The rate of tax is generally 15%, except for dividends, which is 10%, while other rates may apply under the provisions of a double tax treaty. Cambodia The standard rate of corporate income tax for companies and permanent establishments in Cambodia who are classified as medium and large taxpayers is 20%.
The rate of withholding tax is generally 15%, except for dividends, which is 10%, while other rates may apply under the provisions of a double tax treaty. Cambodia The standard rate of corporate income tax for companies and permanent establishments in Cambodia who are classified as medium and large taxpayers is 20%.
Cost of goods sold primarily consisted of purchase and direct cost for IVF treatment services and surrogacy and ancillary caring services. NewGenIvf’s cost of goods was mostly recognized during the provision of IVF treatment services. Clinic costs. Clinic costs primarily consisted of sub-contracting charges, office supplies and staff salaries and bonus of NewGenIvf’s clinics.
Cost of goods sold primarily consisted of purchase and direct cost for IVF treatment services and ancillary caring services. NewGenIvf’s cost of goods was mostly recognized during the provision of IVF treatment services. Clinic costs. Clinic costs primarily consisted of sub-contracting charges, office supplies and staff salaries and bonus of NewGenIvf’s clinics.
NewGenIvf also hopes to keep its clients by providing discounts in treatment services and via the “success guarantee” program for egg donation services in Cambodia and surrogacy services in Kyrgyzstan, which provides treatments to clients until a success is achieved. 47 Based on its increasingly recognized reputation, NewGenIvf believes that there is substantial opportunity to continue to grow its revenue through attracting new clients.
NewGenIvf also hopes to keep its clients by providing discounts in treatment services and via the “success guarantee” program for egg donation services in Cambodia and surrogacy services in Kyrgyzstan, which provides treatments to clients until a success is achieved. 56 Based on its increasingly recognized reputation, NewGenIvf believes that there is substantial opportunity to continue to grow its revenue through attracting new clients.
Its strategic presence in Thailand, Cambodia, and Kyrgyzstan positions the company to take advantage of opportunities across Asia Pacific. 45 NewGenIvf is still in the early stage of materializing its long-term objective of building a comprehensive, sophisticated and high-end ARS platform for its clients and providing personalized solutions based on NewGenIvf’s brands and client-generated services.
Its strategic presence in Thailand, Cambodia, and Kyrgyzstan positions the company to take advantage of opportunities across Asia Pacific. 54 NewGenIvf is still in the early stage of materializing its long-term objective of building a comprehensive, sophisticated and high-end ARS platform for its clients and providing personalized solutions based on NewGenIvf’s brands and client-generated services.
Unless the context otherwise requires, all references in this Item 5 to “NewGenIvf” refers to NewGenIvf Group Limited and its subsidiaries pursuant to a Business Combination which came to effect on April 3, 2024. We incorporated by reference the discussion of the operating results comparing the years ended December 31, 2024 and 2023.
Unless the context otherwise requires, all references in this Item 5 to “NewGenIvf” refers to NewGenIvf Group Limited and its subsidiaries pursuant to a Business Combination which came to effect on April 3, 2024. We incorporated by reference the discussion of the operating results comparing the years ended December 31, 2025 and 2024.
NewGenIvf monitors its current and expected liquidity requirements to help ensure that it maintains sufficient cash balances to meet its existing and reasonably likely long-term liquidity needs. 54 NewGenIvf intends to finance its future working capital requirements and capital expenditures from cash generated from operating activities, in addition to funds raised from financing activities.
NewGenIvf monitors its current and expected liquidity requirements to help ensure that it maintains sufficient cash balances to meet its existing and reasonably likely long-term liquidity needs. 63 NewGenIvf intends to finance its future working capital requirements and capital expenditures from cash generated from operating activities, in addition to funds raised from financing activities.
Population growth, infertility rates, and demand for facility treatments in the region will ultimately determine the demand for NewGenIvf’s services. According to CIC, infertility is increasingly becoming prevalent globally, primarily driven by increasing average age of first birth, as well as various lifestyle and environmental factors.
Population growth, infertility rates, and demand for facility treatments in the region will ultimately determine the demand for NewGenIvf’s services. Infertility is increasingly becoming prevalent globally, primarily driven by increasing average age of first birth, as well as various lifestyle and environmental factors.
