We consider an accounting estimate to be critical if: (i) the accounting estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made, and (ii) changes in the estimate that are reasonably likely to occur from period to period or use of different estimates that we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations.
We consider an accounting estimate to be critical if: (i) the accounting estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made, and (ii) changes in the estimate that are reasonably likely to occur from period to period or use of different estimates, which we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations.
Under the current laws of the Cayman Islands, and we are not subject to income or capital gains taxes. Additionally, upon payments of dividends by us to its shareholders, no Cayman withholding tax will be imposed.
Under the current laws of the Cayman Islands, we are not subject to income or capital gains taxes. Additionally, upon payments of dividends by us to its shareholders, no Cayman withholding tax will be imposed.
Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments, or events that are reasonably likely to have a material effect on our net revenue, income from continuing operations, profitability, liquidity, or capital resources, or that would cause reported financial information not necessarily to be indicative of future operating results or financial condition. 66
Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments, or events that are reasonably likely to have a material effect on our net revenue, income from continuing operations, profitability, liquidity, or capital resources, or that would cause reported financial information not necessarily to be indicative of future operating results or financial condition. 58
We expect that we will be able to meet our needs to fund operations, capital expenditures and other commitments in the next 12 months primarily with our cash and cash equivalents, accounts receivables and operating cash flows. We may, however, require additional cash resources due to changes in business conditions or other future developments.
We expect that we will be able to meet our needs to fund operations, capital expenditures and other commitments in the next 12 months primarily with our cash and cash equivalents, accounts receivable and operating cash flows. We may, however, require additional cash resources due to changes in business conditions or other future developments.
We will continue to make capital expenditures to meet the expected growth of our business, including office equipment and leasehold improvements. Contractual Obligations We have also entered into commercial operating lease agreements with various third parties, for the use of retail stores and warehouse in Singapore.
We will continue to make capital expenditures to meet the expected growth of our business, including property renovation, office equipment and leasehold improvements. Contractual Obligations We have also entered into commercial operating lease agreements with various third parties, for the use of retail stores and warehouse in Singapore.
If these sources are insufficient to satisfy our cash requirements, we may seek to sell additional equity or debt securities or obtain a credit facility. The sale of additional equity or equity-linked securities could result in additional dilution to stockholders.
If these sources are insufficient to satisfy our cash requirements, we may seek to sell additional equity or debt securities or obtain a credit facility. The sale of additional equity or equity-linked securities could result in additional dilution to shareholders.
We have limited credit available from our major vendors and are obligated to settle the purchase invoices, which further constrains our cash liquidity. In order to enhance the growth in international trade business, we expect to incur approximately US$1.2 million in the business development projects and the launch of more sale and marketing campaigns to expand the market exposure.
We have limited credit available from our major vendors and are obligated to settle the purchase invoices, which further constrains our cash liquidity. In order to enhance the growth in international trade business, we expect to incur approximately $2.1 million in the business development projects and the launch of more sales and marketing campaigns to expand the market exposure.
A list of recently issued accounting pronouncements that are relevant to us is included in note 2 to our consolidated financial statements included elsewhere in this annual report.
A list of recently issued accounting pronouncements that are relevant to us is included in Note 2 to our consolidated and combined financial statements included elsewhere in this annual report.
Our capital requirements for 2024 and future years will depend on numerous factors, including management’s evaluation of the timing of projects to pursue.
Our capital requirements for 2025 and future years will depend on numerous factors, including management’s evaluation of the timing of projects to pursue.
Material Cash Requirements Our cash requirements consist primarily of day-to-day operating expenses, capital expenditure and contractual obligations with respect to operating leases. We lease all our office facilities, retail stores and warehouse. We expect to make future payments on existing leases from cash generated from operations.
Material Cash Requirements Our cash requirements consist primarily of day-to-day operating expenses, capital expenditure and contractual obligations with respect to operating leases. We lease most of our office facilities, retail stores and warehouses. We expect to make future payments on existing leases from cash generated from operations.
We conduct credit evaluations of customers, and generally do not require collateral or other security from our customers. We establish an allowance for doubtful accounts primarily based upon the age of the receivables and factors surrounding the credit risk of specific customers.
We conduct credit evaluations of customers and generally do not require collateral or other security from our customers. We establish an allowance for expected credit losses primarily based upon the age of the receivables and factors surrounding the credit risk of specific customers.
For the year ended December 31, 2022, we recorded net cash provided by operating activities of $1.7 million, which consisted of net income of $0.8 million as adjusted for non-cash items and change in operating assets and liabilities.
