v3.25.2
Lease
6 Months Ended 12 Months Ended
Jun. 30, 2025
May 31, 2025
Dec. 31, 2024
Lease [Line Items]      
LEASE

13. LEASE

As of June 30, 2025, the Group has a non-short-term operating lease for laboratory with remaining term expiring in 2026 and a remaining lease term of 0.7 years. Weighted average discount rates used in the calculation of the operating lease liability is 8%. The discount rates reflect the estimated incremental borrowing rate, which includes an assessment of the credit rating to determine the rate that the Group would have to pay to borrow, on a collateralized basis for a similar term, an amount equal to the lease payments in a similar economic environment.

 

For the six months ended
June 30,

   

2025

 

2024

   

(Unaudited)

 

(Unaudited)

Lease cost

 

 

 

 

 

 

 

 

Operating lease cost

 

 

 

 

 

45,167

 

Short-term lease cost

 

 

 

 

 

2,062

 

Total lease cost

 

$

 

 

$

47,229

 

Other information

 

 

 

 

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

39,415

 

 

$

80,015

 

Weighted-average remaining lease term – operating leases

 

 

0.7 years

 

 

 

1.7 years

 

Weighted-average discount rate – operating leases

 

 

8.0

%

 

 

8.0

%

During the six months ended June 30, 2025 and 2024, an impairment loss of nil and $144,051, respectively, on right-of-use assets was recognized in other operating expenses as the Group considered that the carrying amount of a right-of-use asset related to leases of laboratory and clinic may not be recoverable.

The maturity analysis of operating leases liabilities as of June 30, 2025 is as follows:

 

June 30,
2025

   

(Unaudited)

Remaining periods ending December 31,

   

 

2025

 

56,068

 

2026

 

24,573

 

Total future undiscounted cash flow

 

80,641

 

Less: Discount on operating lease liabilities

 

(3,649

)

Present value of operating lease liabilities

 

76,992

 

 

14. LEASE

As of December 31, 2024, the Group has a long-term operating lease for laboratories with remaining term expiring in 2026 and a remaining lease term of 1.2 years. Weighted average discount rates used in the calculation of the operating lease liability is 8%. The discount rates reflect the estimated incremental borrowing rate, which includes an assessment of the credit rating to determine the rate that the Group would have to pay to borrow, on a collateralized basis for a similar term, an amount equal to the lease payments in a similar economic environment.

 

For the year
ended
December 31,
2024

 

For the year
ended
December 31,
2023

Lease cost

 

 

 

 

 

 

 

 

Finance lease cost:

 

 

 

 

 

 

 

 

Depreciation

 

$

 

 

$

 

Interest on lease liabilities

 

 

 

 

 

 

Operating lease cost

 

 

50,520

 

 

 

252,345

 

Short-term lease cost

 

 

3,374

 

 

 

65,221

 

Variable lease cost

 

 

 

 

 

 

Sublease income

 

 

 

 

 

 

Total lease cost

 

$

53,894

 

 

$

317,566

 

   

 

 

 

 

 

 

 

Other information

 

 

 

 

 

 

 

 

Cash paid for amounts included in the measurement of lease liabilities

 

 

 

 

 

 

 

 

Operating cash flows from operating leases

 

$

120,824

 

 

$

389,365

 

Financing cash flows from finance leases

 

 

 

 

 

 

Right-of-use assets obtained in exchange for new operating lease liabilities

 

 

 

 

 

338,525

 

Weighted-average remaining lease term – finance leases

 

 

 

 

 

 

Weighted-average remaining lease term – operating leases

 

 

1.2 years

 

 

 

1.9 years

 

Weighted-average discount rate – finance leases

 

 

%

 

 

%

Weighted-average discount rate – operating leases

 

 

8.0

%

 

 

8.0

%

For the year ended December 31, 2024, an impairment loss of $144,051 on right-of-use assets was recognized in other operating expenses as the Group considered that the carrying amount of a right-of-use asset related to a lease of laboratory may not be recoverable.

For the year ended December 31, 2023, an impairment loss of $200,916 on right-of-use assets was recognized in other operating expenses as the Group considered that the carrying amount of a right-of-use asset related to a lease of clinic may not be recoverable. Additionally, the Group early terminated a lease agreement for a right-of-use asset relating to an office, which resulted in a recognized loss on early termination of the right-of-use asset totaling $31,030 in other operating expenses.

For the years ended December 31, 2022, the Group did not recognize any impairment losses and loss on disposal of right-of-use assets.

The maturity analysis of operating leases liabilities as of December 31, 2024 is as follows:

 

December 31,
2024

Remaining periods ending December 31,

 

 

 

 

2025

 

$

97,541

 

2026

 

 

24,573

 

Total future undiscounted cash flow

 

 

122,114

 

Less: Discount on operating lease liabilities

 

 

(5,707

)

Present value of operating lease liabilities

 

 

116,407

 

Less: Current portion of operating lease liabilities

 

 

(102,225

)

Non-current portion of operating lease liabilities

 

$

14,182

 

DiamiR Biosciences Corp. [Member]      
Lease [Line Items]      
LEASE  

NOTE 9 — LEASES

As of May 31, 2023, the Company had a lease for laboratory space with a term of one year and a one-year Company renewal option. The Company renewed the lease on a one-year basis in each of the years ended May 31, 2024 and 2025. The Company considers exercise of its renewal options to be probable. Accordingly, it has recorded right of use assets and lease liabilities related to the lease.

The lease agreement does not provide an implicit borrowing rate; therefore, an internal incremental borrowing rate is determined based on information available at lease commencement date for purposes of determining the present value of lease payments and recording lease liabilities. In determining this rate, the Company estimated the rate of interest it would pay on collateralized loans with similar payment terms, in a similar economic environment, by reference to comparable lessee companies.

Supplemental cash flow information and non-cash activity related to leases include the following in the years ended May 31:

 

2025

 

2024

Cash paid on operating lease liabilities

 

$

42,052

 

$

40,827

Right of use assets acquired under operating leases

 

$

39,083

 

$

37,319

Lease terms and assumed discount rates are as follows:

 

May 31,
2025

 

May 31,
2024

Average lease term

 

1.6 years

 

 

1.6 years

 

Discount rate

 

10

%

 

10

%

Minimum lease payments under leases with terms greater than one year are as follows:

Year

 

Amount

Year ending May 31, 2026

 

$

43,313

 

Year ending May 31, 2027

 

 

25,703

 

Total

 

 

69,016

 

Less imputed interest

 

 

(4,935

)

Lease liability

 

$

64,081

 

The Company also leases office space on a monthly basis. Total lease costs were $40,103 and $47,493 in the years ended May 31, 2025 and 2024, respectively