Interest expense NewGenIvf’s interest expense is incurred in relation to its interest-bearing convertible bonds. 50 Taxation British Virgin Islands NewGenIvf is incorporated in the British Virgin Islands and is not subject to tax on income or capital gains under current British Virgin Islands law.
Interest expense NewGenIvf’s interest expense is incurred mainly in relation to its interest-bearing convertible bonds. 59 Taxation British Virgin Islands NewGenIvf is incorporated in the British Virgin Islands and is not subject to tax on income or capital gains under current British Virgin Islands law.
NewGenIvf’s cost of goods sold primarily consisted of purchase and direct cost for IVF treatment services and surrogacy and ancillary caring services, most of which are recognized during the provision of IVF treatment services. Its cost of goods sold represented approximately 11.6% and 11.6% of the revenue for the years ended December 31, 2024 and 2023, respectively.
NewGenIvf’s cost of goods sold primarily consisted of purchase and direct cost for IVF treatment services and surrogacy and ancillary caring services, most of which are recognized during the provision of IVF treatment services. Its cost of goods sold represented approximately 11.6% and 13.2% of the revenue for the years ended December 31, 2024 and 2025, respectively.
Key Components of Results of Operations NewGenIvf’s revenues were derived from two types of services: IVF treatment services and surrogacy and ancillary caring services. Revenue The following table sets forth a breakdown of NewGenIvf’s revenue by the types of services, in absolute amounts and as percentages of total revenue, for the periods indicated.
Key Components of Results of Operations NewGenIvf’s revenues were derived from two types of services: IVF treatment services and fertility referral services. Revenue The following table sets forth a breakdown of NewGenIvf’s revenue by the types of services, in absolute amounts and as percentages of total revenue, for the periods indicated.
Uncertainty in the macroeconomic environment, resulting from a range of events and trends, including the rise in global inflation and interest rates, supply chain disruptions, geopolitical pressures, including the unknown impact of current and future trade regulations, changes in Asian-Pacific relations, fluctuation in foreign exchange rates, and associated global economic conditions may result in volatility in ARS market and NewGenIvf’s operating performance.
Uncertainty in the macroeconomic environment and the outbreak of US and Israel war with Iran in March 2026, resulting from a range of events and trends, including the rise in global inflation and interest rates, supply chain disruptions, geopolitical pressures, including the unknown impact of current and future trade regulations, changes in Asian-Pacific relations, fluctuation in foreign exchange rates, and associated global economic conditions may result in volatility in ARS market and NewGenIvf’s operating performance.
Its selling and marketing expenses represented approximately 3.8% and 0.4% of its revenue for the years ended December 31, 2024 and 2023, respectively. NewGenIvf expects its selling and marketing expenses to increase as it plans to expand its sales and scale its operation in Asia-Pacific. ● General and administrative expenses.
Its selling and marketing expenses represented approximately 3.8% and 25.2% of its revenue for the years ended December 31, 2024 and 2025, respectively. NewGenIvf expects its selling and marketing expenses to increase as it plans to expand its sales and scale its operation in Asia-Pacific. ● General and administrative expenses.
For the Year ended December 31, 2024 2023 US$ % US$ % Gross profit 1,826,894 33.6 1,681,785 32.7 Revenues 5,433,375 — 5,136,153 — NewGenIvf expects that gross profit and gross margin will continue to be affected by various factors including the geographic locations where treatments are performed, as well as the pricing with its clients, agent subcontracting charges and the costs of the supplies provided by major pharmaceutical companies, all of which are negotiated separately.
For the Year ended December 31, 2024 2025 US$ % US$ % Gross profit 1,826,894 33.6 955,846 20.2 Revenues 5,433,375 — 4,726,433 — NewGenIvf expects that gross profit and gross margin will continue to be affected by various factors including the geographic locations where treatments are performed, as well as the pricing with its clients, agent subcontracting charges and the costs of the supplies provided by major pharmaceutical companies, all of which are negotiated separately.
For a company incorporated under the laws of Kyrgyzstan, under Kyrgyz regulations of dividends (net profit), the dividends can be paid once a year depending on the results of the financial year of the company. 56 Critical Accounting Policies, Judgments and Estimates NewGenIvf prepares its financial statements in conformity with U.S.
