Exhibit 99.1

 

Ten-League International Holdings Limited Announces First Six Months of Fiscal Year 2025 Unaudited Financial Results

 

Ten-League International Holdings Limited

 

Interim Earnings Results for the six months ended

June 30, 2025

 

Financial highlights for the six months ended June 30, 2025

 

Revenue, net

 

   Six Months ended June 30, 
   2024   2025 
   S$’000   %   S$’000   US$’000   % 
Sales of heavy equipment and parts   24,662    79.6    30,725    24,157    81.5 
                          
Engineering consultancy service income   1,232    4.0    1,116    877    3.0 
                          
Rental income   5,088    16.4    5,846    4,596    15.5 
                          
Total   30,982    100.0    37,687    29,630    100.0 

 

Total revenue increased by approximately S$6.7 million or 21.6% to approximately S$37.7 million (US$29.6 million) for the six months ended June 30, 2025 from approximately S$31.0 million for the six months ended June 30, 2024.

 

Sales of heavy equipment and parts increased by approximately S$6.0 million, or 24.6%, to approximately S$30.7 million (US$24.1 million) for the six months ended June 30, 2025 from approximately S$24.7 million for the six months ended June 30, 2024. The increase was primarily due to higher demand because of new projects started such as Changi airport terminal 5, Marina Bay Sands expansion and cross-island MRT line coupled with the downtown MRT line extension.

 

Engineering consultancy service income decreased by approximately S$0.1 million, or 9.4%, to approximately S$1.1 million (US$0.9 million) for the six months ended June 30, 2025 from approximately S$1.2 million for the six months ended June 30, 2024 mainly due to no more project income recognised in current period as it was completed in 3rd quarter of 2024.

 

Rental income increased by approximately S$0.8 million, or 14.9%, to approximately S$5.9 million (US$4.6 million) for the six months ended June 30, 2025 from approximately S$5.1 million for the six months ended June 30, 2024. This increase was primarily attributable to higher rental demands as explained earlier.

 

Cost of revenue

 

Cost of revenue increased by approximately S$3.1 million or 12.2%, to approximately S$28.8 million (US$22.7 million) for the six months ended June 30, 2025 from approximately S$25.7 million for the six months ended June 30, 2024.

 

Cost of revenue of sales of heavy equipment and parts increased by approximately S$3.6 million, or 15.8%, to approximately S$26.2 million (US$20.6 million) for the six months ended June 30, 2024 from approximately S$22.6 million for the six months ended June 30, 2024. Such increase was mainly due to higher sale and product mix.

 

Cost of revenue of engineering consultancy service income decreased by approximately S$0.3 million or 38.2%, to approximately S$0.3 million (US$0.3 million) for the six months ended June 30, 2025 from approximately S$0.6 million for the six months ended June 30, 2024. Such decrease was primarily attributable to the absence of project cost as it was completed in 3rd quarter of 2024.

 

 
 

 

Cost of revenue of rental of equipment decreased by approximately S$0.2 million, or 8.8%, to approximately S$2.3 million (US$1.8 million) for the six months ended June 30, 2025 from approximately S$2.5 million for the six months ended 30 June, 2024 due to a decrease in the leasing of equipment from third parties.

 

Gross profit and gross profit margin

 

Gross profit increased by approximately S$3.6 million or 67.7%, to approximately S$8.9 million (US$7.0 million) for the six months ended June 30, 2025 from approximately S$5.3 million for the six months ended June 30, 2024.

 

Gross profit margin increased by 6.5 percentage points to 23.5% for the six months ended June 30, 2025 from 17% for the six months ended June 30, 2024.

 

Gross profit margin for sales of heavy equipment and parts increased by approximately 6.4 percentage points to 14.8% for the six months ended June 30, 2025 from 8.4% for the six months ended June 30 2024. The increase was mainly due to better product mix and margin as a result of higher demand.

 

Gross profit margin for engineering consultancy service income increased by approximately 14.3 percentage points to 69.3% for the six months ended June 30, 2025 from 55.0% for the six months ended June 30, 2024. The increase was mainly due to the absence of lower project margin in the current periods as it was completed in 3rd quarter of 2024.

