 43,593 | 66,779 | ||||||
Deferred tax liabilities | - | 1,264,375 | ||||||
Other non-current liabilities | 183,895 | 208,732 | ||||||
Total non-current liabilities | 3,081,297 | 5,445,398 | ||||||
Total liabilities | 10,503,019 | 11,956,953 | ||||||
Shareholders' equity: | ||||||||
Preferred shares ( | - | - | ||||||
Common shares ( | 2,193 | 2,083 | ||||||
Subscription receivable | (103,942 | ) | - | |||||
Additional paid-in capital | 20,656,153 | 19,594,801 | ||||||
Accumulated deficit | (16,244,843 | ) | (14,763,469 | ) | ||||
Accumulated other comprehensive income | 343,936 | 331,881 | ||||||
Total HeartCore Enterprises, Inc. shareholders' equity | 4,653,497 | 5,165,296 | ||||||
Non-controlling interests | (1,191,482 | ) | 2,501,518 | |||||
Total shareholders' equity | 3,462,015 | 7,666,814 | ||||||
Total liabilities and shareholders' equity | $ | 13,965,034 | $ | 19,623,767 | ||||
HeartCore Enterprises, Inc. | |||||||
Consolidated Statements of Operations and Comprehensive Loss | |||||||
For the year ended December 31,2024 | For the year ended December 31, 2023 | ||||||
Revenues | $ | 30,407,229 | $ | 21,845,830 | |||
Cost of revenues | 12,579,359 | 13,778,416 | |||||
Gross profit | 17,827,870 | 8,067,414 | |||||
Operating expenses: | |||||||
Selling expenses | 1,255,368 | 1,516,247 | |||||
General and administrative expenses | 8,623,587 | 9,651,381 | |||||
Research and development expenses | 729,584 | 1,019,141 | |||||
Impairment of intangible asset | 3,878,125 | - | |||||
Impairment of goodwill | 3,276,441 | - | |||||
Total operating expenses | 17,763,105 | 12,186,769 | |||||
Income (loss) from operations | 64,765 | (4,119,355 | ) | ||||
Other income (expenses): | |||||||
Changes in fair value of investments in marketable securities | (2,412,385 | ) | (615,520 | ) | |||
Changes in fair value of investment in warrants | 1,657,699 | (501,445 | ) | ||||
Loss on sale of warrants | (3,970,628 | ) | - | ||||
Impairment of investment in equity securities | (300,000 | ) | - | ||||
Loss on forgiveness of note receivable | (100,000 | ) | - | ||||
Interest income | 18,835 | 70,624 | |||||
Interest expenses | (144,033 | ) | (162,968 | ) | |||
Government grants | - | 76,612 | |||||
Other income | 260,918 | 366,283 | |||||
Other expenses | (424,893 | ) | (124,595 | ) | |||
Total other expenses | (5,414,487 | ) | (891,009 | ) | |||
Loss before income tax benefit | (5,349,722 | ) | (5,010,364 | ) | |||
Income tax benefit | (136,822 | ) | (133,664 | ) | |||
Net loss | (5,212,900 | ) | (4,876,700 | ) | |||
Less: net loss attributable to non-controlling interests | (3,731,526 | ) | (686,810 | ) | |||
Net loss attributable to HeartCore Enterprises, Inc. | $ | (1,481,374 | ) | $ | (4,189,890 | ) | |
Other comprehensive loss: | |||||||
Foreign currency translation adjustment | (16,614 | ) | (34,628 | ) | |||
Total comprehensive loss | (5,229,514 | ) | (4,911,328 | ) | |||
Less: comprehensive loss attributable to non-controlling interests | (3,760,195 | ) | (688,482 | ) | |||
Comprehensive loss attributable to HeartCore Enterprises, Inc. | $ | (1,469,319 | ) | $ | (4,222,846 | ) | |
Net loss per common share attributable to HeartCore Enterprises, Inc. | |||||||
Basic | $ | (0.07 | ) | $ | (0.21 | ) | |
Diluted | $ | (0.07 | ) | $ | (0.21 | ) | |
Weighted average common shares outstanding | |||||||
Basic | 20,940,956 | 20,404,642 | |||||
Diluted | 20,940,956 | 20,404,642 | |||||
HeartCore Enterprises, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
For the year ended December 31, 2024 | For the year ended December 31, 2023 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (5,212,900 | ) | $ | (4,876,700 | ) | ||
Adjustments to reconcile net loss to net cash flows | ||||||||
used in operating activities: | ||||||||
Depreciation and amortization expenses | 749,639 | 683,019 | ||||||
Loss (gain) on disposal of property and equipment | 1,894 | (4,514 | ) | |||||
Amortization of debt issuance costs | 4,567 | 3,733 | ||||||
Non-cash lease expense | 365,531 | 346,070 | ||||||
Loss (gain) on termination of lease | (469 | ) | 76 | |||||
Impairment of intangible asset | 3,878,125 | - | ||||||
