$GFAI
Guardforce AI Co., Ltd.
CIK:0001804469|SEC Filings
Consolidated Statements of Cash Flows - USD ($) |
12 Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
|||||||
| Cash flows from operating activities | |||||||||
| Net loss from continuing operations | $ (5,286,128) | $ (5,882,647) | [1] | $ (28,742,278) | [1] | ||||
| Adjustments for: | |||||||||
| Depreciation | 3,114,211 | 2,922,509 | [2] | 4,242,246 | [2] | ||||
| Amortization of intangible assets | 171,673 | 193,705 | [2] | 752,453 | [2] | ||||
| Provision for obsolete inventories | [2] | 3,797,552 | [2] | ||||||
| Impairment loss on fixed assets | [2] | 3,682,789 | [2] | ||||||
| Stock-based compensation expense | 1,350,800 | 1,849,356 | [1] | 1,101,800 | [1] | ||||
| Impairment loss on intangible assets | 188,797 | [2] | 3,713,551 | [2] | |||||
| Impairment loss on goodwill | 30,575 | [2] | 2,267,583 | [2] | |||||
| Allowance for expected credit losses on a related party receivable | [2] | 5,637,527 | [2] | ||||||
| Netting off related parties’ balances | (690,487) | [2] | [2] | ||||||
| Finance (income)/costs, net | (471,374) | (338,887) | [2] | 649,517 | [2] | ||||
| Deferred income taxes | (78,792) | (125,925) | [2] | 434,315 | [2] | ||||
| Provision for expected credit loss on trade receivables and other receivables, net | 16,995 | 210,437 | [2] | 96,877 | [2] | ||||
| Increase in provision for withholding tax receivables | 149,838 | 4,339 | [2] | 683,344 | [2] | ||||
| Loss/(Gain) from fixed assets disposal | 12,273 | (21,644) | [2] | 208,093 | [2] | ||||
| Changes in operating assets and liabilities: | |||||||||
| Decrease/(Increase) in trade and other receivables | 739,667 | (323,718) | [2] | (395,602) | [2] | ||||
| Increase in other current assets | (88,241) | (629,406) | [2] | (242,706) | [2] | ||||
| (Increase)/Decrease in restricted cash | (705,069) | 249,146 | [2] | (409,521) | [2] | ||||
| (Increase)/Decrease in inventories | (14,411) | (6,528) | [2] | 675,763 | [2] | ||||
| Decrease in amount due from related parties | [2] | 424,979 | [2] | ||||||
| Decrease/(Increase) in other non-current assets | 724,026 | (582,712) | [2] | 33,924 | [2] | ||||
| (Decrease)/Increase in trade payables and other current liabilities | (46,130) | (597,155) | [2] | 713,513 | [2] | ||||
| Decrease in amount due to related parties | [2] | (956,294) | [2] | ||||||
| Increase in withholding taxes receivable | (780,352) | (146,855) | [2] | (192,502) | [2] | ||||
| Increase in provision for employee benefits | 163,559 | 275,265 | [2] | 34,534 | [2] | ||||
| Net cash used in operating activities - continuing operations | (1,027,455) | (3,421,835) | [2] | (1,788,543) | [2] | ||||
| Net cash (used in)/provided by operating activities - discontinued operations | (277,741) | 96,236 | [2] | 187,321 | [2] | ||||
| Net cash used in operating activities | (1,305,196) | (3,325,599) | [2] | (1,601,222) | [2] | ||||
| Cash flows from investing activities | |||||||||
| Acquisition of property, plant and equipment | (345,149) | (237,367) | [2] | (2,095,319) | [2] | ||||
| Proceeds from disposal of property, plant and equipment | 33,717 | 23,647 | [2] | [2] | |||||
| Acquisition of intangible assets | (2,837) | (61,995) | [2] | (18,476) | [2] | ||||
| Interest received | 627,845 | 511,292 | [2] | [2] | |||||
| Payments for financial assets at amortized cost | (77,100) | [2] | [2] | ||||||
| Net cash provided by/(used in) investing activities - continuing operations | 236,476 | 235,577 | [2] | (2,113,795) | [2] | ||||
| Net cash used in investing activities - discontinued operations | (4,886) | (35,191) | [2] | (11,750) | [2] | ||||
| Net cash provided by/(used in) investing activities | 231,590 | 200,386 | [2] | (2,125,545) | [2] | ||||
| Cash flows from financing activities | |||||||||
| Proceeds from issue of shares | 6,604,094 | 10,399,732 | [2] | 20,867,386 | [2] | ||||
| Proceeds from exercise of warrants | [2] | 506,692 | [2] | ||||||