 

Gross profit margin for rental income increased by 10.3 percentage points to 60.1% for the six months ended June 30, 2025 from 49.8% for the six months ended June 30, 2024. This increase was mainly due to a decrease in the leasing of equipment from third parties.

 

Selling and distribution

 

Our selling and distribution expenses primarily consists of advertising and marketing expenses, payroll, employees benefits and other headcount-related expenses. For the six months ended June 30, 2024 and 2025, our selling and distribution expenses remained stable at S$0.3 million (US$0.2 million).

 

General and administrative

 

The following table sets forth the breakdown of our general and administrative expenses for the periods indicated:

 

   Six Months ended June 30, 
   2024   2025 
   S$’000   %   S$’000   US$’000   % 
Audit fee   -    -    102    80    1.8 
Bank charges   171    4.3    452    355    8.0 
Depreciation   303    7.7    667    524    11.8 
Director’s fee   -    -    43    34    0.8 
Exchange losses   10    0.3    -    -    - 
Investor relations expense   -    -    142    112    2.5 
Legal and professional fess   136    3.4    -    -    - 
Management fees   895    22.6    611    480    10.8 
Provision for doubtful debts   236    6.0    935    735    16.5 
Rental of open space and equipment   185    4.7    6    5    0.1 
Referral fees   170    4.3    136    107    2.4 
Staff costs   1,304    32.0    1,905    1,498    33.7 
IPO expenses   -    -    198    156    3.5 
Others   548    13.8    464    362    8.1 
Total   3,958    100.0    5,661    4,448    100.0 

 

 
 

 

Bank charges mainly represent charges incurred on trade-related activities such as letter of credit (L/C) and bill payables. The increase was mainly due to more L/C being issued.

 

Depreciation expense is charged on our plant and equipment which included (i) machinery; (ii) office equipment; (iii) motor vehicles; and (iv) right-of-use assets. The increase was mainly due to higher depreciation incurred which relates to the new rental of open space classified as right-of-use assets.

 

Management fees represented expenses charged by the ultimate holding company comprises employment cost, rental of office, open space and warehouse, and expenses incurred for motor cars and trucks. Management fees decreased by approximately S$0.3 million to approximately S$0.6 million (US$0.5 million) for the six months ended June, 30 2025 from approximately S$0.9 million (US$0.7 million) for the six months ended June 30, 2024. The decrease was mainly due to the expiry of lease of open space and warehouse on December 31, 2024.

 

Provision for doubtful debts amounted to approximately S$0.9 million (US$0.7 million) for the six months ended June 30, 2025 due to additional provision made for customers that have financial difficulty paying.

 

Staff costs mainly represented the salaries, employee benefits and retirement benefit costs to our administrative employees and directors’ remuneration. Staff costs increased by approximately S$0.6 million to approximately S$1.9 million (US$1.5 million) for the six months ended June 30, 2025 from approximately S$1.3 million for the six months ended June 30, 2024. Such increase was mainly attributable to the increase of staff costs, bonus and CPF contribution, and an increase in rental expense of worker dormitory.

 

Miscellaneous expenses were comprised of company secretarial and tax fees, insurance expenses, office supplies, repair and maintenance, vehicle upkeep and other general expenses.

 

 
 

 

Total other gain/(loss), net

 

The following table sets forth the breakdown of total other gain/(loss), net, for the periods indicated:

 

   Six Months ended June 30, 
   2024   2025 
   S$’000   S$’000   US$’000 
Loss from disposal of plant and equipment   (63)   (30)   (24)
Interest income   332    94    74 
Interest expense   (502)   (430)   (338)
Government grant   51    5    4 
Exchange gain   -    251    197 
Other income   141    204    160 
Total   (41)   94    73 

 

Loss from disposal of plant and equipment

 

Loss from disposal of plant and equipment comprises mainly motor vehicles and office equipment.

 

Interest income

 

Interest income is earned from providing financing services to some specific customers buying equipment from us.

 

Interest expense

 

Interest expense decreased by approximately S$0.1 million to approximately S$0.4 million (US$0.3 million) for the six months ended June 30, 2025 from approximately S$0.5 million for the six months ended June 30, 2024 mainly due to lower interest incurred on hire purchase of equipment as interest rate for new taken up was lower.

