Our ability to generate product revenue sufficient to achieve profitability will depend on the successful development and commercialization of one or more of our product candidates. Quantitative and Qualitative Disclosures about Market Risks We are exposed to market risks in the ordinary course of our business. These risks primarily include currency risk and interest rate risk.
Our ability to generate sufficient product revenue to achieve profitability will depend on the successful development and commercialization of one or more of our product candidates. Quantitative and Qualitative Disclosures about Market Risks We are exposed to market risks in the ordinary course of our business. These risks primarily include currency risk and interest rate risk.
This was primarily attributable to the loss for the year of S$4.13 million, adjusted for non-cash charges of S$477,368 for depreciation and amortization, fair value loss on convertible loans and unrealized currency translation losses, S$223,845 in fair value changes on warrant liabilities, S$51,282 in interest expenses, S$285,719 in interest income, S$31,198 in share of results of associate and a S$104,918 net change in working capital.
This was primarily attributable to the loss for the year of S$4.13 million, adjusted for non-cash charges of S$477,368 for depreciation and amortization, fair value loss on convertible loans and unrealized currency translation losses, S$223,845 in fair value changes on warrant liabilities, S$51,282 in interest expenses, S$285,719 in interest income, S$31,198 in share of results of associate and a net change in working capital of S$104,918.
This was primarily attributable to the loss for the year of S$2.52 million, adjusted for non-cash charges of S$319,330 for depreciation and amortization and unrealized currency translation losses, S$138,292 in fair value changes on warrant liabilities, S$20,313 in interest expenses, S$317,670 in interest income, S$13,765 in share of results of associate and a S$60,406 net change in working capital.
This was primarily attributable to the loss for the year of S$2.52 million, adjusted for non-cash charges of S$319,330 for depreciation and amortization and unrealized currency translation losses, S$138,292 in fair value changes on warrant liabilities, S$20,313 in interest expenses, S$317,670 in interest income, S$13,765 in share of results of associate and a net change in working capital of S$60,406.
Net cash used in investing activities during the financial year ended December 31, 2023 was S$2.73 million, mainly due to the placement of fixed deposits of S$2.77 million and partially offset by interest received of S$98,366.
Investing Activities Net cash used in investing activities during the financial year ended December 31, 2023 was S$2.73 million, mainly due to the placement of fixed deposits of S$2.77 million and partially offset by interest received of S$98,366.
During the financial year ended December 31, 2023, net cash generated from financing activities was S$10.92 million mainly due to the net proceeds from issuance of ordinary shares of S$11.31 million, partially offset by the repayment of a third party loan of S$300,000, interest payment of S$46,713 and repayment of bank borrowings of S$32,984.
Financing Activities During the financial year ended December 31, 2023, net cash generated from financing activities was S$10.92 million mainly due to the net proceeds from issuance of ordinary shares of S$11.31 million, partially offset by the repayment of a third party loan of S$300,000, interest payment of S$46,713 and repayment of bank borrowings of S$32,984.
During the financial year ended December 31, 2024, net cash used in financing activities was S$64,892, comprising the repayment of lease liabilities of S$9,797, interest payment of S$20,313 and repayment of bank borrowings of S$34,782.
During the financial year ended December 31, 2024, net cash used in financing activities was S$64,892, comprising the repayment of bank borrowings of S$34,782, interest payment of S$20,313 and repayment of lease liabilities of S$9,797.
