v3.26.1
LOANS AND BORROWINGS
12 Months Ended
Dec. 31, 2025
Borrowings [abstract]  
LOANS AND BORROWINGS
15LOANS AND BORROWINGS

 

   As of
December 31,
2025
   As of
December 31,
2024
 
   USD   USD 
Current        
Guaranteed bank loan   348,957    364,457 
Financial institution loan   602,897    441,079 
Recourse liability   4,423,508    2,397,078 
    5,375,362    3,202,614 
Lease liabilities   429,634    226,707 
    5,804,996    3,429,321 
           
Non-current          
Guaranteed bank loan   562,260    144,365 
Financial institution loan   65,266    - 
Warrant liabilities   1,213,340    46,518 
Lease liabilities   1,099,767    985,879 
    2,940,633    1,176,762 
Total loans and borrowings   8,745,630    4,606,083 
  i)

Terms and debt repayment schedule 

  

   Currency  Principal amount   Year of origination  Nominal
interest
rate %
per annum
   Year of maturity  2025   2024 
2025                   USD   USD 
Guaranteed bank loan  SGD   400,000.00   2020   2.75%  2025   -    51,960 
Guaranteed bank loan  SGD   1,200,000.00   2020   2.50%  2025   -    108,703 
Guaranteed bank loan  SGD   300,000.00   2020   3.75%  2025   -    15,980 
Guaranteed bank loan  SGD   300,000.00   2023   7.75%  2026   35,912    110,848 
Guaranteed bank loan  SGD   300,000.00   2023   8.80%  2026   50,376    123,515 
Financial institution loan  SGD   162,500.00   2025   21.00%  2026   22,641    - 
Financial institution loan  SGD   100,000.00   2025   59.23%  2026   53,801    - 
Financial institution loan  SGD   150,000.00   2025   36.00%  2026   21,890    - 
Financial institution loan  SGD   200,000.00   2025   36.00%  2026   77,875    - 
Financial institution loan  SGD   200,000.00   2025   24.06%  2026   131,875    - 
Guaranteed bank loan  SGD   400,000.00   2026   8.19%  2030   311,502    - 
Guaranteed bank loan  SGD   50,000.00   2023   8.25%  2028   20,832    26,714 
Guaranteed bank loan  SGD   100,000.00   2023   8.28%  2028   40,389    52,305 
Guaranteed bank loan  SGD   50,000.00   2023   10.38%  2026   6,173    18,797 
Financial institution loan  SGD   150,000.00   2025   10.50%  2026   20,901    - 
Guaranteed bank loan  SGD   1,000,000.00   2022   5.25%  2027   321,121    - 
Financial institution loan  SGD   150,000.00   2025   8.25%  2027   196,299    - 
Financial institution loan  SGD   80,000.00   2025   20.80%  2026   32,499    - 
Financial institution loan  SGD   150,000.00   2025   14.36%  2027   110,381    - 
Guaranteed bank loan  SGD   70,000.00   2021   2.50%  2026   2,863    - 
Guaranteed bank loan  SGD   300,000.00   2021   2.70%  2034   122,050    - 
Financial institution loan  SGD   400,000   2024   10.80%  2025   -    294,053 
Financial institution loan  SGD   200,000   2024   10.80%  2025   -    147,026 
Recourse liability  SGD    N/A    N/A   7.0%-7.7%  N/A   4,423,508    2,397,078 
Lease liabilities  Multiple    N/A    2019-2025   2.99% to 10.8%  2025-2031   1,529,401    1,212,586 
                       7,532,290    4,559,565 

 

The guaranteed bank loans are guaranteed by Mr. Fu Xiaowei and Ms. Zhang Fan, the CEO of the Group and his spouse.

 

The weighted average effective interest rates per annum for our guaranteed bank loans and financial institution loans were 11.09% and 6.11% as of December 31, 2025 and 2024, respectively.

 

Subsequently to the date of issuance of the consolidated financial statements, all the guaranteed bank loans and financial institution loans were repaid upon maturity without default.

 

Subsequent to December 31, 2025, certain of the Group’s Singapore subsidiaries obtained additional short-term loans from financial institutions, with the proceeds designated exclusively for growth and marketing expenses. Specifically, on February 4, 2026, YY Circle (SG) Pte. Ltd. obtained a short-term loan of S$120,000 (US$93,451) bearing interest at 37.12% per annum with a repayment period of six months (March 4, 2026 to August 4, 2026). On February 12, 2026, Hong Ye Group Pte. Ltd. obtained a short-term loan of S$250,000 (US$194,689) bearing interest at 38.00% per annum with a repayment period of 24 weeks (March 7, 2026 to August 6, 2026), YY Circle (SG) Pte. Ltd. obtained a short-term loan of S$165,000 (US$128,495) bearing interest at 38.00% per annum with a repayment period of 24 weeks (March 7, 2026 to August 6, 2026), and Property Facility Services Pte. Ltd. obtained a short-term loan of S$55,000 (US$42,832) bearing interest at 38.00% per annum with a repayment period of 18 weeks (March 7, 2026 to August 6, 2026). On February 16, 2026, Hong Ye Group Pte. Ltd. obtained an additional short-term loan of S$150,000 (US$116,813) bearing interest at 24.00% per annum with a repayment period of one year (February 15, 2026 to February 15, 2027), and YY Circle (SG) Pte. Ltd. obtained an additional short-term loan of S$100,000 (US$77,786) bearing interest at 24.00% per annum with a repayment period of one year (February 15, 2026 to February 15, 2027).