For the year ended December 31, 2024, we recorded net cash provided by operating activities of $0.4 million, which consisted of net income of $8.4 million as adjusted for non-cash items and change in operating assets and liabilities.
For the year ended December 31, 2023, we recorded net cash provided by operating activities of $0.9 million, which consisted of net income of $0.2 million as adjusted for non-cash items and change in operating assets and liabilities.
For the year ended December 31, 2023, we recorded net cash provided by operating activities of $18.8 million, which consisted of net income of $10.3 million as adjusted for non-cash items and change in operating assets and liabilities.
Concentration risk in major vendors For the years ended December 31, 2022, 2023 and 2024, the vendor, being related parties, who accounted for 10% or more of our cost of goods sold and our outstanding payable balances at period-end date, are presented as follows: Year ended December 31, 2024 As of December 31, 2024 Vendor Cost of goods sold Percentage of cost of goods sold Accounts payable US$ US$ HTL Marketing Pte.
Concentration risk in major vendors For the years ended December 31, 2023, 2024 and 2025, the vendor, being related parties, which accounted for 10% or more of our cost of goods sold and our outstanding accounts payable balances at year-end date, are presented as follows: Year ended December 31, 2025 As of December 31, 2025 Vendor Cost of goods sold Percentage of cost of goods sold Accounts payable US$ US$ HTL Furniture (China) Co., Ltd.
RESULTS OF OPERATIONS The following table sets forth a summary of our consolidated results of operations for the periods indicated. This information should be read together with our consolidated/combined financial statements and related notes included elsewhere in this Report. The operating results in any period are not necessarily indicative of the results that may be expected for any future period.
This information should be read together with our consolidated and combined financial statements and related notes included elsewhere in this Report. The operating results in any period are not necessarily indicative of the results that may be expected for any future period.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions.
When reading our consolidated and combined financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions. Some of our accounting policies require a higher degree of judgment than others in their application.
(related party) 711,319 31 % - Liquidity risk Our policy is to regularly monitor our liquidity requirements, to ensure that we maintain sufficient reserves of cash and adequate committed lines of funding from major financial institutions to meet our liquidity requirements in the short and long term. See “—Liquidity and Capital Resources” for details.
(related party) 33,666,337 14 % 13,878,608 Liquidity risk Our policy is to regularly monitor our liquidity requirements, to ensure that we maintain sufficient reserves of cash and adequate committed lines of funding from major financial institutions to meet our liquidity requirements in the short and long term. See “Liquidity and Capital Resources” for details.
Change in operating assets and liabilities primarily included decrease in accounts receivables of $39,379, increase in inventories of $0.1 million and increase in deposits, prepayments and other receivables of $0.3 million, being partially offset by increase in accounts payable of $0.4 million, decrease in customer deposits of $0.6 million and increase in accrued liabilities and other payables of $22,159.
Change in operating assets and liabilities primarily included increase in accounts receivables of $9.3 million, increase in inventories of $1.6 million, increase in deposits, prepayments and other receivables of $0.7 million, decrease in warranty liabilities of $6.4 million, and being offset by increase in accounts payable of $3.9 million, increase in customer deposits of $0.3 million, increase in accrued liabilities and other payables of $1.6 million, and increase in income tax payable of $1.7 million.
We believe that we have sufficient working capital for our requirements for at least the next 12 months from the date of this filing, absent unforeseen circumstances, taking into account the financial resources presently available to us, including cash and cash equivalents on hand, cash flows from our operations and the net proceeds from our initial public offering (the “IPO”) which was consummated on October 2, 2024.
We believe that we have sufficient working capital for our requirements for at least the next 12 months from the date of this filing, absent unforeseen circumstances, taking into account the financial resources presently available to us, including cash and cash equivalents on hand, cash flows from our operations and credit facility.
Capital Expenditures Our capital expenditures amounted to approximately $0.1 million and $0.2 million relating to the purchase of plant and equipment for the year ended December 31, 2024 and 2023, respectively. We plan to fund our future capital expenditures with our existing cash balance and proceeds from our IPO.
Capital Expenditures Our capital expenditures amounted to approximately $1.1 million, $0.5 million, and $0.3 million relating to the purchase of property, plant and equipment for the years ended December 31, 2025, 2024 and 2023, respectively. We plan to fund our future capital expenditures with our existing cash balance and cash flows from our operations.
Our listing expenses consist primarily of audit fee for our IPO and statutory, legal expenses and insurance expenses. Listing expenses account for 25.5% of our revenue for the years ended December 31, 2024. Income Tax Cayman Islands We are incorporated in the Cayman Islands.