 

Government grant

 

Government grant comprises mainly grants received for progressive wage credit scheme or PWCS.

 

Exchange gain

 

Exchange gain arose was mainly due to the strengthening of SGD against USD.

 

Other income

 

Other income primarily comprises rental of accessories and parts, service charge, supply of manpower and back charge or recover of expenses incurred.

 

Income tax expense

 

For the six months ended June 30, 2025 and 2024, income tax expense comprised current tax expense.

 

 
 

 

Cash flows

 

The following table summarizes our cash flows for the six months ended June 30, 2024 and 2025:

 

   Six Months ended June 30, 
   2024   2025 
   S$’000   S$’000   US$’000 
Cash and cash equivalent at beginning of the period   2,340    686    502 
Net cash provided by operating activities   5,546    10,025    7,882 
Net cash (used in)/provided by investing activities   (4,004)   182    143 
Net cash used in financing activities   (1,588)   (5,729)   (4,504)
Effect of exchange rate change on cash and cash equivalent   -    -    37 
Net change in cash and cash equivalent   (46)   4,478    3,558 
Cash and cash equivalent as at end of the period   2,294    5,164    4,060 

 

Cash flows from operating activities

 

For the six months ended June 30, 2025, our net cash provided by operating activities was approximately S$10.0 million (US$7.9 million), primarily reflecting net income of approximately S$2.4 million (US$1.9 million), as adjusted by (a) positive changes of approximately S$2.9 million (US$2.3 million) in non-cash items primarily including depreciation of property and equipment and right-of-use assets, and loss on disposal of property and equipment; and (b) positive changes of approximately S$4.7 million (US$3.7 million) in working capital primarily reflecting (i) an increase of approximately S$1.6 million (US$1.2 million) in accounts receivable; (ii) a decrease of approximately S$0.4 million (US$0.3 million) in contract assets; (iii) an increase of approximately S$2.8 million (US$2.2 million) in inventories; (iv) an increase of approximately S$0.1 million (US$0.1 million) in related parties; (v) an increase of approximately S$0.1 million (US$0.1 million) in accounts and other payables and (vi) an increase of approximately S$0.5 million (US$0.4 million) in income tax payable.

 

For the six months ended June 30, 2024, our net cash provided by operating activities was approximately S$5.5 million (US$4.1 million), primarily reflecting net income of approximately S$0.6 million (US$0.5 million), as adjusted by (a) positive changes of approximately S$2.8 million (US$2.1 million) in non-cash items primarily including depreciation of property and equipment and right-of-use assets, and gain on disposal of property and equipment; and (b) positive changes of approximately S$2.1 million (US$1.5 million) in working capital primarily reflecting (i) an increase of approximately S$6.6 million (US$4.8 million) in accounts receivable; (ii) an increase of approximately S$0.3 million (US$0.2 million) in other receivables; (iii) a decrease of approximately S$2.1 million (US$1.6 million) in inventories; (iv) a decrease of approximately S$1.1 million (US$0.8 million) in related parties; (v) a decrease of approximately S$1.8 million (US$1.3 million) in accounts and other payables, partially offset by (vi) an increase of approximately S$0.2 million (US$0.2 million) in income and deferred tax payable.

 

Cash flows from investing activities

 

For the six months ended June 30, 2025, our net cash provided by investing activities was approximately S$0.2 million (US$0.1 million), primarily consisting of purchases of property and equipment, sale proceeds from the disposal of property and equipment and payment received from finance lease receivables.

 

For the six months ended June 30, 2024, our net cash used in investing activities was approximately S$4.0 million (US$2.9 million), primarily consisting of purchases of property and equipment, sale proceeds from the disposal of property and equipment and payment received from finance lease receivables.

 

 
 

 

Cash flows from financing activities

 

For the six months ended June 30, 2025, our net cash used in financing activities was approximately S$5.7 million (US$4.5 million) primarily consisting of proceeds from borrowings of approximately S$0.7 million (US$0.5 million), partially offset by (i) repayment for capital and interest portions of lease liabilities of approximately S$5.2 million (US$4.1 million), (ii) a decrease in bank borrowing of approximately S$0.3 million (US$0.2 million), and (iii) a decrease of approximately S$0.9 million (US$0.7 million) in deferred IPO expenses which would be capitalized on completion of the IPO exercise.