Our future capital requirements will depend on many factors, including: ● the scope, timing, progress, costs, and results of discovery, pre-clinical development, and clinical trials for our current and future product candidates; ● the number of clinical trials required for regulatory approval of our current and future product candidates; ● the costs, timing, and outcome of regulatory review of any of our current and future product candidates; ● the cost of manufacturing clinical and commercial supplies of our current and future product candidates; 117 ● the costs and timing of future commercialization activities, including manufacturing, marketing, sales, and distribution, for any of our product candidates for which we receive marketing approval; ● the costs and timing of preparing, filing, and prosecuting patent applications, maintaining and enforcing our intellectual property rights, and defending any intellectual property-related claims, including any claims by third parties that we are infringing on their intellectual property rights; ● the cost of maintaining our own R&D and centralized cGMP Facility and future facility expansion plans; ● our ability to maintain existing, and establish new, strategic collaborations, licensing, or other arrangements and the financial terms of any such agreements, including the timing and amount of any future milestone, royalty, or other payments due under any such agreement; ● the revenue, if any, received from commercial sales of our product candidates for which we receive marketing approval; ● the expenses to attract, hire and retain, skilled personnel; ● the costs of operating as a public company; ● our ability to establish a commercially viable pricing structure and obtain approval for coverage and adequate reimbursement from third-party and government payors; ● the effect of competing technological and market developments; and ● the extent to which we acquire or invest in businesses, products and technologies.
Our future capital requirements will depend on many factors, including: ● the scope, timing, progress, costs, and results of discovery, pre-clinical development, and clinical trials for our current and future product candidates; ● the number of clinical trials required for regulatory approval of our current and future product candidates; ● the costs, timing, and outcome of regulatory review of any of our current and future product candidates; ● the cost of manufacturing clinical and commercial supplies of our current and future product candidates; 120 ● the costs and timing of future commercialization activities, including manufacturing, marketing, sales, and distribution, for any of our product candidates for which we receive marketing approval; ● the costs and timing of preparing, filing, and prosecuting patent applications, maintaining and enforcing our intellectual property rights, and defending any intellectual property-related claims, including any claims by third parties that we are infringing on their intellectual property rights; ● the cost of maintaining our own R&D and centralized cGMP Facility and future facility expansion plans; ● our ability to maintain existing, and establish new, strategic collaborations, licensing, or other arrangements and the financial terms of any such agreements, including the timing and amount of any future milestone, royalty, or other payments due under any such agreement; ● the revenue, if any, received from commercial sales of our product candidates for which we receive marketing approval; ● the expenses to attract, hire and retain, skilled personnel; ● the costs of operating as a public company; ● our ability to establish a commercially viable pricing structure and obtain approval for coverage and adequate reimbursement from third-party and government payors; ● the effect of competing technological and market developments; and ● the extent to which we acquire or invest in businesses, products and technologies.
Liquidity and Capital Resources Overview Since our incorporation, we have not generated any revenue from commercial sales of product and have incurred losses and negative cash flows from our operations and expect these conditions to continue for the foreseeable future.
B. Liquidity and Capital Resources Overview Since our incorporation, we have not generated any revenue from approved commercial sales of product and have incurred losses and negative cash flows from our operations and expect these conditions to continue for the foreseeable future.
All of our product candidates are designed to be allogeneic, meaning they are produced using cells from a different person than the patient treated, as well as on an “off-the-shelf” basis, unlike existing autologous cell therapies. Built on our proprietary platform technologies, we are developing four product candidates: CTM-N2D, iPSC-gdNKT, CTM-GDT and CTM-MSC.
All of our product candidates are designed to be allogeneic, meaning they are produced using cells from a different person than the patient treated, as well as on an “off-the-shelf” basis, unlike existing autologous cell therapies. Built on our proprietary platform technologies, we are developing five product candidates: CTM-N2D, iPSC-gdNKT, CTM-GDT, CTM-MSC and CTM-NK.
(2) Includes interest payments. (3) Loan to a third party at 5.0% interest per annum to set up our presence in China. Other than as shown above, we did not have any significant capital and other commitments, long term obligations or guarantees as of December 31, 2024. 118 C.
(2) Includes interest payments. (3) Loan to a third party at 5.0% interest per annum to set up our presence in China. Other than as shown above, we did not have any significant capital and other commitments, long term obligations or guarantees as of December 31, 2025. 121 C.
All translations from Singapore dollars to U.S. dollars and from U.S. dollars to Singapore dollars in this annual report are made at a rate of S$1.3662 to U.S.$1.00, the exchange rate in effect as of December 31, 2024 as set forth in the H.10 statistical release of the U.S. Board of Governors of the Federal Reserve System.