Our listing expenses consist primarily of audit fee for our IPO, statutory and legal expenses, and insurance expenses. Listing expenses account for 0.3%, 0.4%, and nil of our revenues for the years ended December 31, 2025, 2024 and 2023, respectively. Income Tax Cayman Islands We are incorporated in the Cayman Islands.
Change in operating assets and liabilities primarily included increase in accounts receivables of $0.1 million, decrease in inventories of $39,974, increase in deposits, prepayments and other receivables of $0.2 million, being partially offset by decrease in accounts payable of $0.7 million, decrease in customer deposits of $0.2 million and increase in accrued liabilities and other payables of $0.3 million.
Change in operating assets and liabilities primarily included decrease in accounts payable of $1.7 million, decrease in deposits, prepayments and other receivables of $0.1 million, decrease in accrued liabilities and other payables of $1.2 million, decrease in warranty liabilities of $5.2 million, and being offset by decrease in accounts receivable of $11.0 million, decrease in inventories of $2.0 million, increase in customer deposits of $0.9 million, and increase in income tax payable of $1.1 million.
Our general and administrative expenses consist primarily of salaries of our office staff, depreciation of right-of-use assets of our office and traveling expenses. General and administrative expenses account for 38.5%, 22.3% and 16.3% of our revenue for the years ended December 31, 2024, 2023 and 2022, respectively.
Our general and administrative expenses consist primarily of salaries of our office staff, depreciation of right-of-use assets of our office, professional fees, and traveling expenses. General and administrative expenses account for 4.9%, 5.2% and 5.3% of our revenues for the years ended December 31, 2025, 2024 and 2023, respectively.
Listing expenses For the year ended December 31, 2024, listing expenses were approximately $1.1 million, which are mainly related to the audit fee of $0.7 million and listing maintenance fee $0.3 million during the year ended December 31, 2024.
Listing expenses For the year ended December 31, 2024, listing expenses were approximately $1.4 million, which mainly related to the audit fee of $0.7 million and listing maintenance fee of $0.4 million incurred during the IPO process. The Company was listed on Nasdaq on October 1, 2024.
Net income As a result of the foregoing, our net income for the years ended December 31, 2023 and 2022, was approximately $0.2 million and $0.8 million, respectively, with a decrease of $0.6 million or 70.8%. Net profit margin was 4.7% and 13.6%, respectively, for the aforesaid years. B.
Net income As a result of the foregoing, our net income for the years ended December 31, 2024 and 2023 was approximately $8.4 million and $10.3 million, respectively, with a decrease of $1.9 million or 18.4%. Net income margin was 2.5% and 3.2%, respectively for the aforesaid years. B.
Liquidity and capital resources To date, we have financed our operating and investing activities primarily through cash generated from operating activities, IPO and equity financing from institutional investors. As of December 31, 2024, we reported working capital of approximately US$2.2 million and accumulated deficits of approximately US$25.4 million, respectively.
Liquidity and capital resources To date, we have financed our operations primarily through cash flows from operating activities, IPO and equity financing from institutional investors. As of December 31, 2025, we reported working capital of approximately $20.4 million and retained earnings of approximately $2.8 million.
As of December 31, 2023, current assets of $3.8 million comprised cash and cash equivalents of $1.4 million, accounts receivables of $0.1 million, net inventories of $0.7 million, amounts due from related parties of $0.4 million, amount due from former shareholder of $0.6 million, and deposit, prepayments and other receivables of $0.7 million.
As of December 31, 2024, current assets of $107.8 million comprised of cash and cash equivalents of $24.9 million, accounts receivables, net of $66.9 million, inventories, net of $8.0 million, amounts due from related parties of $2.8 million, and deposit, prepayments and other receivables of $5.1 million.
For the year ended December 31, 2024, we had cash inflows of approximately US$2.1 million. As of December 31, 2023, we reported working capital of approximately US$0.5 million and accumulated deficits of approximately US$23.7 million, respectively. For the year ended December 31, 2023, we had cash outflows of approximately US$0.8 million.
For the year ended December 31, 2025, we had aggregate cash inflows of approximately $2.4 million. As of December 31, 2024, we reported working capital of approximately $4.9 million and accumulated deficits of approximately $13.8 million. For the year ended December 31, 2024, we had aggregate cash outflows of approximately $6.6 million.
As of December 31, 2024 and 2023, our cash balance was US$3.4 million and US$1.4 million, respectively.
As of December 31, 2025 and 2024, our cash balance was $27.3 million and $24.9 million, respectively.