 

For the six months ended June 30, 2024, our net cash used in financing activities was approximately S$1.5 million (US$1.2 million) primarily consisting of proceeds from borrowings of approximately S$5.9 million (US$4.3 million), partially offset by (i) repayment for capital and interest portions of lease liabilities of approximately S$6.8 million (US$5.0 million), and S$0.2 million (US$0.2 million) respectively, and (ii) a decrease of approximately S$0.4 million (US$0.3 million) in deferred IPO expenses which would be capitalized on completion of the IPO exercise.

 

Capital Expenditures

 

We made capital expenditures of approximately S$4.8 million S$8.9 million (US$7.0 million) respectively, in the six months ended June 30, 2024 and 2025. Out of which, approximately S$4.6 million and S$8.7 million are equipment transferred from inventories for the six months ended June 30, 2024 and 2025 respectively.

 

Accounts receivable, net

 

The following table sets forth the ageing analysis of our accounts receivable, net, based on the invoiced date as of the dates mentioned below:

 

   As of December 31,   As of June 30, 
   2024   2025 
   S$’000   US$’000   S$’000   US$’000 
Within 30 days   6,345    4,644    4,955    3,896 
Between 31 and 60 days   3,290    2,408    2,314    1,819 
Between 61 and 90 days   1,413    1,034    2,778    2,184 
Between 91 and 120 days   1,089    797    210    165 
Between 121 and 150 days   1,045    765    1,530    1.203 
Between 151 and 180 days   433    317    278    219 
Between 181 and 360 days   863    632    69    54 
Over 360 days   1,779    1,302    2,266    1,782 
Total account receivables, net   16,257    11,899    14,400    11,322 

 

Movements in the provision for impairment of accounts receivable are as follows:

 

   As of December 31,   As of June, 30 
   2024   2025 
   S$’000   US$’000   S$’000   US$’000 
Opening balance   3,642    2,666    3,053    2,400 
Provision of loss allowance   19    14    935    735 
Write-off of loss allowance   (582)   (427)   (2,311)   (1,817)
Write-back of loss allowance   (26)   (18)   -    - 
Closing balance   3,053    2,235    1,677    1,318 

 

For the six months ended June 30, 2025, net amount owing for more than 120 days by invoice date was approximately S$4.1 million, of which the balance of approximately S$1.5 million (over 360 days) was attributable to a special arrangement requested by our Major Supplier, to extend the credit term to a local customer. The condition for such request would allow us to pay our Major Supplier only after we have collected the same from the said customer.

 

 
 

 

For the six months ended June 30, 2024, net amount owing for more than 120 days by invoice date was approximately S$4.1 million, of which the balance of approximately S$1.8 million (over 360 days) was attributable to a special arrangement requested by our Major Supplier, to extend the credit term to a local customer. The condition for such request would allow us to pay our Major Supplier only after we have collected the same from the said customer. As such, the balance under over 360 days bucket would be nil.

 

We determine, on a continuing basis, the probable losses and an allowance for doubtful accounts, based on several factors including internal risk ratings, customer credit quality, payment history, historical bad debt/write-off experience and forecasted economic and market conditions. Accounts receivable are written off after exhaustive collection efforts occur and the receivable is deemed uncollectible. In addition, receivable balances are monitored on an ongoing basis and its exposure to bad debts is not significant.

 

During the six months ended June 30, 2025, approximately S$0.9 million (US$0.7 million) was provided as loss allowance. The provision was raised mainly due to customers having financial difficulty paying made up.

 

During the six months ended June 30, 2024, an additional of approximately S$0.2 million (US$0.2 million) was provided as loss allowance. The provision was mainly made up of aggregate of customers owing with small value.

 

Accounts payable

 

The general credit terms from our major suppliers are payment within 30-180 days. Our accounts payable increased by approximately S$0.1 million to approximately S$12.2 million (US$9.6 million) as of June 30, 2025 from approximately S$12.1 million as of December 31, 2024.

 

We did not have any material default in payment of accounts payable during the six months ended June 30, 2024 and 2025.