For a company incorporated under the laws of Kyrgyzstan, under Kyrgyz regulations of dividends (net profit), the dividends can be paid once a year depending on the results of the financial year of the company. 65 Critical Accounting Estimates NewGenIvf prepares its financial statements in conformity with U.S. GAAP, which requires NewGenIvf to make judgments, estimates and assumptions.
NewGenIvf expects its cost structure to evolve as it develops and expands its business. As NewGenIvf continues to develop new services and technologies, NewGenIvf expects to incur additional costs in relation to its raw materials procurement, production and sales and marketing, among other things.
NewGenIvf expects its general and administrative expenses to increase in line with its expansion plan. NewGenIvf expects its cost structure to evolve as it develops and expands its business. As NewGenIvf continues to develop new services and technologies, NewGenIvf expects to incur additional costs in relation to its raw materials procurement, production and sales and marketing, among other things.
The conversion, however, is subject to certain terms and conditions, including the requirement of the shareholdings not to exceed 9.99% of the Company’s shares. As of December 31, 2024, this criterion has been met.
The conversion, however, is subject to certain terms and conditions, including the requirement of the shareholdings not to exceed 4.99 % or 9.99% of the Company’s shares based on the noteholder. As of December 31, 2025, this criterion has been met.
NewGenIvf’s revenue from IVF treatment service amounted to US$5,433,375 and US$4,021,696, representing approximately 100% and 78.3% of its total revenues in 2024 and 2023, respectively. IVF treatment involves the performance of a series of medical treatment as well as procedures and eventually brings benefits to clients when embryo is successfully implanted.
In addition, NewGenIvf’s revenue from IVF treatment service amounted to US$5,433,375 and US$3,905,863, representing approximately 100% and 82.6% of its total revenues in 2024 and 2025, respectively. IVF treatment involves the performance of a series of medical treatment as well as procedures and eventually brings benefits to clients when embryo is successfully implanted.
NewGenIvf’s clinic costs primarily consisted of sub-contracting charges, office supplies and staff salaries and bonus, most of which are recognized during the provision of surrogacy services. Its clinic costs represented approximately 48.8%, 55.7% of its revenue for the years ended December 31, 2024 and 2023, respectively.
NewGenIvf’s clinic costs primarily consisted of sub-contracting charges, office supplies and staff salaries and bonus, most of which are recognized during the provision of IVF services. Its clinic costs represented approximately 54.8% and 66.6% of its revenue for the years ended December 31, 2024 and 2025, respectively.
The selection of critical accounting policies, the judgments and other uncertainties affecting application of those policies and the sensitivity of reported results to changes in conditions and assumptions are factors that should be considered when reviewing NewGenIvf’s financial statements.
The selection of critical accounting estimates and other uncertainties affecting application of those policies and the sensitivity of reported results to changes in conditions and assumptions are factors that should be considered when reviewing NewGenIvf’s financial statements. NewGenIvf’s management believes the following accounting estimates involve the most significant estimates used in the preparation of their financial statements.
Gross profit NewGenIvf’s gross profit increased by approximately 8.6% from US$1,681,785 in 2023 to US$1,826,894 in 2024 to, primarily attributable to a reorganizing of our cooperation model with subcontractors and the increased efficiency of our marketing services, resulting in a decrease in unit service costs per customer, directly leading to increases in gross profit margins.
Gross profit NewGenIvf’s gross profit decreased by approximately 47.68% from US$1,826,894 in 2024 to US$955,846 in 2025, primarily attributable to a reorganizing of our cooperation model with subcontractors and the decreased efficiency of our marketing services, resulting in a increase in unit service costs per customer, directly leading to decreases in gross profit margins.
December 31, 2024 2023 Operating lease US$ - Payable less than 1 years 111,321 209,303 - Payable 1 – 2 years 10,300 111,613 - Payable 2.- 5 years — 10,373 Total 121,621 331,289 Finance; lease Lease liabilities – current portion - 6,446 - Convertible bonds- - 2025 516,250 - 2026 457,250 - 2027 457,250 - 2028 507,250 - 2029 3,269,625 - Total 5,207,625 The convertible bonds have the option of being converted to Class A ordinary shares at the discretion of the holder, any time after issuance.