| Cash repayment of a convertible note | [2] | (554,238) | [2] | ||||||
| Cash paid for the cancellation of fractional shares | [2] | (49,664) | [2] | ||||||
| Proceeds from borrowings | [2] | 1,725,465 | [2] | ||||||
| Repayment of borrowings | (46,884) | (3,506,646) | [2] | (2,860,585) | [2] | ||||
| Payment of lease liabilities | (3,257,910) | (2,043,529) | [2] | (2,652,150) | [2] | ||||
| Net cash provided by financing activities - continuing operations | 3,299,300 | 4,849,557 | [2] | 16,982,906 | [2] | ||||
| Net cash (used in)/provided by financing activities - discontinued operations | (141,707) | [2] | 140,019 | [2] | |||||
| Net cash provided by financing activities | 3,299,300 | 4,707,850 | [2] | 17,122,925 | [2] | ||||
| Net increase in cash and cash equivalents | 2,225,694 | 1,582,637 | [2] | 13,396,158 | [2] | ||||
| Effect of movements in exchange rates on cash held | 415,306 | 89,916 | [2] | (62,928) | [2] | ||||
| Cash and cash equivalents at beginning of year | [2] | 21,936,422 | 20,263,869 | 6,930,639 | |||||
| Cash and cash equivalents at end of year (Note 4) | 24,577,422 | 21,936,422 | [2] | 20,263,869 | [2] | ||||
| Non-cash investing and financing activities | |||||||||
| Equity portion of the settlement of a borrowing from a third party | [2] | 15,914,615 | [2] | ||||||
| Equity portion of purchase consideration paid for acquisition of fixed and intangible assets | [2] | $ 1,848,000 | [2] | ||||||
| |||||||||
Consolidated Balance Sheets - USD ($) |
Dec. 31, 2025 |
Dec. 31, 2024 |
||
|---|---|---|---|---|
| Current assets: | ||||
| Cash and cash equivalents | $ 24,545,290 | $ 21,936,422 | ||
| Restricted cash | 27,642 | |||
| Trade receivables, net | 4,947,264 | 5,922,345 | ||
| Other current assets | 2,441,038 | 2,291,439 | ||
| Withholding taxes receivable, net | 902,845 | 393,960 | ||
| Inventories | 21,519 | 274,854 | ||
| Other financial assets at amortized cost | 77,100 | |||
| Assets held for sale | 1,150,324 | |||
| Total current assets | 34,085,380 | 30,846,662 | ||
| Non-current assets: | ||||
| Restricted cash | 2,322,790 | 1,432,738 | ||
| Property, plant and equipment | 3,088,905 | 3,183,856 | ||
| Right-of-use assets | 4,523,309 | 2,268,022 | ||
| Intangible assets, net | 1,057,144 | 2,300,951 | ||
| Goodwill | 411,862 | |||
| Withholding taxes receivable, net | 2,325,281 | 1,967,826 | ||
| Deferred tax assets, net | 1,418,174 | 1,281,531 | ||
| Other non-current assets | 272,827 | 998,971 | ||
| Total non-current assets | 15,008,430 | 13,845,757 | ||
| Total assets | 49,093,810 | 44,692,419 | ||
| Current liabilities: | ||||
| Trade payables and other current liabilities | 3,158,254 | 4,549,364 | ||
| Borrowings | 44,232 | |||
| Lease liabilities | [1] | 2,141,509 | 1,670,909 | |
| Liabilities directly associated with the assets held for sale | 1,111,804 | |||
| Total current liabilities | 6,411,567 | 6,264,505 | ||
| Non-current liabilities: | ||||
| Lease liabilities | [1] | 2,081,431 | 889,920 | |
| Provision for employee benefits | 6,493,677 | 5,548,726 | ||
| Total non-current liabilities | 8,575,108 | 6,438,646 | ||
| Total liabilities | 14,986,675 | 12,703,151 | ||
| Equity | ||||
| Ordinary shares – par value $0.12 authorized 300,000,000 shares, issued and outstanding 24,353,539 shares at December 31, 2025; issued and outstanding 17,808,947 shares at December 31, 2024 | 2,922,460 | 2,137,108 | ||
| Subscription receivable | (50,000) | (50,000) | ||
| Additional paid in capital | 100,271,584 | 93,102,042 | ||
| Legal reserve | 223,500 | 223,500 | ||
| Warrants reserve | 251,036 | 251,036 | ||
| Accumulated deficit | (70,862,025) | (64,204,840) | ||
| Accumulated other comprehensive income | 1,397,005 | 590,981 | ||
| Capital & reserves attributable to equity holders of the Company | 34,153,560 | 32,049,827 | ||
| Non-controlling interests | (46,425) | (60,559) | ||
| Total equity | 34,107,135 | 31,989,268 | ||
| Total liabilities and equity | $ 49,093,810 | $ 44,692,419 | ||
| ||||