XML 85 R56.htm IDEA: XBRL DOCUMENT v3.26.1
CONVERTIBLE NOTES (Tables)
12 Months Ended
Dec. 31, 2025
Convertible notes  
CONVERTIBLE NOTES  
Schedule of convertible notes

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

Subsidiary

  ​ ​ ​

2023

  ​ ​ ​

2024

  ​ ​ ​

2025

  ​ ​ ​

ATW

  ​ ​ ​

​

​

​

Convertible Note

​

Convertible Notes

​

Convertible Notes

​

Convertible Notes

​

Convertible Note

​

Total

​

​

US$

  ​ ​ ​

US$

  ​ ​ ​

US$

  ​ ​ ​

US$

  ​ ​ ​

US$

  ​ ​ ​

US$

Balance as of January 1, 2023

 

76,770

 

—

 

—

​

—

​

—

 

76,770

Issuance of convertible notes

 

—

 

25,297

 

—

​

—

​

—

 

25,297

Partial redemption of convertible notes

​

—

​

(5,648)

​

—

​

—

​

—

​

(5,648)

Interest paid

​

(3,072)

​

—

​

—

​

—

​

—

​

(3,072)

Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk

​

2,376

 

616

 

—

​

—

​

—

 

2,992

Changes in fair values of convertible notes due to the instrument-specific credit risk

​

6,951

 

12

 

—

​

—

​

—

 

6,963

Foreign currency translation adjustment

​

(1,390)

 

—

 

—

​

—

​

—

 

(1,390)

Balance as of December 31, 2023

 

81,635

​

20,277

​

—

​

—

​

—

​

101,912

Issuance of convertible notes

 

—

​

9,500

​

109,784

​

—

​

—

​

119,284

Interest paid

​

(5,357)

​

—

​

—

​

—

​

—

​

(5,357)

Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk

 

7,905

​

337

​

5,790

​

—

​

—

​

14,032

Changes in fair values of convertible notes due to the instrument-specific credit risk

​

(8,789)

​

—

​

(1,664)

​

—

​

—

​

(10,453)

Conversion to ordinary shares

​

—

​

(30,114)

​

—

​

—

​

—

​

(30,114)

Foreign currency translation adjustment

​

(1,148)

​

—

​

—

​

—

​

—

​

(1,148)

Balance as of December 31, 2024

​

74,246

​

—

​

113,910

​

—

​

—

​

188,156

Issuance of convertible notes

​

—

​

—

​

—

​

189,263

​

10,000

​

199,263

Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk

​

1,778

​

—

​

5,948

​

14,115

​

1,789

​

23,630

Changes in fair values of convertible notes due to the instrument-specific credit risk

​

(10,225)

​

—

​

(595)

​

—

​

283

​

(10,537)

Repayment

​

—

​

—

​

(119,263)

​

—

​

—

​

(119,263)

Conversion to ordinary shares

​

—

​

—

​

—

​

—

​

(1,210)

​

(1,210)

Interest paid

​

(4,802)

​

—

​

—

​

—

​

(75)

​

(4,877)

Foreign currency translation adjustment

​

1,442

​

—

​

—

​

—

​

—

​

1,442

Balance as of December 31, 2025

​

62,439

​

—

​

—

​

203,378

​

10,787

​

276,604

Including:

​

​

​

​

​

​

​

​

​

​

​

​

– Current portion

​

—

​

—

​

—

​

126,203

​

—

​

126,203

– Non-current portion

​

62,439

 

—

 

—

​

77,175

​

10,787

 

150,401

Subsidiary Convertible Note  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

​

​

  ​ ​ ​

As of December 31, 

 

​

​

2025

  ​ ​ ​

2024

​

Risk-free interest rates

 

1.38

%  

1.30

%

Probability of conversion

 

10.00

%  

10.00

%

Bond yields

 

14.05%-14.51

%  

6.69%-7.74

%

2025 Convertible Notes  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

​

​

  ​ ​ ​

As of December 31, 

​

​

​

2025

​

2024

​

​

​

2025

  ​ ​ ​

2024

​

​

​

Convertible Notes

​

Convertible Notes

​

Risk‑free interest rate

 

3.45%-3.57

%

4.25

%

Volatilities

 

43.57%-54.49

%

56.70

%

Bond yield

 

16.89%-17.03

%

10.12

%

ATW Convertible Notes  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

  ​ ​ ​

As of December 31, 2025

 

​

​

​

​

Risk‑free interest rate

 

3.47

%

Volatilities

 

54.73

%

Bond yield

 

16.83

%

​