 

Material Cash Requirements

 

Our cash requirements consist primarily of day-to-day operating expenses, capital expenditures and contractual obligations with respect to facility leases and other operating leases. We lease all our office facilities. We expect to make future payments on existing leases from cash generated from operations. We have limited credit available from our major vendors, which further constrains our cash liquidity.

 

We had the following contractual obligations and lease commitments as of June 30, 2025:

 

Contractual Obligations  Total   Less than 1
year
   2-5 years   More
than 5
years
 
   S$’000   S$’000   S$’000   S$’000 
Operating lease commitment   16,353    7,251    9,092    10 
Bank borrowings   16,464    16,464    -    - 
Total obligations   32,817    23,715    9,092    10 

 

We had the following contractual obligations and lease commitments as of December 31, 2024:

 

Contractual Obligations  Total  

Less than 1

year

   2-5 years  

More

than 5years

 
   S$’000   S$’000   S$’000   S$’000 
Operating lease commitment   14,286    7,421    6,840    25 
Bank borrowings   23,333    23,333    -    - 
Total obligations   37,619    30,754    6,840    25 

 

 
 

 

We believe that we have sufficient working capital for our requirements for at least the next 12 months from the date of this prospectus, 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 estimated net proceeds from the initial public offering.

 

Bank indebtedness

 

Bank

Borrowings

 

Terms of

repayments

  

Annual

interest

rate

  

As of

December 31, 2024

  

As of

June 30, 2025

 
           S$’000   US$’000   S$’000   US$’000 
Term loan   within 5 years    3.0%   175    128    44    35 
Bills payable   -    -    23,158    16,951    16,420    12,909 
Total             23,333    17,079    16,464    12,944 

 

As of December 31, 2024 and June 30, 2025, bank borrowings were obtained from several financial institutions in Singapore, which bear annual interest at a fixed rate of 3.0% and are repayable within 5 years. The bank borrowing is expected to be fully repaid latest by August 2025.

 

Our bank borrowings currently are guaranteed by personal guarantees from Mr. Jison Lim and corporate guarantee provided by Ten-League Corporations Pte Ltd, the controlling shareholder.

 

Capital commitments

 

As of June 30, 2024 and 2025, we did not have any capital commitments.

 

Off-Balance Sheet Transactions

 

As of December 31, 2024 and June 30, 2025, we have not entered into any material off-balance sheet transactions or arrangements.

 

We have not entered into any financial guarantees or other commitments to guarantee the payment obligations of any third parties. In addition, we have not entered into any derivative contracts that are indexed to our own shares and classified as shareholders’ equity, or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. Moreover, we do not have any variable interest in an unconsolidated entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or research and development services with us.

 

Subsequent event

 

The company announced the closing of its initial public offering (the “Offering”) of 2,240,000 ordinary shares, 1,607,840 of which were offered by the Company and 632,160 by selling shareholders, at a public offering price of US$4.00 per ordinary share. The ordinary shares began trading on the Nasdaq Capital Market on July 08, 2025 under the ticker symbol “TLIH.”

 

The Company received aggregate gross proceeds of US$6,431,360 from the Offering, before deducting underwriting discounts and other related expenses.

 

 
 

 

Taxation

 

Cayman Islands

 

We are an exempted company incorporated in the Cayman Islands. The Cayman Islands currently levies no taxes on individuals or corporations based upon profits, income, gains or appreciation and there is no taxation in the nature of estate duty or inheritance tax. There are no other taxes likely to be material to us levied by the government of the Cayman Islands except for stamp duties which may be applicable on instruments executed in, or after execution brought within the jurisdiction of the Cayman Islands. The Cayman Islands is not party to any double tax treaties that are applicable to any payments made to or by our company. There are no exchange control regulations or currency restrictions in the Cayman Islands. In addition, the Cayman Islands does not impose withholding tax on dividend payments.

 

Singapore

 

Ten-League (E&T) and Ten-League (PES) are operating in Singapore and are subject to the Singapore tax law at the corporate tax rate at 17% on the assessable income arising in Singapore during its tax year.

 

Translations of the consolidated balance sheets, consolidated statements of operations and comprehensive income and consolidated statements of cash flows from S$ into US$ as of and for the six months ended June 30, 2025 are solely for the convenience of the reader and were calculated at the rate of US$0.7862 = S$1.00, as set forth in the statistical release of the Federal Reserve System on July 7, 2025. No representation is made that the S$ amounts could have been, or could be, converted, realized or settled into US$ at that rate on June 30, 2025, or at any other rate.