All translations from Singapore dollars to U.S. dollars and from U.S. dollars to Singapore dollars in this annual report are made at a rate of S$1.2859 to U.S.$1.00, the exchange rate in effect as of December 31, 2025 as set forth in the H.10 statistical release of the U.S. Board of Governors of the Federal Reserve System.
Key Components of Our Results of Operations Revenue Since our incorporation, we have not generated any revenue and do not expect to generate any revenue from the commercial sale of products in the foreseeable future. As of the date of this annual report, we have no therapeutic products approved for sale commercially.
Key Components of Our Results of Operations Revenue Since our incorporation, we have not generated any direct revenue from approved cell therapies and do not expect to generate any such revenue from the commercial sale of such products in the foreseeable future. As of the date of this annual report, we have no therapeutic products approved for sale commercially.
Non-refundable advance payments for goods or services to be received in the future for use in R&D activities are recorded as prepaid expenses. The prepaid amounts are expensed as the related goods are delivered or the services are performed.
We expense research costs as incurred. Non-refundable advance payments for goods or services to be received in the future for use in R&D activities are recorded as prepaid expenses. The prepaid amounts are expensed as the related goods are delivered or the services are performed.
Other (losses)/gains including fair value changes on financial instruments - net Other (losses)/gains including fair value changes on financial instruments - net, mainly consist of the net currency exchange changes and the fair value changes on convertible loans and warrants.
Other (losses)/gains including fair value changes on financial instruments - net Other (losses)/gains including fair value changes on financial instruments - net, mainly consist of the net foreign currency exchange changes, the fair value changes on warrants and convertible loans, gain on disposal of investment.
During the financial year ended December 31, 2023, net cash used in operating activities amounted to S$3.53 million.
During the financial year ended December 31, 2025, net cash used in operating activities amounted to S$3.70 million.
We expect that our research expenses will continue to increase in absolute amounts in the foreseeable future as we continue pre-clinical and clinical development for our product candidates and continue our advances in scientific research and product development. 114 Employee benefits expenses Employee benefits expenses were S$210,657 for the financial years ended December 31, 2022.
We expect that our research expenses will continue to increase in absolute amounts in the foreseeable future as we continue pre-clinical and clinical development for our product candidates and continue our advances in scientific research and product development. 117 Employee benefits expenses Employee benefits expenses were S$454,143 for the financial years ended December 31, 2023.
Funding Requirements Our plan of operation is to continue implementing our business strategy, continue R&D of CTM-N2D and our other product candidates and continue to expand our research pipeline and our internal R&D capabilities.
Funding Requirements Our plan of operation is to continue executing our business strategy, continue R&D of CTM-N2D and our other product candidates and expanding our research pipeline as well as our internal R&D capabilities.
For the financial year ending December 31, 2024, other expenses reduced by S$1.22 million to S$998,054. This reduction was primarily due to the absence of IPO related expenses of S$758,563, decrease in investor relations expenses by S$128,632, as well as a decrease in company insurance expenses by S$188,430.
This reduction was primarily due to the absence of IPO related expenses of S$758,563, decrease in investor relations expenses by S$128,632, as well as a decrease in company insurance expenses by S$188,430. For the financial year ending December 31, 2025, other expenses increased by S$672,559 to S$1.67 million.
Going forward, we expect to fund our working capital and other liquidity requirements from various sources, including but not limited to the net proceeds from our Offering and other equity and debt financings as and when appropriate.
Going forward, we expect to fund our working capital and other liquidity requirements from various sources, including but not limited to the net proceeds from our ATM offering as well as other equity and debt financings as and when appropriate. We do not have any equity line of credit facilities.
Interest rate risk As at December 31, 2023 and 2024, we had cash and bank balances of S$9.00 million and S$4.97 million. Our exposure to interest rate sensitivity is impacted by changes in the underlying U.S. bank interest rates. We have not entered into investments for trading or speculative purposes. B.
Interest rate risk As at December 31, 2024 and 2025, we had cash and bank balances of S$4.97 million and S$2.10 million. Our exposure to interest rate sensitivity is impacted by changes in the underlying U.S. bank interest rates. We have not entered into investments for trading or speculative purposes. We do not have any equity line of credit facilities.