December 31, 2024 2025 Operating lease US$ - Payable less than 1 years 111,321 262,244 - Payable 1 – 2 years 10,300 184,041 - Payable 2.- 5 years — 118,800 Total 121,621 565,085 Convertible bonds- - 2025 516,250 - 2026 457,250 664,000 2027 457,250 - 2028 507,250 3,150,000 2029 3,269,625 - 2030 - 1,475,000 Total 5,207,625 5,289,000 The convertible bonds have the option of being converted to Class A ordinary shares at the discretion of the holder, any time after issuance.
For the Year ended December 31, 2024 2023 US$ % US$ % IVF treatment services (1) 5,433,375 100.0 4,021,696 78.3 Surrogacy and ancillary caring services - - 1,114,457 21.7 Total revenues 5,433,375 100.0 5,136,153 100.0 (1) Include an insignificant amount of revenue derived from consultation customers who used NewGenIvf’s non-IVF treatment and insignificant services, such as check-ups services, blood test services and other minor services. 48 NewGenIvf generated revenue from facilities located in various geographic regions.
For the Year ended December 31, 2024 2025 US$ % US$ % IVF treatment services (1) 5,433,375 100.0 3,905,863 82.6 Fertility referral services - - 820,570 17.4 Total revenues 5,433,375 100.0 4,726,433 100.0 (1) Include an insignificant amount of revenue derived from consultation customers who used NewGenIvf’s non-IVF treatment and insignificant services, such as check-ups services, blood test services and other minor services. 57 NewGenIvf generated revenue from facilities located in various geographic regions.
A prolonged downturn or slow-growth in the PRC economy generally could materially and adversely affect NewGenIvf’s results of operations and there is a significant likelihood that NewGenIvf’s actual results over the time periods and under the scenarios covered by the projections would be different.
A prolonged downturn or slow-growth in the PRC economy generally could materially and adversely affect NewGenIvf’s results of operations and there is a significant likelihood that NewGenIvf’s actual results over the time periods and under the scenarios covered by the projections would be different. 55 Fluctuation of costs NewGenIvf’s costs primarily include clinic costs, cost of goods sold, selling and marketing expenses and general and administrative expenses, details of which are set out below. ● Clinic costs.
For the Year ended December 31, 2024 2023 US$ Net cash used in operating activities (8,264,074 ) (1,766,135 ) Net cash used in investing activities (53,045 ) (69,848 ) Net cash provided by financing activities 8,675,790 1,881,493 Net increase in cash and cash equivalents 358,671 45,510 Effect of foreign currency translation on cash and cash equivalents 44,965 (18,962 ) Cash and cash equivalents, beginning of year 54,104 27,556 Cash and cash equivalents, end of year 457,740 54,104 Operating activities Net cash used in operating activities was US$8,264,074 for the year ended December 31, 2024.
For the Year ended December 31, 2024 2025 US$ Net cash used in operating activities (8,264,074 ) (10,926,056 ) Net cash used in investing activities (53,045 ) (7,559,774 ) Net cash provided by financing activities 8,675,790 18,992,758 Net increase in cash and cash equivalents 358,671 506,928 Effect of foreign currency translation on cash and cash equivalents 44,965 (206,047 ) Cash and cash equivalents, beginning of year 54,104 457,740 Cash and cash equivalents, end of year 457,740 758,621 Operating activities Net cash used in operating activities was US$10,926,056 for the year ended December 31, 2025.
NewGenIvf’s general and administrative expenses primarily consisted of depreciation in operating lease right-of-use (“ROU”) assets, staff salaries and director fees. Its general and administrative expenses represented approximately 51.2% and 24.5% of its revenue for the years ended December 31, 2024 and 2023, respectively. NewGenIvf expects its general and administrative expenses to increase in line with its expansion plan.
NewGenIvf’s general and administrative expenses primarily consisted of write-off of agency deposit, legal and professional fees, depreciation in operating lease right-of-use (“ROU”) assets, staff salaries and director fees. Its general and administrative expenses represented approximately 51.2% and 222.01% of its revenue for the years ended December 31, 2024 and 2025, respectively.
