$AEHL
China Ceramics Co., Ltd
CIK:0001470683|SEC Filings
Consolidated Statements of Cash Flows - USD ($) |
9 Months Ended | 12 Months Ended | |
|---|---|---|---|
Sep. 30, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Loss before taxation | $ (11,215,000) | $ (10,576,000) | $ (1,834,000) |
| Adjustments for | |||
| Amortization charge of right-of-use assets | 231,000 | 235,000 | |
| Depreciation of plant and equipment | 224,000 | 178,000 | 51,000 |
| Gain on disposal of subsidiaries | (10,430,000) | ||
| Loan forgiveness by related party | (164,000) | ||
| Gain (loss) on disposal of plant and equipment | (250,000) | 48,000 | |
| Loss on note payables | 2,897,000 | 488,000 | 179,000 |
| Interest expense on note payables | 535,000 | 157,000 | |
| Standstill fee on note payables | 9,000 | 185,000 | 96,000 |
| Share based compensation | 2,709,000 | 5,991,000 | 6,985,000 |
| Interest expense on lease liabilities | 113,000 | 147,000 | |
| Amortization of OID of convertible note | 161,000 | 44,000 | 63,000 |
| Operating cash flows before working capital changes | (4,586,000) | (3,103,000) | (5,054,000) |
| Increase in loan receivables | (1,022,000) | (12,377,000) | (5,193,000) |
| Increase in inventory | (5,000) | ||
| Increase (decrease) in other receivables and prepayments | 2,643,000 | (4,317,000) | (172,000) |
| Increase in trade receivables | (91,000) | ||
| Increase in taxes payables | 502,000 | 26,000 | 228,000 |
| (Decrease) increase in deferred revenue | (1,155,000) | 2,585,000 | 27,000 |
| Increase in accruals liabilities and other payables | 861,000 | 875,000 | 103,000 |
| Increase (decrease) in trade payables | 1,129,000 | 831,000 | (435,000) |
| Cash used in operations | (1,724,000) | (15,480,000) | (10,496,000) |
| Income tax paid | (9,000) | (3,000) | (20,000) |
| Net cash generated from operating activities from discontinued operations | 1,994,000 | ||
| Net cash used in operating activities | (1,733,000) | (15,483,000) | (8,522,000) |
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||
| Acquisition of plant and equipment | (381,000) | (4,202,000) | (71,000) |
| Decrease in notes receivables | 130,000 | 1,514,000 | 1,328,000 |
| Decrease in available-for-sale financial assets | 99,000 | 1,105,000 | |
| Cash received from disposal of plant and equipment | 282,000 | ||
| Decrease in restricted cash | 292,000 | ||
| Net cash disposed as a result of disposal of subsidiaries | (36,000) | ||
| Net cash generated from (used in) investing activities | 31,000 | (2,589,000) | 2,618,000 |
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Payment for lease liabilities | (342,000) | (250,000) | |
| Insurance of share capital for equity financing | 1,311,000 | 12,986,000 | 8,322,000 |
| Warrants exercised | 1,228,000 | ||
| Proceeds from promissory note | 2,250,000 | 5,620,000 | 1,003,000 |
| Repayment of promissory note | (800,000) | ||
| Repayment to related parties | (1,320,000) | ||
| Advance from related parties | 122,000 | 194,000 | 60,000 |
| Net cash used in financing activities from discontinued operations | (2,020,000) | ||
| Net cash generated from financing activities | 3,341,000 | 18,978,000 | 6,045,000 |
| NET INCREASE IN CASH & CASH EQUIVALENTS | 1,639,000 | 906,000 | 141,000 |
| CASH & CASH EQUIVALENTS, BEGINNING OF PERIOD/YEAR | 1,047,000 | 538,000 | 615,000 |
| EFFECT OF FOREIGN EXCHANGE RATE DIFFERENCES | (759,000) | (397,000) | (218,000) |
| CASH & CASH EQUIVALENTS, END OF PERIOD/YEAR | $ 1,927,000 | $ 1,047,000 | $ 538,000 |
Consolidated Statements of Financial Position - USD ($) |
Sep. 30, 2025 |
Dec. 31, 2024 |
|---|---|---|
| NON-CURRENT ASSETS | ||
| Plant and equipment, net | $ 3,295,000 | $ 4,138,000 |
| Right-of-use assets, net | 1,095,000 | 1,326,000 |
| Security deposits | 198,000 | 198,000 |
| Note receivable | 5,305,000 | 5,435,000 |
| Total non-current assets | 9,893,000 | 11,097,000 |
| CURRENT ASSETS | ||
| Loan receivables | 19,895,000 | 18,873,000 |
| Inventories | 5,000 | |
| Other receivables and prepayments | 5,287,000 | 6,989,000 |
| VAT receivable | 10,000 | |
| Trade receivables | 91,000 | |
| Cash and bank balances | 1,927,000 | 1,047,000 |
| Total current assets | 27,215,000 | 26,909,000 |
| Total assets | 37,108,000 | 38,006,000 |
| CURRENT LIABILITIES | ||
| Note payables | 2,428,000 | 5,187,000 |
| Amounts owed to related parties | 391,000 | 272,000 |
| Lease liabilities | 346,000 | 348,000 |
| Accrued liabilities and other payables | 2,026,000 | 1,128,000 |
| Taxes payables | 827,000 | 315,000 |
| Deferred revenue | 1,459,000 | 2,612,000 |
| Trade payables | 1,930,000 | 831,000 |
| Total current liabilities | 9,407,000 | 10,693,000 |
| NET CURRENT ASSETS | 17,808,000 | 16,216,000 |
| NON-CURRENT LIABILITY | ||
| Lease liabilities | 808,000 | 1,072,000 |
| Total non-current liability | 808,000 | 1,072,000 |
| Total liabilities | 10,215,000 | 11,765,000 |
| NET ASSETS | 26,893,000 | 26,241,000 |
| EQUITY | ||
| Reserves | 26,657,000 | 25,553,000 |
| Non-controlling interest | 236,000 | 688,000 |
| Total equity | $ 26,893,000 | $ 26,241,000 |