YYForce Issues First Half 2026 Financial Results Highlighting 26.8% Revenue Growth to US$32.7 Million
Administrator Jumat, 25 September 2026 21:34 WIB
For the Six Months Ended |
| |||||
| | 2026 | | 2025 | ||
Manpower Services | | | | | ||
YY Circle App downloads (cumulative) | | 998,575 | | | 586,389 | |
YY Circle App monthly active users | | 35,743 | | | 30,103 | |
Job fulfillment rate | | 92% | | | 93% | |
Number of Employers | | 212 | | | 203 | |
| | | | | ||
IFM Services | | | | | ||
Number of customers | | 218 | | | 190 | |
Average revenue per customer | | 73,682 | | | 76,095 | |
Unaudited Reconciliation of IFRS and Non-IFRS
Financial Measures
|
US$ |
Six
months ended |
Six
months ended |
||
|
Revenue |
32,659,236 |
|
32,659,236 |
|
|
Cost of revenue |
(29,359,389 |
) |
(29,008,975 |
) |
|
Gross profit |
3,299,847 |
|
3,650,261 |
|
|
Other income |
703,883 |
|
703,883 |
|
|
Selling and marketing expenses |
(1,152,522 |
) |
(652,522 |
) |
|
General and administrative
expenses |
(7,902,969 |
) |
(6,286,830 |
) |
|
Other expenses |
(111,423 |
) |
(111,423 |
) |
|
Change in fair value of investment
properties |
(44,079 |
) |
(44,079 |
) |
|
Operating loss |
(5,207,263 |
) |
(2,740,710 |
) |
|
Finance cost |
(865,273 |
) |
(452,773 |
) |
|
Net loss on convertible notes
designated at FVTPL |
(2,617,807 |
) |
- |
|
|
Net gain on warrant liabilities |
1,726,802 |
|
- |
|
|
Loss before tax |
(6,963,541 |
) |
(3,193,483 |
) |
|
Income tax expenses |
(99,272 |
) |
(99,272 |
) |
|
Loss for the period |
(7,062,813 |
) |
(3,292,755 |
) |
|
Foreign currency translation
differences - foreign operations |
(817,032 |
) |
(817,032 |
) |
|
Change in fair value of
convertible notes designated at FVTPL due to own credit risk |
1,726 |
|
1,726 |
|
|
Total comprehensive loss for the
period |
(7,878,119 |
) |
(4,108,061 |
) |
|
Loss attributable to: |
|
|
||
|
Non-controlling interests |
108,080 |
|
108,080 |
|
|
Equity owners of the Company |
(7,170,893 |
) |
(3,400,835 |
) |
Reconciliation of Non-IFRS to IFRS Loss
Attributable to Equity Owners
|
Loss attributable to equity owners
of the Company ? non-IFRS |
(3,400,835 |
) |
|
Consultancy fees |
(1,297,331 |
) |
|
Convertible notes related expenses |
(1,052,500 |
) |
|
Net loss on convertible notes
designated at FVTPL |
(2,617,807 |
) |
|
Net gain on warrant liabilities |
1,726,802 |
|
|
One-time accounting adjustments |
(529,222 |
) |
|
Loss attributable to equity owners
of the Company - IFRS |
(7,170,893 |
) |
YYFORCE INC. AND ITS SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
|
Note |
|
June 30, |
|
|
December 31, |
|
||
|
|
|
|
|
$ |
|
|
$ |
|
||
|
Assets |
|
|
|
|
|
|
|
|
||
|
Current assets: |
|
|
|
|
|
|
|
|
||
|
Cash |
|
|
|
|
3,082,570 |
|
|
|
1,511,760 |
|
|
Trade receivables, net |
|
4 |
|
|
11,063,513 |
|
|
|
12,138,342 |
|
|
Prepayment and other current
assets |
|
5 |
|
|
4,373,945 |
|
|
|
1,251,794 |
|
|
Amount due from related parties |
|
18 |
|
|
4,054,010 |
|
|
|
501,637 |
|
|
Total current assets |
|
|
|
|
22,574,038 |
|
|
|
15,403,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
|
|
|
Right-of-use assets |
|
6 |
|
|
1,254,966 |
|
|
|
1,463,494 |
|
|
Intangible assets, net |
|
8 |
|
|
5,017,595 |
|
|
|
5,174,257 |
|
|
Investment properties |
|
9 |
|
|
2,381,942 |
|
|
|
2,445,292 |
|
|
Net investment in lease |
|
10 |
|
|
- |
|
|
|
2,970,685 |
|
|
Property and equipment, net |
|
7 |
|
|
579,025 |
|
|
|
527,092 |
|
|
Financial assets measured at fair
value through profit or loss ("FVTPL") |
|
|
|
|
100,000 |
|
|
|
- |
|
|
Prepayment and other non-current
assets |
|
5 |
|
|
179,151 |
|
|
|
422,849 |
|
|
Goodwill |
|
8 |
|
|
5,808,574 |
|
|
|
5,808,574 |
|
|
Deferred tax assets |
|
|
|
|
125,825 |
|
|
|
125,825 |
|
|
Total non-current assets |
|
|
|
|
15,447,078 |
|
|
|
18,938,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
38,021,116 |
|
|
|
34,341,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables |
|
11 |
|
|
4,572,651 |
|
|
|
10,837,525 |
|
|
Contract liabilities |
|
|
|
|
572,280 |
|
|
|
- |
|
|
Amount due to related parties |
|
18 |
|
|
189,696 |
|
|
|
503,007 |
|
|