We have not entered into any derivative contracts that are indexed to our shares and classified as shareholder’s equity or that are not reflected in our combined financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an uncombined entity that serves as credit, liquidity or market risk support to such entity.
Furthermore, we do not have any retained or contingent interest in assets transferred to an uncombined entity that serves as credit, liquidity or market risk support to such entity.
We plan to closely monitor and optimize our product-mix from time to time to enhance our gross profit margin. 58 Operating Expenses Our operating expenses consist of sales and distribution expenses, general and administrative expenses and listing expenses.
Our gross profit margin was 63.8%, 59.8% and 64.8% for the years ended December 31, 2025, 2024 and 2023, respectively. We plan to closely monitor and optimize our product-mix from time to time to enhance our gross profit margin. Operating Expenses Our operating expenses consist of sales and distribution expenses, general and administrative expenses and listing expenses.
Asia trading Our cost of goods sold account for 87.5% of our revenue from Asia trading for the year ended December 31, 2024. Gross profit and gross profit margin Our gross profit equals to our revenue less our cost of goods sold. Our gross profit is primarily affected by our ability to generate revenue and the fluctuation of our costs.
Gross profit and gross profit margin Our gross profit equals to our revenues less cost of goods sold. Our gross profit is primarily affected by our ability to generate revenues and the fluctuation of our costs.
Gross profit Singapore retail As a result of the foregoing, gross profit for the years ended December 31, 2024 and 2023 was approximately $2.7 million and approximately $3.6 million, respectively, with a decrease of approximately $0.9 million or 25.1%.
Gross profit As a result of the foregoing, gross profit for the years ended December 31, 2024 and 2023 was approximately $83.0 million and $86.2 million, respectively, with a decrease of approximately $3.2 million or 3.7%, primarily due to the shift in the sales mix among our products.
Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates. Some of our accounting policies require a higher degree of judgment than others in their application.
Since the use of estimates is an integral component of the financial reporting process, our actual results could differ from those estimates.
We do not have any variable interest in any uncombined entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or product development services with us. C. Research and Development, Patents and Licenses, etc. See “Item 4. Information on the Company—B. Business Overview—Intellectual Property.” D.
We do not have any variable interest in any uncombined entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or product development services with us.
Net income (loss) As a result of the foregoing, our net loss for the year ended December 31, 2024 was approximately $1.7 million and net income for the year ended December 31, 2023 was approximately $0.2 million.
Net income As a result of the foregoing, our net income for the years ended December 31, 2025 and 2024 was approximately $16.6 million and $8.4 million, respectively.
Investing activity For the years ended December 31, 2024 and 2023, we recorded net cash used in investing activity of $0.1 million and $0.2 million, respectively, which were the purchase of plant and equipment for these years.
Investing activity For the year ended December 31, 2025, we recorded net cash used in investing activities of $2.1 million, being purchase of property, plant and equipment of $1.1 million and advance payment for acquisition of long-term investments of $1.0 million.
Cost of goods sold Our cost of goods sold decreased by approximately $0.8 million, or 36.5%, to approximately $1.4 million for the year ended December 31, 2023 from approximately $2.3 million for the year ended December 31, 2022.
Cost of goods sold increased by $20.5 million, or 8.1%, to $272.6 million for the year ended December 31, 2025 from $252.0 million for the year ended December 31, 2024.
Income (loss) from operations As a result of the aforementioned, our income from operations decreased by approximately $0.5 million, or 71.7%, to approximately $0.2 million for the year ended December 31, 2023, as compared to approximately $0.7 million for the year ended December 31, 2022, which was primarily due to the decrease in our gross profit and increase in sales and distribution expenses during the years. 61 Other income For the years ended December 31, 2023 and 2022, our other income consisted of government grant of $8,564 and $57,084, sundry income of $12,344 and $14,749, respectively, and interest income of $6,132 for the year ended December 31, 2023.
Income from operations As a result of the aforementioned, our income from operations decreased by approximately $7.7 million, or 44.8%, to approximately $9.5 million for the year ended December 31, 2024, as compared to approximately $17.2 million for the year ended December 31, 2023, which was primarily due to the decrease in our gross profit, increase in sales and distribution expenses and listing expenses during the year. 51 Other income (expense) Other income (expense) primarily consists of interest income, government subsidies, foreign exchange gain, net, scrap sofa sale income, sundry income, and offset by interest expense, change in fair value of derivatives financial instruments and sundry expense.