With this acquisition, we started to generate revenue from the cord blood banking business segment. 112 Key Factor Affecting Our Results of Operations Our financial condition and results of operation have been and will continue to be affected by a number of factors, many of which may be beyond our control, including those factors set out in the section headed ‘‘Risk Factors’’ in this annual report and those set out below: No product candidates approved for commercial sale We are a clinical stage biopharmaceutical company and we do not have any products approved for commercial sale as of the date of this annual report.
In addition, we have expanded into the provision of private blood banking services, including the storage and processing of cord blood and immune cells in Malaysia. 115 Key Factor Affecting Our Results of Operations Our financial condition and results of operation have been and will continue to be affected by a number of factors, many of which may be beyond our control, including those factors set out in the section headed ‘‘Risk Factors’’ in this annual report and those set out below: No product candidates approved for commercial sale We are a clinical stage biopharmaceutical company and we do not have any products approved for commercial sale as of the date of this annual report.
We expect our expenses to increase substantially in connection with our ongoing activities, particularly as we conduct the ANGELICA Trial with National University Hospital Singapore, research collaboration with Sengkang General Hospital and advance the pre-clinical activities of our product candidates. In addition, we expect to incur additional costs associated with operating as a public company.
We expect our expenses to increase substantially in connection with our ongoing activities, particularly as we progress the ANGELICA Trial in collaboration with National University Hospital Singapore, advance our research collaboration with Universiti Malaya and continue the pre-clinical development of our product candidates. In addition, we anticipate incurring increased costs associated with operating as a public listed company.
To date, we have conducted the first in human Phase I clinical trial, ANGELICA Trial, using our first product candidate, CTM-N2D. Two patients have been successfully dosed with four weekly CTM-N2D at dose level 1. We foresee to recruit more patients in 2025.
To date, we have initiated a first in human (FIH) Phase I clinical trial, ANGELICA Trial, using our lead product candidate, CTM-N2D. Four patients have been successfully dosed with four weekly CTM-N2D at dose level 1 and two patients have been dosed at dose level 2.
We recorded a net other loss of S$1.12 million and S$492,910 for the financial years ended December 31, 2022 and 2023, respectively.
We recorded a net other loss of S$492,910 and net other gain of S$297,545 for the financial years ended December 31, 2023 and 2024, respectively.
The following table sets forth the breakdown of our other expenses for these periods: For the year ended December 31, 2022 2023 2024 S$ S$ S$ Advertising - 33,307 23,782 Annual listing fee - 64,370 87,279 Company insurance - 282,797 94,367 Entertainment 3,260 30,977 7,941 Investor relationship expenses - 204,808 76,176 Legal fees - 115,272 119,580 Low-value assets rental 2,201 1,703 3,215 Offering expenses 199,625 758,563 - Professional fees 184,253 396,915 405,420 Property tax 7,045 6,661 8,412 Printing and stationery 6,176 11,941 18,718 IT expenses 13,051 18,255 20,122 Repair and maintenance 8,720 3,728 13,926 Reversal of grant - 84,091 - Service fees 11,268 13,209 8,665 Subscription fee 2,165 1,083 873 Transportation and travelling expenses 3,364 144,998 62,758 Tools and supplies 3,516 2,333 7,195 Utilities 21,201 23,941 17,662 Others 28,830 14,190 21,963 Total 494,675 2,213,142 998,054 Other expenses were S$494,675 and S$2.21 million for the financial years ended December 31, 2022 and 2023, respectively.