These conditions may cause NewGenIvf difficulty in attracting clients from the PRC to travel to Thailand, Cambodia and Kyrgyzstan for NewGenIvf’s services, which could materially and adversely affect NewGenIvf’s operations and financial results.
Together, these factors create a dynamic travel environment where regional tensions, domestic politics, and economic conditions intersect to shape the risk landscape for international visitors. These conditions may cause NewGenIvf difficulty in attracting clients from the PRC to travel to Thailand, Cambodia and Kyrgyzstan for NewGenIvf’s services, which could materially and adversely affect NewGenIvf’s operations and financial results.
Revenue from surrogacy and ancillary caring services is recognized at a point in time when the surrogate mother gives birth. Cost of revenue The following table sets forth a breakdown of NewGenIvf’s cost of revenue by the nature of the cost, in absolute amounts and as percentages of total cost of revenues, for the periods indicated.
Cost of revenue The following table sets forth a breakdown of NewGenIvf’s cost of revenue by the nature of the cost, in absolute amounts and as percentages of total cost of revenues, for the periods indicated.
For the Year ended December 31, 2024 2023 US$ % US$ % HK SAR - - 34,038 0.7 Kyrgyzstan 2,656,596 48.9 3,123,593 60.8 Cambodia 601,526 11.1 621,619 12.1 Thailand 2,175,253 40.0 1,356,903 26.4 Total revenues 5,433,375 100.0 5,136,153 100.0 NewGenIvf’s revenue results are affected by, among others, changes in sales price and the fluctuation of foreign currency rates with US dollars.
For the Year ended December 31, 2024 2025 US$ % US$ % China/HK SAR - - 41,555 0.9 Kyrgyzstan 2,656,596 48.9 2,312,348 48.9 U.S.A. - - 45,480 1.0 Cambodia 601,526 11.1 635,188 13.4 Thailand 2,175,253 40.0 1,691,862 35.8 Total revenues 5,433,375 100.0 4,726,433 100.00 NewGenIvf’s revenue results are affected by, among others, changes in sales price and the fluctuation of foreign currency rates with US dollars.
For the Year ended December 31, 2024 2023 US$ % US$ % Cost of revenues Cost of goods sold 629,620 17.5 594,984 17.2 Clinic costs 2,976,861 82.5 2,859,384 82.8 Total cost of revenues 3,606,481 100.0 3,454,368 100.0 49 Cost of goods sold.
For the Year ended December 31, 2024 2025 US$ % US$ % Cost of revenues Cost of goods sold 629,620 17.5 622,386 16.5 Clinic costs 2,976,861 82.5 3,148,201 83.5 Total cost of revenues 3,606,481 100.0 3,770,587 100.0 58 Cost of goods sold.
International traveling to Thailand, Cambodia and Kyrgyzstan may be affected by a number of factors, including local and global political, economic and cultural conditions. Furthermore, an outbreak, or threatened outbreak, of any severe contagious disease may also in turn significantly reduce the demand of traveling.
International traveling to Thailand, Cambodia and Kyrgyzstan may be affected by a number of factors, including local and global political, economic and cultural conditions.
The shares above have been adjusted retrospectively for this reverse stock split. 52 Year Ended December 31, 2024 Compared with Year Ended December 31, 2023 Revenue NewGenIvf’s revenue increased by approximately 5.8% from US$5,136,153 in 2023 to US$5,433,375 in 2024. IVF treatment services NewGenIvf’s IVF treatment service revenue increased by approximately 35.1% from US$4,021,696 in 2023 to 5,433,375 in 2024.
The shares above have been adjusted retrospectively for these reverse stock splits. 61 Year Ended December 31, 2024 Compared with Year Ended December 31, 2025 Revenue NewGenIvf’s revenue decreased by approximately 13.01% from US$5,433,375 in 2024 to US$4,726,433 in 2025. IVF treatment services NewGenIvf’s IVF treatment service revenue decreased by approximately 28.11% from US$5,433,375 in 2024 to US$3,905,863 in 2025.
Operating expenses NewGenIvf’s operating expenses consist primarily of selling and marketing expenses and general and administrative expenses. NewGenIvf’s selling and marketing expenses are primarily social media expenses. NewGenIvf’s general and administrative expenses mainly include depreciation in operating lease ROU assets, and staff salaries. Other income NewGenIvf’s other income consists primarily of partial waiver of promissory.