General and administrative expenses For the year ended December 31, 2024, general and administrative expenses were approximately $1.6 million, which increased by approximately $0.5 million when compared to $1.1 million for the preceding year. The increase was mainly due to the increase in the headcount for office staffs of $0.3 million during the year ended December 31, 2024.
Additionally, expenses increased due to higher commission expenses of $1.3 million and an increase in payroll expenses of $0.8 million. General and administrative expenses For the year ended December 31, 2025, general and administrative expenses were approximately $18.3 million, an increase of approximately $1.0 million as compared to $17.3 million for the preceding year.
Our sales and distribution expenses consist primarily of salaries of our sales persons, sales commissions, depreciation of right-of-use assets of our retail stores, and outwards land transports. Sales and distribution expenses account for 44.7%, 45.2% and 33.4% of our revenues for the years ended December 31, 2024, 2023 and 2022, respectively.
Our sales and distribution expenses consist primarily of ocean freights, outwards land transports, salaries of our sales persons, sales commissions, and warranty expenses. Sales and distribution expenses account for 17.6%, 16.3% and 15.8% of our revenues for the years ended December 31, 2025, 2024 and 2023, respectively.
General and administrative expenses For the year ended December 31, 2023, general and administrative was approximately $1.1 million, which represented an increase of $0.2 million, or 16.1%, as compared to approximately $1.0 million for the year ended December 31, 2022.
General and administrative expenses For the year ended December 31, 2024, we incurred general and administrative expenses of approximately $17.3 million, a slight decrease of $0.05 million or 0.3%, as compared to approximately $17.4 million for the year ended December 31, 2023.
The following table sets forth our contractual obligations as of December 31, 2024: Payment Due by Period Lease obligation Total Less than 1 Year 1-3 Years 3-5 Years More than 5 Years US$ US$ US$ US$ US$ As of December 31, 2024 3,888,008 1,592,471 2,178,182 117,355 - 64 Off-Balance Sheet Arrangements We have no off-balance sheet financial guarantees nor other off-balance sheet commitments to guarantee the payment obligations of any third parties.
The following table sets forth our contractual obligations as of December 31, 2025: Payment Due by Period Contractual obligations Total Less than 1 Year 1-3 Years 3-5 Years More than 5 Years US$ US$ US$ US$ US$ Operating lease obligations 7,497,260 1,924,657 3,229,234 1,031,274 1,312,095 Short-term borrowings 10,389,094 10,389,094 - - - Total 17,886,354 12,313,751 3,229,234 1,031,274 1,312,095 55 Off-Balance Sheet Arrangements We have off-balance sheet financial guarantees but do not have other off-balance sheet commitments to guarantee the payment obligations of any third parties.
For the year ended December 31, 2023, we recorded net cash used in financing activities of $1.4 million, being payments on lease liabilities of $1.0 million and advance to related parties of $0.4 million.
For the year ended December 31, 2023, we recorded net cash used in financing activities of $23.3 million, being proceeds from short-term borrowings of $35.4 million, repayments of short-term borrowings of $54.4 million, advances from related parties of $27.7 million, repayments to related parties of $30.7 million, and increase in amounts due from related parties due to reorganization and scrapping of $1.4 million.
For the year ended December 31, 2023, revenue from sales of leather and fabric upholstered sofa contributed 87.3% of our revenue, and revenue from sales of case goods and accessories contributed 12.7% of our revenue.
For the year ended December 31, 2023, revenue from export sales contributed 95.4% of our revenue, revenue from leather trading contributed 3.0% of our revenue, and revenue from retail sales contributed 1.6% of our revenue.
Working capital The following table sets forth a summary of our working capital as of December 31, 2024 and 2023, respectively: As of December 31, 2023 2024 US$ US$ Current assets 3,780,589 5,146,822 Current liabilities 3,294,245 2,899,412 Net current assets (working capital) 486,344 2,247,410 As of December 31, 2024, current assets $5.1 million comprised cash and cash equivalents of $3.4 million, accounts receivables of $0.2 million, net inventories of $0.6 million, deposit, prepayments and other receivables of $0.9 million, amounts due from related parties of $2,900.
Working capital The following table sets forth a summary of our working capital as of December 31, 2025 and 2024, respectively: As of December 31, 2024 2025 Change US$ US$ US$ % Current assets 107,774,538 125,765,852 17,991,314 16.7 Current liabilities 102,920,770 105,360,761 2,439,991 2.4 Net current assets (working capital) 4,853,768 20,405,091 15,551,323 320.4 As of December 31, 2025, current assets of $125.8 million comprised of cash and cash equivalents of $27.3 million, accounts receivables, net of $76.0 million, inventories, net of $9.6 million, deposit, prepayments and other receivables of $5.9 million, and amounts due from related parties of $7.0 million.