The following table sets forth the breakdown of our other expenses for these periods: For the year ended December 31, 2023 2024 2025 S$ S$ S$ Advertising 33,307 23,782 54,374 Annual listing fee 64,370 87,279 94,521 Company insurance 282,797 94,367 - Entertainment 30,977 7,941 5,750 Investor relations expenses 204,808 76,176 486,824 Legal fees 115,272 119,580 101,365 Low-value assets rental 1,703 3,215 5,267 Offering expenses 758,563 - - Professional fees 396,915 405,420 366,296 Property tax 6,661 8,412 9,472 Printing and stationery 11,941 18,718 28,695 IT expenses 18,255 20,122 28,035 Repair and maintenance 3,728 13,926 21,768 Reversal of grant 84,091 - - Service fees 13,209 8,665 27,908 Share-based payment expenses - - 384,952 Subscription fee 1,083 873 1,608 Transportation and travelling expenses 144,998 62,758 25,427 Tools and supplies 2,333 7,195 1,774 Utilities 23,941 17,662 16,483 Others 14,190 21,963 10,094 Total 2,213,142 998,054 1,670,613 Other expenses were S$2.21 million and S$998,054 for the financial years ended December 31, 2023 and 2024, respectively.
The following table sets forth the breakdown of our research expenses for these periods: Year ended December 31, 2022 2023 2024 S$ S$ S$ Employee benefits expenses 500,038 642,533 737,524 Depreciation of property, plant and equipment 270,421 272,886 212,322 Amortization of intangible assets 10,700 4,209 642 Clinical trial expenses - 33,845 382,014 Consumables expenses 310,938 455,267 345,706 Royalty expenses 9,592 30,382 11,365 Professional fees 317,613 20,779 35,040 Electricity expenses 64,968 62,515 69,323 Others 38,495 67,277 115,583 Total 1,522,765 1,589,693 1,909,519 Research expenses were S$1.52 million for the financial year ended December 31, 2022, compared to S$1.59 million for the financial year ended December 31, 2023.
The following table sets forth the breakdown of our research expenses for these periods: Year ended December 31, 2023 2024 2025 S$ S$ S$ Employee benefits expenses 642,533 737,524 860,835 Depreciation of property, plant and equipment 272,886 212,322 174,146 Amortization of intangible assets 4,209 642 642 Clinical trial expenses 33,845 382,014 429,774 Consumables expenses 455,267 345,706 552,860 Royalty expenses 30,382 11,365 15,512 Professional fees 20,779 35,040 9,098 Utilities 62,515 69,323 62,357 Others 67,277 115,583 112,271 Total 1,589,693 1,909,519 2,217,495 Research expenses were S$1.59 million for the financial year ended December 31, 2023, compared to S$1.91 million for the financial year ended December 31, 2024.
We have not yet commercialized any of our product candidates, which are in various phases of pre-clinical development, and we do not expect to generate revenue from commercial sales of any products for the foreseeable future.
We have not yet commercialized any of our product candidates, which are in various phases of pre-clinical and clinical development, and we do not expect to generate revenue from commercial sales of any products for the foreseeable future. As at December 31, 2024 and 2025, we had S$4.97 million and S$2.10 million, respectively, in cash and bank balances.
Research income was derived from the manufacturing of limited quantities of cells for researchers and institutions on a non-profit, cost recovery basis for the purpose of research. Research income was S$363,912 and S$507,736 for the financials year ended December 31, 2022 and 2023, respectively.
For the financial year ended December 31, 2024, MRA grant amounted to S$15,447. Research income was generated from the manufacturing of limited quantities of cells for researchers and institutions on a non-profit, cost recovery basis, amounted to S$507,736 and S$433,871 for the financial years ended December 31, 2023 and 2024, respectively.
Share of loss of associate recognized by S$33,546 for the financial year ended December 31, 2022, while for the financial year ended December 31, 2023, share of loss of associate was recorded at S$31,198.
Share of loss of associate recognized by S$31,198 for the financial year ended December 31, 2023, while for the financial year ended December 31, 2023, share of gain of associate was recorded at S$13,765. For the financial year ended December 31, 2025, share of loss of S$6,391 was recorded before it was disposed in the year.
Contractual Obligations and Commitments The following table summarizes our contractual obligations and commitments as of December 31, 2024: Payment Due by Period Total Less than 1 year Between 1 and 2 years Between 2 and 5 years Over 5 years S$ S$ S$ S$ S$ Contractual Obligations: Bank borrowings (1)(2) 531,400 56,432 56,432 169,295 249,241 Lease liabilities (2) 34,020 9,494 9,494 15,032 - Commitment: Minimum royalty commitments 143,133 12,333 10,900 32,700 87,200 Loan commitments (3) 500,000 500,000 - - - (1) Includes scheduled outstanding principal payments as of December 31, 2024.