 

RELATED PARTY TRANSACTIONS

 

In the ordinary course of business, during the six months ended June 30, 2024 and 2025, the Company was involved in certain transactions, either at cost or current market prices, and on normal commercial terms with related parties.

 

The following table provides the transactions with these parties for the six months as presented:

 

   Six Months ended June 30, 
Nature of transactions  2024   2025 
   S$’000   S$’000 
Ten-League Corporations Pte. Ltd.(1)          
- Management fee charged   895    611 
- Purchase of plant and equipment   -    21 
- Purchase of spare parts   370    1,043 
-Expenses paid on behalf   -    1,878 
- Lease payments in respect of:          

Factory premises

   428    617 
           
Sale of equipment   185    1,261 

 

Note:

 

(1) - Controlling shareholder

 

Apart from the transactions and balances detailed elsewhere in these accompanying consolidated financial statements, the Company has no other significant or material related party transactions during the years presented.

 

 
 

 

TEN-LEAGUE INTERNATIONAL HOLDINGS LIMITED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amount in thousands, except for share and per share data, or otherwise noted)

 

       As of Dec 31,   As of Jun 30,   As of Jun 30, 
   Note   2024   2025   2025 
       S$’000   S$’000   US$’000 
                 
ASSETS                   
Current assets:                   
Cash and cash equivalents       686    5,164    4,060 
Accounts receivable, net       16,257    14,400    11,322 
Contract assets       -    342    269 
Inventories       18,620    9,775    7,685 
Deposits, prepayments and other receivables       1,808    2,475    1,946 
Deferred IPO expenses        1,901     2,824    2,220 
Total current assets       39,272    34,980    27,502 
                    
Non-current assets:                   
Property and equipment, net       30,233    33,502    26,340 
Right-of-use assets       1,199    608    478 
Other receivables       343    284    223 
Total non-current assets       31,775    34,394    27,041 
                    
TOTAL ASSETS       71,047    69,374    54,543 
                    
LIABILITIES AND SHAREHOLDERS’ EQUITY                   
Current liabilities:                   
Accounts payable and accrued liabilities       12,136     12,255     9,636 
Amounts due to related parties       12,930    13,091    10,292 
Bank borrowings       23,333    16,464    12,944 
Lease liabilities       7,421    7,251    5,701 
Income tax payable       127    591    465 
Total current liabilities       55,947    49,652    39,038 
                    
Long-term liabilities:                   
Lease liabilities       6,865    9,102    7,156 
Deferred tax liabilities       2,017    2,019    1,587 
Total long-term liabilities       8,882    11,121    8,743 
                    
TOTAL LIABILITIES       64,829    60,773    47,781 
                    
Commitments and contingencies       -    -    - 
                    
Shareholders’ equity                   
Ordinary share, par value US$0.000025, 20,000,000,000 shares authorized, 27,796,502 ordinary shares issued and outstanding**       *    *    * 
Additional paid-in capital       883    883    694 
Retained earnings       5,335    7,718    6,068 
                    
Total shareholders’ equity       6,218    8,601    6,762 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY       71,047    69,374    54,543 

 

* – denotes amount less than $’000.

** - Retrospectively presented for the effect of pro rata share allotment, 1-for-40 forward split and share surrender in preparation of the Company’s initial public offering

 

 
 

 

TEN-LEAGUE INTERNATIONAL HOLDINGS LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Amount in thousands, except for share and per share data, or otherwise noted)

 

       Six Months ended June 30, 
    Note  2024   2025   2025 
       S$’000   S$’000   US$’000 
                    
Revenues, net       30,982    37,687    29,630 
                    
Cost of revenue       (25,708)   (28,840)   (22,675)
                    
Gross profit       5,274     8,847     6,955 
                    
Operating cost and expenses:                   
Selling and distribution       (320)   (306)   (241)
General and administrative       (3,958)   (5,661)   (4,448)
Total operating cost and expenses       (4,278)   (5,967)   (4,689)
                    