Our gross profit margin was 68.1%, 71.7% and 62.1% for the years ended December 31, 2024, 2023 and 2022, respectively. Asia trading Our gross profit was $21,923 for the year ended December 31, 2024. Our gross profit margin was 12.5% for the year ended December 31, 2024.
Our gross profit margin was 28.2%, 25.5% and 26.5% for the years ended December 31, 2025, 2024 and 2023, respectively. Leather Trading Our gross profit was $0.7 million, $0.9 million and $0.4 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Current liabilities of $3.3 million comprised accounts payable of $1.0 million, customer deposits of $0.8 million, accrued liabilities and other payables of $0.2 million, and lease liabilities of $1.2 million.
Current liabilities of $102.9 million comprised of accounts payable of $2.7 million, accounts payable, related parties of $72.7 million, customer deposits of $0.9 million, accrued liabilities and other payables of $4.4 million, short-term borrowings of $15.3 million, amounts due to related parties of $0.3 million, warranty liabilities of $2.1 million, income tax payable of $2.5 million, and lease liabilities, current portion of $2.1 million.
Change in operating assets and liabilities primarily included increase in accounts receivable of $91,047, decrease in inventories of $27,145 and increase in deposits, prepayments and other receivables of $37,316, being partially offset by decrease in accounts payable of $25,760, increase in customer deposits of $85,559 and decrease in accrued liabilities and other payables of $4,164.
Change in operating assets and liabilities primarily included increase in accounts receivables of $9.6 million, increase in inventories of $2.1 million, increase in deposits, prepayments and other receivables of $0.1 million, decrease in accrued liabilities and other payables of $0.06 million, decrease in warranty liabilities of $6.3 million, and being offset by increase in accounts payable of $2.0 million, and increase in income tax payable of $1.3 million.
Income (loss) from operations As a result of the aforementioned, our loss from operations was approximately $1.8 million for the year ended December 31, 2024, and income from operations was approximately $0.2 million for the preceding year.
Income from operations As a result of the aforementioned, our income from operations was approximately $19.4 million for the year ended December 31, 2025, and $9.5 million for the preceding year. The increase of approximately $9.9 million or 103.7% was primarily due to the increase in our gross profit, reflecting an increase in sales during the year.
Years ended December 31, 2022 2023 2024 US$ % of revenue US$ % of revenue US$ % of revenue Singapore retail 2,260,821 37.9 1,436,172 28.3 1,273,565 31.9 Asia trading - - - - 152,764 87.5 Cost of goods sold 2,260,821 37.9 1,436,172 28.3 1,426,329 34.2 57 Singapore retail Our cost of goods sold account for 31.9%, 28.3% and 37.9% of our revenue from Singapore retail for the years ended December 31, 2024, 2023 and 2022, respectively.
Leather trading Our cost of goods sold account for 96.2%, 95.3% and 95.5% of our revenue from leather trading for the years ended December 31, 2025, 2024 and 2023, respectively. Retail sales Our cost of goods sold account for 36.2%, 40.2% and 35.2% of our revenue from retail sales for the years ended December 31, 2025, 2024 and 2023, respectively.
During the year ended December 31, 2024, gross profit margin was 68.1%, as compared to the gross profit margin at 71.7% for the year ended December 31, 2023, decreased by 3.6%, primarily due to a shift in the sales mix among our products.
During the year ended December 31, 2025, gross profit margin was 27.9%, as compared to 24.8% for the year ended December 31, 2024, increased by 3.1%.
Sales and distribution expenses For the year ended December 31, 2023, sales and distribution expenses were approximately $2.3 million, which increased by approximately $0.3 million or 15.0% from approximately $2.0 million for the preceding year.
Sales and distribution expenses For the year ended December 31, 2024, sales and distribution expenses were approximately $54.7 million, which increased by approximately $3.1 million or 6.0% from approximately $51.6 million for the preceding year. The increase was mainly due to increases in the salaries of our salespersons, higher warranty expenses, increase in ocean freights and inland trucking costs.
Sales and distribution expenses For the year ended December 31, 2024, sales and distribution expenses were approximately $1.9 million, which decreased by approximately $0.4 million from $2.3 million for the preceding year. The decrease was mainly due to the reimbursement of marketing support of $1 million from a related party for the opening of two new retail stores.
The increase was mainly due to the increase in the headcounts for office staff of $1.2 million during the year ended December 31, 2025. Listing expenses For the year ended December 31, 2025, listing expenses were approximately $1.3 million, a slight decrease of approximately $0.1 million as compared to $1.4 million for the preceding year.