Contractual Obligations and Commitments The following table summarizes our contractual obligations and commitments as of December 31, 2025: Payment Due by Period Total Less than 1 year Between 1 and 2 years Between 2 and 5 years Over 5 years S$ S$ S$ S$ S$ Contractual Obligations: Bank borrowings (1)(2) 494,010 58,694 58,694 176,083 200,539 Lease liabilities (2) 79,821 22,408 22,408 35,005 - Commitment: Minimum royalty commitments 135,867 5,067 10,900 32,700 87,200 Loan commitments (3) 500,000 500,000 - - - (1) Includes scheduled outstanding principal payments as of December 31, 2025.
Cash Flows The following table summarizes our cash flows for the years presented: For the year ended December 31, 2022 2023 2024 S$ S$ S$ U.S.$ Net cash used in operating activities (1,398,409 ) (3,531,196 ) (2,709,929 ) (1,983,552 ) Net cash (used in)/generated from investing activities (473,305 ) (2,730,809 ) 1,126,541 824,580 Net cash generated from/(used in) financing activities 968,716 10,919,885 (64,892 ) (47,498 ) Net changes in cash and cash equivalents (902,998 ) 4,657,880 (1,648,280 ) (1,206,470 ) Cash and cash equivalents at beginning of year 2,512,768 1,579,718 6,224,187 4,555,839 Effect of foreign currency translation on cash and cash equivalents (30,052 ) (13,411 ) 121,140 88,669 Cash and cash equivalents at end of year 1,579,718 6,224,187 4,697,047 3,438,038 116 Operating Activities During the financial year ended December 31, 2022, net cash used in operating activities amounted to S$1.40 million.
Cash Flows The following table summarizes our cash flows for the years presented: For the year ended December 31, 2023 2024 2025 S$ S$ S$ U.S.$ Net cash used in operating activities (3,531,196 ) (2,709,929 ) (3,697,463 ) (2,875,389 ) Net cash (used in)/generated from investing activities (2,730,809 ) 1,126,541 929,283 722,671 Net cash generated from/(used in) financing activities 10,919,885 (64,892 ) 208,648 162,258 Net changes in cash and cash equivalents 4,657,880 (1,648,280 ) (2,559,532 ) (1,990,460 ) Cash and cash equivalents at beginning of year 1,579,718 6,224,187 4,697,047 3,652,731 Effects of foreign currency translation on cash and cash equivalents (13,411 ) 121,140 (42,026 ) (32,682 ) Cash and cash equivalents at end of year 6,224,187 4,697,047 2,095,489 1,629,589 119 Operating Activities During the financial year ended December 31, 2023, net cash used in operating activities amounted to S$3.53 million.
For the financial year ended December 31, 2024, research income decreased to S$433,871, mainly because of the decrease in demand from the researchers and institutions. Interest income was S$2,097 and S$285,719 for the financial year ended December 31, 2022 and 2023, respectively.
For the financial year ended December 31, 2025, research income increased by 23.6% to S$536,461, mainly due to higher demand from the researchers and institutions. Interest income was S$285,719 and S$317,670 for the financial year ended December 31, 2023 and 2024, respectively.
For the financial year ended December 31, 2024, we recorded a net other gain of S$297,545, due to gains in net currency exchange and a fair value gain on warrant liabilities. 113 Research Expenses Our research expenses consist primarily of costs incurred for our research, pre-clinical and clinical activities. We expense research costs as incurred.
For the financial year ended December 31, 2025, we recorded a net other gain of S$140,318, mainly attributable to a gain of S$294,236 from the disposal of an investment in an associate, partially offset by a foreign exchange loss of S$132,291 and a fair value loss on the warrant liabilities of S$13,119. 116 Research Expenses Our research expenses consist primarily of costs incurred for our research, pre-clinical and clinical activities.