  ii) Reconciliation of movements of liabilities and equity to cash flows arising from financing activities

 

   Bank loan and financial institution   Lease liabilities   Treasury shares reserve   Share capital   Total 
   USD   USD   USD   USD   USD 
Balance at January 1, 2024   1,240,523    84,322    -     3,564,150    4,888,995 
Proceeds from loans and borrowings   448,442    -    -    -    448,442 
Shares repurchase-Payment   -    -    (1,012,458)   -    (1,012,458)
Payment of bank loans and borrowings   (707,046)   -    -    -    (707,046)
Payment of lease liabilities   -    (269,292)   -    -    (269,292)
Net proceeds from issue of Class A
ordinary shares
   -    -    -    3,922,650    3,922,650 
Total changes from financing cash flows   (258,604)   (269,292)   (1,012,458)   3,922,650    2,382,296 
Effect of changes in foreign exchange rates   (82,983)   (43,664)   -    (81,999)   (208,646)
Other changes                         
Liability-related                         
Recognition of lease liabilities   -    1,373,518    -    -    1,373,518 
Issuance of warrants to underwriter   -    -    -    (84,882)   (84,882)
Interest expense   50,965    67,702    -    -    118,667 
Total liability-related other changes   50,965    1,441,220    -    (84,882)   1,407,303 
Payment of offering cost- Offset with prepayment   -    -    -    (2,039,513)   (2,039,513) 
Shares repurchase-Offset with receivables   -    -    (285,792)   -    (285,792) 
Total equity-related other changes   -    -    (285,792)   (2,039,513)   (2,325,305)
Balance at December 31, 2024   949,901    1,212,586    (1,298,250)   5,280,406    6,144,643 
Proceeds from loans and borrowings   870,883    -    -    -    870,883 
Payment of bank loans and borrowings   (1,169,783)   -    -    -    (1,169,783)
Payment of lease liabilities   -    (522,525)   -    -    (522,525)
Transfer from treasury shares   -    -    39,355    13,424    52,779 
Acquisition of subsidiary   -    -    6,560    13,387,819    13,394,379 
Acquisition of an asset   -    -    -    5,760,000    5,760,000 
Acquisition through business combinations   558,551    -    -    -    558,551 
Issue of ordinary shares and warrants   -    -    -    384,188    384,188 
Total changes from financing cash flows   1,209,552    690,061    (1,252,335)   24,825,837    25,473,115 
Effect of changes in foreign exchange rates   56,609    76,020              132,629 
Other changes                         
Liability-related                         
Recognition of lease liabilities   -    626,038    -    -    626,038 
Interest expense   313,219    137,282    -    -    450,501 
Total liability-related other changes   313,219    763,320    -    -    1,076,539 
Balance at December 31, 2025   1,579,380    1,529,401    (1,252,335)   24,825,837    26,682,283 
  iii) Financial risk management

 

Information about the exposure of loans and borrowings to relevant financial risks (interest rate and liquidity risk) is disclosed in Note 24.

 

  iv) Warrant liabilities

 

On April 24, 2024, the Company issued a warrant to the underwriter, US Tiger Securities Inc., granting the right to purchase 1,125 (56,250 prior to 50-for-1 reverse share split) of the Company’s Class A Ordinary Shares (the “2024 Warrant liabilities”). This 2024 Warrant will expire on April 22, 2027 and have an exercise price of $240 ($4.8 prior to 50-for-1 reverse share split). US Tiger Securities Inc. can elect to have cashless exercise of this warrant.

 

On September 10, 2025, the Company entered into a Securities Purchase Agreement with a group of institutional investors for the issuance of up to 190,477 (9,523,812 prior to 50-for-1 reverse share split) Class A Ordinary Shares together with Warrants to purchase up to 285,715 (14,285,718 prior to 50-for-1 reverse share split) Class A Ordinary Shares (the “2025 Warrant liabilities”). The combined purchase price was US$ 21 (US$0.42 prior to 50-for-1 reverse share split) per Share together with 1.5 warrants, with each warrant exercisable at US$25 (US$0.50 prior to 50-for-1 reverse share split) per Share for a term of 3.5 years. The warrants are not listed or traded on any exchange. The offering was conducted through FT Global Capital, Inc. as placement agent, with a placement fee of 7.5% of the gross proceeds. The transaction generated gross proceeds of US$4,000,001 and net proceeds of approximately US$3,415,001, after deducting placement agent commissions but before deducting other offering expenses. The offering was closed on September 11, 2025.

 

   USD 
Initial recognition of warrants liability   84,881 
Fair value adjustment of warrant liability   (38,363)
Carrying amount of warrant liability at December 31, 2024   46,518 
Fair value at issuance date   3,550,000 
Fair value change of warrant liabilities   (2,383,178)
Carrying amount of warrant liabilities at December 31, 2025   1,213,340