v3.25.1
LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES
9 Months Ended
Apr. 30, 2025
Leases [Abstract]  
LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES

14. LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES

 

The Company officially adopted ASC 842 for the year on and after August 1, 2019 as permitted by ASU 2016-02. ASC 842 originally required all entities to use a “modified retrospective” transition approach that is intended to maximize comparability and be less complex than a full retrospective approach. On July 30, 2018, the FASB issued ASU 2018-11 to provide entities with relief from the costs of implementing certain aspects of the new leasing standard, ASU 2016-02 of which permits entities may elect not to recast the comparative years presented when transitioning to ASC 842. As permitted by ASU 2018-11, the Company elect not to recast comparative years, thusly.

 

As of July 1, 2021, the Company recognized approximately US$40,445, lease liability as well as right-of-use asset for all leases (with the exception of short-term leases) at the commencement date. Lease liabilities are measured at present value of the sum of remaining rental payments as of July 1, 2021, with borrowing rate of 5.60% adopted from CIMB Bank Berhad’s fixed deposit rate as a reference for discount rate.

 

As of June 1, 2022, the Company recognized another approximately US$9,343, lease liability as well as right-of-use asset for all leases (with the exception of short-term leases) at the commencement date. Lease liabilities are measured at present value of the sum of remaining rental payments as of June 1, 2022, with borrowing rate of 5.56% adopted from Affin Bank Berhad’s fixed deposit rate as a reference for discount rate.

 

On June 3, 2023, Phoenix Plus International Limited and Phoenix Green Energy Sdn. Bhd. respectively entered into two-years lease with landlord for renting office space, from August 1, 2023 to July 31, 2025, with an option to renew after the end of the tenancy agreement. Phoenix Plus International Limited and Phoenix Green Energy Sdn. Bhd. respectively recognized lease liabilities of approximately US$25,967 and US$60,850, with a corresponding right-of-use asset in the same amount based on the present value of the future minimum rental payments of the lease, with borrowing rate of 6.85% adopted from CIMB Bank Berhad’s fixed deposit rate as a reference for discount rate.

 

A single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are classified within operating activities in the statement of cash flows.

 

The initial recognition of operating lease right and lease liability as follow:

 

  

As of

April 30, 2025

(Unaudited)

  

As of

July 31, 2024

(Audited)

 
Gross lease payable  $107,053   $107,053 
Less: imputed interest   (9,359)   (9,359)
Recognition  $97,694   $97,694 

 

As of April 30, 2025 and July 31, 2024, operating lease right of use asset as follow:

  

  

As of

April 30, 2025

(Unaudited)

  

As of

July 31, 2024

(Audited)

 
Initial recognition as of August 1, 2019  $26,772   $26,772 
Additional portion from July 31, 2020 to June 30, 2021   2,719    2,719 
Add: new lease addition from July 1, 2021 to June 30, 2023   40,445    40,445 
Add: new lease addition from June 1, 2022 to May 31, 2023   9,343    9,343 
Add: new lease addition from June 1, 2023 to July 31, 2023   1,534    1,534 
Add: new lease addition from August 1, 2023 to July 31, 2026   86,817    86,817 
Accumulated amortization   (128,313)   (105,299)
Foreign exchange translation loss   1,128    (3,134)
Balance  $40,445   $59,197 

 

 

PHOENIX PLUS CORP.

NOTES TO CONDENSED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED APRIL 30, 2024

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(UNAUDITED)

 

As of April 30, 2025 and July 31, 2024, operating lease liability as follow:

 

   

As of

April 30, 2025

(Unaudited)

   

As of

July 31, 2024

(Audited)

 
Initial recognition as of August 1, 2019   $ 26,772     $ 26,772  
Add: additional portion (increase of leasing fee)     2,719       2,719  
Add: new lease addition from July 1, 2021 to June 30, 2023     40,445       40,445  
Add: new lease addition from June 1, 2022 to May 31, 2023     9,343       9,343  
Add: new lease addition from June 1, 2023 to July 31, 2023     1,534       1,534  
Add: new lease addition from August 1, 2023 to July 31, 2026     86,817       86,817  
Less: gross repayment     (136,652 )     (110,167 )
Add: imputed interest     7,121       5,064  
Foreign exchange translation gain     3,560       (1,505 )
Balance     41,659       61,022  
Less: lease liability current portion     (33,040 )     (29,469 )
Lease liability non-current portion   $ 8,619     $ 31,553  

 

For the period ended April 30, 2025 and 2024, the amortization of the operating lease right of use asset are $22,652 and $19,072 respectively.

 

Maturities of operating lease obligation as follow:

 

Year ending    
July 31, 2025 (3 months)  $33,040 
July 31, 2026 (12 months)   8,619 
Total  $41,659 

 

Other information:

 

   2025   2024 
   Period ended April 30 
   2025   2024 
   (Unaudited)   (Unaudited) 
Cash paid for amounts included in the measurement of lease liabilities:          
Operating cash flow from operating lease  $19,363   $21,836 
Right-of-use assets obtained in exchange for operating lease liabilities   -    - 
Remaining lease term for operating lease (years)          
Lease 1   -    - 
Lease 2   -    - 
Lease 3   1.5    2.2 
Weighted average discount rate for operating lease          
Lease 1   -    - 
Lease 2   -    - 
Lease 3   6.85%   6.85%

 

Lease expenses were $759 for the period ended April 30, 2025 and $3,743 for the period ended April 30, 2024. The Company adopt ASC 842 on and after August 1, 2019.

 

 

PHOENIX PLUS CORP.

NOTES TO CONDENSED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED APRIL 30, 2025

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(UNAUDITED)