Operating expenses NewGenIvf’s operating expenses consist of selling and marketing expenses and general and administrative expenses. NewGenIvf’s selling and marketing expenses are primarily social media expenses. NewGenIvf’s general and administrative expenses mainly include depreciation in operating lease ROU assets, consultant and legal fees, embedded derivative fair value expense, write off of certain receivables and staff salaries.
Financing activities Net cash provided by financing activities in 2024 was US$8,675,790, primarily representing issuance of share capital utilizing equity line of credit, convertible note issuance and proceeds from issuance of promissory notes all totaling to an amount of $8,583,597. 55 Net cash used in financing activities in 2023 was US$1,881,493, primarily representing amounts advance to shareholder and repayment of prior loans from related parties.
Net cash provided by financing activities in 2024 was US$8,675,790, primarily representing issuance of share capital utilizing equity line of credit, convertible note issuance and proceeds from issuance of promissory notes all totaling to an amount of $8,583,597. 64 Contractual Obligations The following table sets forth NewGenIvf’s main contractual obligations and commitments as of December 31, 2024 and December 31, 2025.
NewGenIvf had working capital (defined as total current assets deducted by total current liabilities) of a surplus of $452,391 and US$79,000, respectively, as of December 31, 2024 and 2023. As of December 31, 2024, NewGenIvf owed US$154,453 to shareholders.
As of December 31, 2024 and 2025, NewGenIvf had US$457,740 and US$758,621, respectively, in cash and cash equivalents. NewGenIvf had working capital (defined as total current assets deducted by total current liabilities) of a surplus of $452,391 and US$5,017,221 respectively, as of December 31, 2024 and 2025. As of December 31, 2025, NewGenIvf owed US$6,421 to related parties.
Furthermore, according to CIC, a growing number of governments around the world has granted legal recognition to same-sex marriages, which brings more desires for having children to form a complete family.
Furthermore, a growing number of governments around the world has granted legal recognition to same-sex marriages, which brings more desires for having children to form a complete family. Because of the fertility rate and recent government incentive policies, such as the Three-child Policy of China in 2021, the ARS market increased significantly in Asia Pacific.
Liquidity and Capital Resources Cash flows and working capital NewGenIvf’s principal sources of liquidity have been cash flows generated from its business operations and external financing via various instruments. As of December 31, 2024 and 2023, NewGenIvf had US$457,740 and US$54,104, respectively, in cash and cash equivalents.
Net income NewGenIvf generated a net income of US$9,728,723 in 2025 while there was a net loss of US$(474,101) in 2024. Liquidity and Capital Resources Cash flows and working capital NewGenIvf’s principal sources of liquidity have been cash flows generated from its business operations and external financing via various instruments.
A 5% change in sales price would cause 5% change in NewGenIvf’s revenue. Based on the breakdown of the revenue contribution in terms of currencies used by customers for 2024, a 5% change in foreign currency rates with US dollars would cause approximately 2.4% change in NewGenIvf’s revenue.
Based on the breakdown of the revenue contribution in terms of currencies used by customers for 2025, a 10% change in foreign currency rates with US dollars would cause approximately 9.99% change in NewGenIvf’s revenue. IVF treatment services NewGenIvf generated revenue from IVF treatment services provided at facilities that NewGenIvf operated in Thailand and Cambodia.
GAAP, which requires NewGenIvf to make judgments, estimates and assumptions. NewGenIvf continually evaluates these estimates and assumptions based on the most recently available information, its historical experience and various other assumptions that NewGenIvf’s management believes to be reasonable under the circumstances.
NewGenIvf continually evaluates these estimates and assumptions based on the most recently available information, its historical experience and various other assumptions that NewGenIvf’s management believes to be reasonable under the circumstances. Since the use of estimates is an integral component of the financial reporting process, actual results could differ from its expectations as a result of changes in NewGenIvf’s estimates.
During the year ended December 31, 2024 excess provision of US$486,706 was reversed as they are no longer deemed to be payable. Net income NewGenIvf’s incurred a net loss of US$474,101 in 2024 while there was a net income of US$108,418 in 2023.