Profit from operations       996    2,880    2,266 
                    
Other income (expense):                   
Loss from disposal of plant and equipment       (63)   (30)   (24)
Interest income       332    94    74 
Interest expense       (502)   (430)   (338)
Government grant       51    5    4 
Exchange gain       -    251    197 
Other income       141    204    160 
Total other gain/(loss), net       (41)   94    73 
                    
Income before income taxes       955    2,974    2,339 
                    
Income tax expense       (309)   (591)   (465)
                    
NET INCOME       646    2,383    1,874 
                    
COMPREHENSIVE INCOME       646    2,383    1,874 
                    
Net income per share                   
Basic and diluted       0.02     0.09     0.07 
                    
Weighted average number of ordinary shares outstanding                   
Basic and diluted**       27,796,502    27,796,502    27,796,502 

 

** - Retrospectively presented for the effect of pro rata share allotment, 1-for-40 forward split and share surrender in preparation of the Company’s initial public offering.

 

 
 

 

TEN-LEAGUE INTERNATIONAL HOLDINGS LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Amount in thousands, except for share and per share data, or otherwise noted)

 

   Ordinary Shares   Additional       Total 
   No. of       paid-in   Retained   Shareholders’ 
   shares**   Amount   capital   earnings   Equity 
       S$’000   S$’000   S$’000   S$’000 
                          
Balance as of January 1, 2024   27,796,502    *    883    3,451    4,334 
Net income for the period   -    -    -    1,884    1,884 
Balance as of December 31, 2024   27,796,502    *    883    5,335    6,218 
                          
Balance as of January 1, 2025   27,796,502    *    883    5,335    6,218 
Net income for the period   -    -    -    2,383    2,383 
Balance as of June 30, 2025   27,796,502    *    883    7,718    8,601 

 

* – denotes amount less than $’000.

** - Retrospectively presented for the effect of pro rata share allotment, 1-for-40 forward split and share surrender in preparation of the Company’s initial public offering.

 

 
 

 

TEN-LEAGUE INTERNATIONAL HOLDINGS LIMITED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amount in thousands, except for share and per share data, or otherwise noted)

 

   Six Months ended June 30, 
   2024   2025   2025 
   S$’000   S$’000   US$’000 
             
Cash flows from operating activities:               
Net income   646    2,383    1,874 
Adjustments to reconcile net income to net cash provided by operating activities               
Depreciation of property and equipment   2,022    2,241    1,762 
Depreciation of right-of-use assets   234    594    467 
Loss on disposal of property and equipment   574    30    24 
                
Change in working capital:               
Accounts receivable   6,554    1,582    1,244 
Contract assets   268    (342)   (269)
Inventories   (2,112)   2,791    2,194 
Related parties   (1,084)   161    126 
Accounts payable and accrued liabilities   (1,771)   122    96 
Income tax payable   122    463    364 
Deferred tax liabilities   93    -    - 
Net cash provided by operating activities   5,546    10,025    7,882 
                
Cash flows from investing activities:               
Proceeds from disposal of property and equipment   534    47    37 
Repayment from finance lease receivables   2,21    371    292 
Purchase of property and equipment   (4,759)   (236)   (186)
Net cash (used in)/provided by investing activities    (4,004)   182    143 
                
Cash flows from financing activities:               
Proceeds of bank borrowings   5,855    679    534 
Deferred IPO expenses   (433)   (923)   (726)
Repayment of bank borrowings   -    (266)   (209)
Principal repayment of lease liabilities    (6,784 )   (4,622)   (3,634)
Payment of deferred financing costs   (226)   (597)   (469)
Net cash used in financing activities   (1,588)   (5,729)   (4,504)
                
Effect on exchange rate change on cash and cash equivalents   -    -    37 
                
Net change in cash and cash equivalent   (46)   4,478    3,558 
                
BEGINNING OF PERIOD   2,340    686    502 
                
END OF PERIOD   2,294    5,164    4,060 
                
SUPPLEMENTAL CASH FLOW INFORMATION:               
Cash (refund) paid for income taxes   95    127    100 
Cash paid for interest   501    430    338 
Cash received from finance lease receivable interest    (332 )   (94)   (74)
Operating lease asset obtained in exchange for operating lease obligations   1,633    -    -