Other expenses also include, inter alia , professional fees for legal, auditing, tax and consulting services, and other expenses that are not attributable to R&D activities.
Other Expenses Other expenses consist mainly of Offering expenses and costs associated with being a public listed company, including annual listing fee, directors’ and officers’ insurance and investor relations expenses. Other expenses also include, inter alia , professional fees for legal, auditing, tax and consulting services, and other expenses that are not attributable to R&D activities.
As at December 31, 2023 and 2024, we had S$9.00 million and S$4.97 million, respectively, in cash and bank balances. Our liquidity and working capital requirements primarily related to our operating expenses. Historically, we have funded our operations primarily through private equity financing and issuance of convertible loans.
Our liquidity and working capital requirements primarily related to our operating and R&D expenses. Historically, we have funded our operations primarily through proceeds from our Offerings, private equity financing and issuance of convertible loans.
This was primarily attributable to the loss for the year of S$3.13 million, adjusted for non-cash charges of S$1.46 million for depreciation and amortization, fair value loss on convertible loans and unrealized currency translation gains, S$125,175 in interest expenses, S$2,097 in interest income, S$33,546 in share of results of associate and a S$109,902 net change in working capital.
This was primarily attributable to the loss for the year of S$4.00 million, adjusted for non-cash charges of S$459,389 for depreciation and amortization and unrealized currency translation losses, share-based payment expenses of S$694,200, a gain on disposal of investment in an associate of S$294,236, interest income of S$123,898 and a net change in working capital of S$485,506.
Our second product candidate, iPSC-gdNKT, has been undergoing pre-clinical process development since the fourth quarter of 2022 and is targeting to commence pre-clinical studies after the fourth quarter of 2025. Through a US agent, we have submitted a drug master file to the US FDA for our third product candidate, CTM-GDT.
As of the date of this annual report, the ANGELICA Trial is ongoing, and we expect to continue patient recruitment in 2026. Our second product candidate, iPSC-gdNKT, has been undergoing pre-clinical process development since the fourth quarter of 2022 and we are targeting to commence pre-clinical studies after the second quarter of 2026.
The following table sets forth the breakdown of our other operating income for these periods: Year ended December 31, 2022 2023 2024 S$ S$ S$ Government grants: Wage Subsidy Program 3,099 - - Enterprise Development Grant 8,640 - - Jobs Growth Incentive 5,550 - - Hiring Incentive and Training Programme 9,077 3,459 - Startup SG Tech - Proof-of-concept grant 84,091 - - Market Readiness Assistance Grant - - 15,447 Others 2,880 4,112 11,715 Research income 363,912 507,736 433,871 Interest income 2,097 285,719 317,670 Others 6,028 2,878 5,358 Total 485,374 803,904 784,061 The Hiring Incentive and Training Programme (“Hiring Incentive”) was an economic recovery incentive introduced in Malaysia to promote job creation among employers while increasing employment prospects.
The following table sets forth the breakdown of our other operating income for these periods: For the Year ended December 31, 2023 2024 2025 S$ S$ S$ Government grants: Hiring Incentive and Training Programme 3,459 - - Market Readiness Assistance Grant - 15,447 - BeST 2.0 - - 4,901 Others 4,112 11,715 3,530 Research income 507,736 433,871 536,461 Interest income 285,719 317,670 123,898 Rental income - - 8,423 Others 2,878 5,358 2,503 Total 803,904 784,061 679,716 The Market Readiness Assistance (“MRA”) grant helps companies expand into new markets overseas by defraying the costs of overseas market promotion, business development and set-up.
For the financial year ended December 31, 2024, we started generating revenue mainly from providing private blood banking services amounting to S$69,501 after acquiring the license and certain assets of Cellsafe International Sdn Bhd (In Liquidation). Other Operating Income Other operating income amounted to S$485,374, S$803,904 and S$784,061 for the financial years ended December 31, 2022, 2023 and 2024, respectively.