Lease liabilities, current |
|
13 |
|
|
411,619 |
|
|
|
429,634 |
|
|
Convertible notes designated at
FVTPL |
|
12 |
|
|
14,379 |
|
|
|
- |
|
|
Loans and borrowings, current |
|
13 |
|
|
4,937,830 |
|
|
|
5,375,362 |
|
|
Total current liabilities |
|
|
|
|
10,698,455 |
|
|
|
17,145,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Loans and borrowings, non-current |
|
13 |
|
|
367,687 |
|
|
|
627,526 |
|
|
Warrants liabilities |
|
12 |
|
|
17,733 |
|
|
|
1,213,340 |
|
|
Deferred tax liabilities |
|
17 |
|
|
645,722 |
|
|
|
645,722 |
|
|
Lease liabilities, non-current |
|
13 |
|
|
928,611 |
|
|
|
1,099,767 |
|
|
Total non-current liabilities |
|
|
|
|
1,959,753 |
|
|
|
3,586,355 |
|
|
Total liabilities |
|
|
|
|
12,658,208 |
|
|
|
20,731,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Share Capital* |
|
14 |
|
|
43,966,842 |
|
|
|
24,825,837 |
|
|
Reserves |
|
14 |
|
|
10,862,760 |
|
|
|
11,182,357 |
|
|
Accumulated deficit |
|
|
|
|
(32,882,003 |
) |
|
|
(25,711,110 |
) |
|
Equity attributable to owners of
the Company |
|
|
|
|
21,947,599 |
|
|
|
10,297,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
3,415,309 |
|
|
|
3,312,634 |
|
|
Total equity |
|
|
|
|
25,362,908 |
|
|
|
13,609,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
|
|
38,021,116 |
|
|
|
34,341,601 |
|
|
|
* |
The shares and per share
information are presented on a retroactive basis to reflect the
reorganization. |
YYFORCE INC. AND ITS SUBSIDIARIES
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE
(LOSS) INCOME
|
|
|
|
|
For
the six months ended |
|
|||||
|
|
|
Note |
|
2026 |
|
|
2025 |
|
||
|
|
|
|
|
$ |
|
|
$ |
|
||
|
Revenue |
|
16 |
|
|
32,659,236 |
|
|
|
25,754,473 |
|
|
Cost of revenue |
|
16 |
|
|
(29,359,389 |
) |
|
|
(21,486,338 |
) |
|
Gross profit |
|
|
|
|
3,299,847 |
|
|
|
4,268,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
|
16 |
|
|
703,883 |
|
|
|
814,457 |
|
|
Selling and marketing expenses |
|
16 |
|
|
(1,152,522 |
) |
|
|
(1,562,277 |
) |
|
General and administrative
expenses |
|
16 |
|
|
(7,902,969 |
) |
|
|
(7,107,000 |
) |
|
Impairment loss on intangible
asset |
|
16 |
|
|
- |
|
|
|
(4,063,000 |
) |
|
Other expenses |
|
16 |
|
|
(111,423 |
) |
|
|
(31,918 |
) |
|
Change in fair value of investment
properties |
|
16 |
|
|
(44,079 |
) |
|
|
- |
|
|
Operating loss |
|
|
|
|
(5,207,263 |
) |
|
|
(7,681,603 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance cost |
|
16 |
|
|
(865,273 |
) |
|
|
(367,270 |
) |
|
Net loss on convertible notes
designated at FVTPL |
|
12 |
|
|
(2,617,807 |
) |
|
|
- |
|
|
Net gain on warrant liabilities |
|
12 |
|
|
1,726,802 |
|
|
|
(24,075 |
) |
|
Loss before tax |
|
|
|
|
(6,963,541 |
) |
|
|
(8,072,948 |
) |
|
Income tax expenses |
|
17 |
|
|
(99,272 |
) |
|
|
(123,038 |
) |
|
Loss for the period |
|
|
|
|
(7,062,813 |
) |
|
|
(8,195,986 |
) |
|
Other comprehensive (loss) income |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
differences ? foreign operations |
|
|
|
|
(817,032 |
) |
|
|
290,378 |
|
|
Change in fair value of
convertible notes designated at FVTPL due to own credit risk |
|
|
|
|
1,726 |
|
|
|
- |
|
|
Total comprehensive loss for the
period |
|
|
|
|
(7,878,119 |
) |
|
|
(7,905,608 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss attributable to: |
|
|
|
|
|
|
|
|
|
|
|
Equity owners of the Company |
|
|
|
|
(7,170,893 |
) |
|
|
(8,246,755 |
) |
|
Non-controlling interests |
|
|
|
|
108,080 |
|
|
|
50,769 |
|
|
Loss for the period |
|
|
|
|
(7,062,813 |
) |
|
|
(8,195,986 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
attributable to: |
|
|
|
|
|
|
|
|
|
|
|
Equity owners of the Company |
|
|
|
|
(7,980,794 |
) |
|
|
(7,963,848 |
) |
|
Non-controlling interests |
|
|
|
|
102,675 |
|
|
|
58,240 |
|
|
Total comprehensive loss for the
period |
|
|
|
|
(7,878,119 |
) |
|
|
(7,905,608 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share* |
|
15 |
|
|
(13.62 |
) |
|
|
(311.00 |
) |
|
Diluted loss per share* |
|
15 |
|
|
(13.62 |
) |
|
|
(311.00 |
) |
|
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
526,603 |
|
|
|
26,517 |
|
|
Diluted |
|
|
|
|
526,603 |
|
|
|
26,517 |
|