For the year ended December 31, 2022, revenue from sales of leather and fabric upholstered sofa contributed 88.2% of our revenue, and revenue from sales of case goods and accessories contributed 11.8% of our revenue.
For the year ended December 31, 2024, revenue from export sales contributed 93.1% of our revenue, revenue from leather trading contributed 5.5% of our revenue, and revenue from retail sales contributed 1.4% of our revenue.
Financing activities For the year ended December 31, 2024, we recorded net cash provided by financing activities of $3.2 million, being payments on lease liabilities of $1.3 million, proceeds from initial public offering, net of expenses of $3.6 million, repayment from related parties of $0.4 million and repayment from former shareholder of $0.5 million.
For the year ended December 31, 2024, we recorded net used in financing activities of $5.5 million, being proceeds from short-term borrowings of $40.8 million, repayments of short-term borrowings of $26.5 million, advances from related parties of $20.8 million, repayments to related parties of $20.4 million, increase in amounts due from related parties due to reorganization and scrapping of $11.9 million, dividend paid to common shareholders of $11.8 million, and net proceeds from initial public offering of $3.6 million.
Gross profit As a result of the foregoing, gross profit for the years ended December 31, 2023 and 2022 was approximately $3.6 million and $3.7 million, respectively, with a decrease of approximately $76,114 or 2.1%.
The increase in cost of goods sold was primarily attributable to the increase in our revenues. 49 Gross profit As a result of the foregoing, gross profit for the years ended December 31, 2025 and 2024 was approximately $105.3 million and $83.0 million, respectively, with an increase of approximately $22.3 million or 26.8%.
Cost of goods sold Singapore retail Our cost of goods sold decreased by $0.2 million or 11.3%, from approximately $1.4 million for the year ended December 31, 2023, to approximately $1.3 million for the year ended December 31, 2024, which remained steady in these two years. 59 Asia trading Our cost of goods sold were $0.1 million for the year ended December 31, 2024.
For the year ended December 31, 2024, rising inflation and weakened consumer sentiment had impacted our performance. Cost of goods sold Our cost of goods sold increased by approximately $12.3 million, or 5.1%, from approximately $239.7 million for the year ended December 31, 2023 to $252.0 million for the year ended December 31, 2024.
Current liabilities of $2.9 million comprised accounts payable of $0.3 million, customer deposits of $0.7 million, accrued liabilities and other payables of $0.5 million, and lease liabilities of $1.4 million. As a result of the foregoing, working capital as of December 31, 2024 was $2.2 million.
Current liabilities of $105.4 million comprised of accounts payable of $4.5 million, accounts payable, related parties of $74.9 million, customer deposits of $1.2 million, accrued liabilities and other payables of $6.1 million, short-term borrowings of $10.4 million, warranty liabilities of $2.2 million, derivatives financial instruments of $0.07 million, income tax payable of $4.2 million, and lease liabilities, current portion of $1.9 million.
See Note 2 — Summary of Significant Accounting Policies to our consolidated financial statements for the disclosure of these accounting policies. We believe the following accounting estimates involve the most significant judgments used in the preparation of our financial statements.
The accounting policies that involve critical accounting estimates include the following: (i) revenue recognition; (ii) accounts receivable, net; (iii) inventories; (iv) impairment of long-lived assets; (v) leases; and (vi) income taxes. See Note 2 — Summary of Significant Accounting Policies to our consolidated and combined financial statements for the disclosure of these accounting policies.
Ltd. (related party) 850,935 60 % 48,324 HTL Furniture (China) Co., Ltd (related party) 152,764 11 % 153,967 65 Year ended December 31, 2023 As of December 31, 2023 Vendor Cost of goods sold Percentage of cost of goods sold Accounts payable US$ US$ HTL Marketing Pte. Ltd.
(related party) 107,053,182 42 % 10,998,808 HTL Furniture (Changshu) Co., Ltd. (related party) 74,784,827 30 % 32,467,504 HTL Furniture (Kunshan) Co., Ltd. (related party) 32,054,553 13 % 18,118,921 Year ended December 31, 2023 As of December 31, 2023 Vendor Cost of goods sold Percentage of cost of goods sold Accounts payable US$ US$ HTL Furniture (China) Co., Ltd.
Adjustments for non-cash items mainly consisted of depreciation of plant and equipment of $56,250, depreciation of right-of-use assets of $0.9 million, loss on written off of inventories of $6,939, provision for reinstatement cost of $7,253 and unrealized foreign exchange losses of $23,053.