For the Year ended December 31, 2023 2024 2025 S$ S$ S$ Over time Revenue from private blood banking services - 64,214 279,661 At a point of time Revenue from retrieval and enrolment of private blood banking services - 5,287 44,726 Total - 69,501 324,387 Other Operating Income Other operating income amounted to S$803,904, S$784,061 and S$679,716 for the financial years ended December 31, 2023, 2024 and 2025, respectively.
As of the date of this annual report, we are finalizing the dossier for a Phase I clinical trial using our fourth product candidate, CTM-MSC to treat osteoarthritis and target for submission in second half of 2025.
As of the date of this annual report, our clinical partner, Sengkang General Hospital, is preparing to submit an application to the Institutional Review Board (IRB) to initiate a Phase I clinical trial evaluating our fourth product candidate, CTM-MSC, for the treatment of osteoarthritis.
Financing Activities During the financial year ended December 31, 2022, net cash generated from financing activities was S$968,716 mainly due to the proceeds from issuance of ordinary shares of S$1.22 million, proceeds from a third party loan of S$300,000.
During the financial year ended December 31, 2025, net cash generated from financing activities was S$208,648 mainly due to the net proceeds from issuance of ordinary shares of S$283,094 pursuant to the ATM offering program, offset by the repayment of bank borrowings of S$38,494 and interest payment of S$20,906.
However, for the financial year ended December 31, 2024, the associate generated a profit, resulting in a recorded share of profit of S$13,765. 115 Loss for the year As a result of the foregoing, we had loss of S$3.13 million, S$4.13 million and S$2.52 million for the financial years ended December 31, 2022, 2023 and 2024, respectively.
Accordingly, the Group recognized a gain on disposal of S$294,236 in profit or loss. 118 Loss for the year As a result of the foregoing, we incurred a net loss of S$2.52 million for the financial year ended December 31, 2024 as compared to a net loss of S$4.00 million for the financial year ended December 31, 2025.
If the costs associated with being a public listed company of S$257,311 are excluded, the loss for the year will be reduced to S$2.26 million (approximately to US$1.66 million). We expect to continue to incur losses for the foreseeable future in connection with our ongoing activities.
Excluding non-cash share-based payment expenses of S$694,200 and costs associated with being a public listed company of S$581,345, our loss for the financial year ended December 31, 2025 would have been reduced to S$2.72 million (approximately to US$2.12 million). We expect to continue incurring losses for the foreseeable future as we advance our research and development activities.
To date, there have not been any material adjustments to our prior estimates of accrued R&D expenses. D. Trend Information See “Item 5A. Operating Results” within this annual report. E. Critical Accounting Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our financial statements, which have been prepared in accordance with IFRS.
To date, there have not been any material adjustments to our prior estimates of accrued R&D expenses. D. Trend Information See “
Employee benefits expenses increased by S$165,184 from S$454,143 for the financial year ended December 31, 2023 to S$619,327 for the financial year ended December 31, 2024, mainly driven by the increase in headcount and employee salary rates. Finance Expenses Finance expenses consisted interest expenses on bank borrowing, convertible loans, third party loans and lease liabilities.
This was the first share award issued since the Company’s Offering. Finance Expenses Finance expenses consisted interest expenses on bank borrowing, lease liabilities, convertible loans and third party loans. Finance expenses were S$51,282 for the financial years ended December 31, 2023.
Investing Activities Net cash used in investing activities during the financial year ended December 31, 2022 was S$473,305, mainly due to the purchase of property, plant and equipment of S$473,795.
Net cash generated from investing activities during the financial year ended December 31, 2025 was S$929,283, mainly due to proceeds of S$700,000 from dilution of interest in a subsidiary, proceeds from disposal of an associate of S$517,440 and the withdrawal of fixed deposit of S$273,320. This was partially offset by the purchase of plant and equipment of S$637,850.
For the financial year ended December 31, 2024, interest income increased by 11.2% to S$317,670 compared to the previous year, primarily due to the longer tenure of fixed deposit placements using proceeds from the Offering.
For the financial year ended December 31, 2025, interest income declined by 61.0% to S$123,898, mainly due to the withdrawal of fixed deposit during the year.