Tax income (expense) NewGenIvf made no provision for income taxes in 2024 and 2025. There was no assessable income generated from Hong Kong, Thailand and Cambodia. During the year ended December 31, 2024 excess provision of US$486,706 was reversed as they are no longer deemed to be payable.
Profit tax for locally incorporated company is calculated at a rate of 10% of aggregate annual income less allowed deductions. 51 Results of Operations For the Year ended December 31, 2024 2023 US$ Revenues 5,433,375 5,136,153 Cost of revenues (3,606,481 ) (3,454,368 ) Gross profit 1,826,894 1,681,785 Operating expenses Selling and marketing expenses (206,314 ) (18,030 ) General and administrative expenses (2,651,075 ) (1,259,364 ) Auditor’s fees (130,000 ) (362,149 ) Total operating expenses (2,987,389 ) (1,639,543 ) Operating (loss) income (1,160,495 ) 42,242 Other income (expenses), net Other income 971,391 111,837 Interest income 6,953 518 Interest expense (778,656 ) (46,179 ) Total other income (expenses), net 199,688 66,176 (Loss) Income before taxes (960,807 ) 108,418 Tax income (expense) 486,706 — Net (loss) income (474,101 ) 108,418 Less: net income attributable to non-controlling interests 50,542 (21,775 ) Net (loss) income attributable to the shareholders of the Company (524,643 ) 130,193 Other comprehensive (loss) income Foreign currency translation adjustment 32,529 (22,704 ) Total comprehensive (loss) income (441,572 ) 85,714 Less: Total comprehensive (loss) income attributable to non-controlling interests 56,908 (27,621 ) Total comprehensive (loss) income attributable to the shareholders of the Company (498,480 ) 113,335 Earnings per share – basic (1.32 ) 3.53 – diluted (0.64 ) 3.53 Weighted average shares outstanding * – basic 358,108 30,757 - diluted 743,323 30,757 * Subsequent to 2024 year end, the Company carried out a 1-for-20 reverse stock split of its issued and unissued shares which was effected on February 11, 2025.
Results of Operations For the Year ended December 31, 2024 2025 US$ Revenues 5,433,375 4,726,433 Cost of revenues (3,606,481 ) (3,770,587 ) Gross profit 1,826,894 955,846 Operating expenses Selling and marketing expenses (206,314 ) (1,188,711 ) General and administrative expenses (2,781,075 ) (10,493,596 ) Total operating expenses (2,987,389 ) (11,682,306 ) Operating (loss) income (1,160,495 ) (10,726,461 ) Other income (expenses), net Other income (expense), net 971,391 (8,099 ) Bargain purchase gain - 21,653,835 Loss on digital assets, net - (332,480 ) Loss on financial assets, net - (700,631 ) Gain on embedded derivative - 456,731 Interest income 6,953 2,251 Finance costs (778,656 ) (616,423 ) Total other income (expenses), net 199,688 20,455,184 (Loss) Income before taxes (960,807 ) 9,728,723 Tax income (expense) 486,706 - Net (loss) income (474,101 ) 9,728,723 Less: net income attributable to non-controlling interests 50,542 (150,685 ) Net (loss) income attributable to the shareholders of the Company (524,643 ) 9,879,408 Other comprehensive income (loss) Foreign currency translation adjustment 32,529 (222,944 ) Total comprehensive (loss) income (441,572 ) 9,505,779 Less: Total comprehensive income (loss) attributable to non-controlling interests 56,908 (211,683 ) Total comprehensive (loss) income attributable to the shareholders of the Company (498,480 ) 9,717,462 Earnings per share – basic (4,408.76 ) 214.73 – diluted (4,408.76 ) 3.04 Weighted average shares outstanding * – basic 119 46,009 - diluted 119 3,250,020 * Subsequent to 2024 year end, the Company carried out a 1-for-20 reverse stock split, a 1-for-10 reverse stock split, a 1-for-5 reverse stock split, a 1-for-5 reverse stock split, a 1-for-3 reverse stock split and a 1-for-4 reverse stock split of its issued and unissued shares which was effected on February 11, 2025, May 5, 2025, August 4, 2025, December 1, 2025, January 26, 2026 and March 16, 2026 respectively.