Adjustments for non-cash items mainly consisted of depreciation of property, plant and equipment of $0.2 million, amortization of operating right-of-use assets of $1.9 million, allowance for obsolete inventories of $0.3 million, written-off inventories of $0.05 million, benefit for deferred income taxes of $0.1 million, provision for warranty liabilities of $6.1 million, reversal of reinstatement cost of $0.05 million, non-cash lease expense of $1.9 million, change in fair value of derivative financial instruments of $0.4 million, and written-off of property, plant and equipment of $0.01 million.
As a result of the foregoing, working capital as of December 31, 2023 was $0.5 million. 62 CASH FLOWS The following table sets forth a summary of our cash flows for the years indicated: Years ended December 31, 2022 2023 2024 US$ US$ US$ Net cash provided by (used in) operating activities 1,734,126 894,784 (1,021,680 ) Net cash used in investing activity (14,561 ) (247,511 ) (124,243 ) Net cash (used in) provided by financing activities (921,528 ) (1,431,833 ) 3,188,658 Effect on exchange rate change on cash and cash equivalents 11,456 (649 ) 33,293 Net change in cash and cash equivalents 809,493 (785,209 ) 2,076,028 BEGINNING OF YEAR 1,341,947 2,151,440 1,366,231 END OF YEAR 2,151,440 1,366,231 3,442,259 Operating activities For the year ended December 31, 2024, we recorded net cash used in operating activities of $1.0 million, which consisted of net loss of $1.7 million as adjusted for non-cash items and change in operating assets and liabilities.
As a result of the foregoing, working capital as of December 31, 2024 was $4.9 million. 52 CASH FLOWS The following table sets forth a summary of our cash flows for the years indicated: Years ended December 31, 2023 2024 2025 US$ US$ US$ Net cash provided by operating activities 18,843,730 384,538 13,479,592 Net cash used in investing activities (275,742 ) (515,509 ) (2,136,453 ) Net cash used in financing activities (23,278,934 ) (5,527,866 ) (9,377,770 ) Effect on exchange rate change on cash and cash equivalents (74,709 ) (905,513 ) 450,101 Net change in cash and cash equivalents (4,785,655 ) (6,564,350 ) 2,415,470 BEGINNING OF YEAR 36,210,626 31,424,971 24,860,621 END OF YEAR 31,424,971 24,860,621 27,276,091 Operating activities For the year ended December 31, 2025, we recorded net cash provided by operating activities of $13.5 million, which consisted of net income of $16.6 million as adjusted for non-cash items and change in operating assets and liabilities.
For the years ended December 31, 2023 and 2022, respectively, we recorded net cash used in investing activity of $0.2 million and $14,561 which were the purchase of plant and equipment for these years.
For the years ended December 31, 2024 and 2023, we recorded net cash used in investing activities of $0.5 million and $0.3 million, respectively which comprised of the purchase of property, plant and equipment for these years. 53 Financing activities For the year ended December 31, 2025, we recorded net cash used in financing activities of $9.4 million, being proceeds from short-term borrowings of $56.9 million, repayments of short-term borrowings of $61.7 million, advances from related parties of $12.3 million, repayments to related parties of $21.1 million, and decrease in amount due from related parties due to reorganization and scrapping of $4.3 million.
Adjustments for non-cash items mainly consisted of depreciation of plant and equipment of $0.1 million, depreciation of right-of-use assets of $1.4 million, loss on written off of plant and equipment of $63, loss on written off of inventories of $32,655 and unrealized foreign exchange losses of $13,257.
Adjustments for non-cash items mainly consisted of depreciation of property, plant and equipment of $0.1 million, amortization of operating right-of-use assets of $1.5 million, allowance for obsolete inventories of $0.4 million, written-off inventories of $0.4 million, provision for deferred income taxes of $0.06 million, provision for allowance for expected credit losses of $0.1 million, provision for warranty liabilities of $4.4 million, provision for reinstatement cost of $0.3 million, non-cash lease expense of $1.7 million, and change in fair value of derivative financial instruments of $(2.8) million.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2024 Revenue Singapore retail Our revenues decreased by approximately $1.1 million or 21.2%, from approximately $5.1 million for the year ended December 31, 2023 to approximately $4.0 million for the year ended December 31, 2024, primarily attributable to the decrease in the sale of our leather and fabric upholstered home furniture products.
For the year ended December 31, 2024, our total other income, net increased $6.4 million or 126.3% to approximately $1.3 million as compared to the total other expense, net of $5.0 million for the preceding year.