Impairment of goodwill | 3,276,441 | - | ||||||
Deferred income taxes | (1,076,600 | ) | (291,596 | ) | ||||
Stock-based compensation | 368,744 | 1,430,513 | ||||||
Marketable securities received as noncash consideration | (572,010 | ) | - | |||||
Warrants received as noncash consideration | (12,969,683 | ) | (3,763,621 | ) | ||||
Changes in fair value of investments in marketable securities | 2,412,385 | 615,520 | ||||||
Changes in fair value of investment in warrants | (1,657,699 | ) | 501,445 | |||||
Loss on sale of warrants | 3,970,628 | - | ||||||
Impairment of investment in equity securities | 300,000 | - | ||||||
Impairment of investment in SAFE | 75,000 | - | ||||||
Loss on forgiveness of note receivable | 100,000 | - | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | (193,369 | ) | (338,312 | ) | ||||
Prepaid expenses | 210,477 | 359,310 | ||||||
Other assets | (38,336 | ) | (133,550 | ) | ||||
Accounts payable and accrued expenses | 331,685 | 532,790 | ||||||
Accounts payable and accrued expenses - related party | 47,955 | - | ||||||
Accrued payroll and other employee costs | 3,623 | 152,101 | ||||||
Due to related parties | (1,338 | ) | 1,123 | |||||
Operating lease liabilities | (371,877 | ) | (327,877 | ) | ||||
Income tax payables | 669,142 | 162,045 | ||||||
Deferred revenue | (156,527 | ) | 553,130 | |||||
Other liabilities | 710,001 | 64,086 | ||||||
Net cash flows used in operating activities | (4,774,971 | ) | (4,331,209 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (7,446 | ) | (526,260 | ) | ||||
Proceeds from disposal of property and equipment | - | 24,814 | ||||||
Advance on note receivable | - | (600,000 | ) | |||||
Purchase of investment in SAFE | (75,000 | ) | - | |||||
Net proceeds from sale of warrants | 5,640,000 | - | ||||||
Proceeds from sale of marketable securities | 749,546 | - | ||||||
Repayment of loan provided to related party | 42,104 | 45,404 | ||||||
Payment for acquisition of subsidiary, net of cash acquired | - | (724,910 | ) | |||||
Net cash flows provided by (used in) investing activities | 6,349,204 | (1,780,952 | ) | |||||
Cash flows from financing activities: | ||||||||
Payments for finance leases | (16,766 | ) | (22,422 | ) | ||||
Proceeds from short-term and long-term debts | 68,138 | 710,107 | ||||||
Proceeds from related party debt | 75,000 | - | ||||||
Repayment of short-term and long-term debts | (554,553 | ) | (711,395 | ) | ||||
Repayment of insurance premium financing | (156,063 | ) | (389,035 | ) | ||||
Net proceeds from factoring arrangement | - | 562,767 | ||||||
Net repayment of factoring arrangement | (390,373 | ) | - | |||||
Payments for debt issuance costs | - | (13,828 | ) | |||||
Distribution of dividends | (834,566 | ) | - | |||||
Capital contribution from non-controlling shareholder | 67,195 | - | ||||||
Proceeds from issuance of common shares | 1,423,342 | - | ||||||
Net cash flows provide by (used in) financing activities | (318,646 | ) | 136,194 | |||||
Effect of exchange rate changes | (146,977 | ) | (188,880 | ) | ||||
Net change in cash and cash equivalents | 1,108,610 | (6,164,847 | ) | |||||
Cash and cash equivalents - beginning of the year | 1,012,479 | 7,177,326 | ||||||
Cash and cash equivalents - end of the year | $ | 2,121,089 | $ | 1,012,479 | ||||
Supplemental cash flow disclosures: | ||||||||
Interest paid | $ | 143,101 | $ | 85,634 | ||||
Income taxes paid | $ | 298,466 | $ | 91,707 | ||||
Non-cash investing and financing transactions | ||||||||
Finance lease right-of-use assets obtained in exchange for finance lease liabilities | $ | - | $ | 93,217 | ||||
Operating lease right-of-use assets obtained in exchange for operating lease liabilities | $ | 125,735 | $ | 317,040 | ||||
Remeasurement of operating lease liabilities and right-of-use assets due to lease modification | $ | 23,956 | $ | 30,186 | ||||
Insurance premium financing | $ | 172,689 | $ | 389,035 | ||||
Common shares issued for acquisition of subsidiary | $ | - | $ | 3,150,000 | ||||
Warrants converted to marketable securities | $ | 6,443,276 | $ | 1,257,868 | ||||
Note receivable converted to investment in equity securities | $ | - | $ | 300,000 | ||||