Cost of goods sold NewGenIvf’s cost of goods sold increased by approximately 5.8% from US$594,984 in 2023 to US$629,620 in 2024, primarily attributed to the increase on procurement costs. The increase in IVF treatment services, directly leading to increase in cost of goods sold.
Cost of revenue NewGenIvf’s cost of revenue increased by approximately 4.55% from US$3,606,481 in 2024 to US$3,770,587 in 2025. Cost of goods sold NewGenIvf’s cost of goods sold decreased by approximately 1.15% from US$629,620 in 2024 to US$622,386 in 2025, primarily attributed to the decrease on procurement costs.
The difference between NewGenIvf’s net profit of US$108,418 for the year ended December 31, 2023 and the net cash used in operating activities was primarily attributable to refund of payment from clients from the contract liabilities and the expenses spent on the legal and professional cost which was capitalized in the book of 2023.
The difference between NewGenIvf’s net profit of US$9,728,723 for the year ended December 31, 2025 and the net cash used in operating activities was primarily attributable to bargain purchase gain of US$21.7m on acquisition of Nodexus and Microsort businesses. Net cash used in operating activities was US$8,264,074 for the year ended December 31, 2024.
Investing activities Net cash used in investing activities in 2024 was US$53,045, primarily representing purchase of plant and equipment. Net cash used in investing activities in 2023 was US$69,848, primarily representing purchase of plant and equipment.
Net cash used in investing activities in 2024 was US$53,045, primarily representing purchase of plant and equipment. Financing activities Net cash provided by financing activities in 2025 was US$18,992,758, primarily representing issuance of share capital of US$12.6m utilizing equity line of credit, convertible note issuance of US$6.8m and settlement of $500,000 for a promissory note.
Clinic costs NewGenIvf’s clinic costs increased by approximately 4.1% from US$2,859,384 in 2023 to US$2,976,861 in 2024, primarily due to the relocation arrangement, certain daily operating schedules stopped, resulting in the clinic’s service being temporarily ceased.
Clinic costs NewGenIvf’s clinic costs increased by approximately 5.76% from US$2,976,861 in 2024 to US$3,148,201 in 2025, primarily due to clinic staff turnover in Thailand.
This increase was primarily the result of our continued expansion of clinics in Thailand and clinic in Kyrgyzstan focusing on IVF services. Surrogacy and ancillary caring services NewGenIvf’s surrogacy and ancillary caring services revenue decreased by approximately 100.0% from US$1,114,457 in 2023 to US$ Nil in 2024.
This decrease was primarily the result of change of management in Thailand clinic and new clinic set-up in Kyrgyzstan focusing on IVF services in late 2024. Fertility Referral services In 2025, NewGenIvf’s derived fertility referral services of US$820,570 revenue from referring customers to outside agents for IVF and surrogacy services while no such revenue was recorded in 2024.
NewGenIvf’s gross margin slightly increased from 32.7% in 2023 to 33.6% in 2024. 53 Operating expenses NewGenIvf’s operating expenses increased by approximately 82.2% from US$1,639,543 in 2023 to US$2,987,389 in 2024, primarily attributable to (i) professional fees of US$769,820 incurred in 2024 being related to business combination with ACSA and the convertible note financing; (ii) license fee of US$123,000 in 2024 related to the use of MicroSort technology; and (iii) staff and director salary and personnel cost of US$888,861 in 2024 due to enlargement of sales force and administrative staff to implement our business expansion pan.
This is primarily due to the drop of sales revenue while the overhead costs of clinic was not reduced accordingly. 62 Operating expenses NewGenIvf’s operating expenses increased by approximately 291.05% from US$2,987,389 in 2024 to US$11,682,307 in 2025, primarily attributable to (i) professional fees of US$1,861,572 incurred in 2025 being related to real estate development project in United Arab of Emirates, valuation fees on acquisition of Nodexus (ii) staff and director salary and personnel cost of US$2,910,173 in 2025 due to enlargement of sales/marketing force and administrative staff to implement our business expansion pan and bonus related to maintaining listing status in Nasdaq and increasing share capitalization; and (iii) write-off of certain agency deposit and artwork of US$1,105,370.