Schedule of Outstanding Share Purchase Warrants

A continuity schedule of outstanding share purchase warrants and fair value charged to profit or loss are as follows:

	Number of warrants outstanding

Balance – April 1, 2023		32,600,000
Issued		300,000
Balance – March 31, 2024, April 1, 2024		32,900,000
Early termination		(14,000,000	)
Balance – March 31, 2024, April 1, 2024 and March 31, 2025		18,900,000

Schedule of Company Share Purchase Warrants Outstanding

As of March 31, 2025 and 2024, the Company had share purchase warrants outstanding as follows:

	Warrants outstanding as of March 31, 2024		Termination			Warrants outstanding as of March 31, 2025		Fair value at issue date		Fair value charged for current year		Exercise price	Weighted average remaining life
Expiry Date								US$		US$		US$	(years)
October 29, 2031		3,500,000		(3,500,000	)		—		4,515,601		—	1		—
October 29, 2031		3,500,000		(3,500,000	)		—		4,229,191		—	1.5		—
October 29, 2031		7,000,000		(7,000,000	)		—		7,500,124		1,323,807	2.5		—
October 27, 2026		1,800,000		—			1,800,000		1,353,304		—	1.5		2
October 29, 2026		2,000,000		—			2,000,000		1,417,766		—	1.5		2
May 10, 2027		200,000		—			200,000		84,000		—	1.5		3
May 26, 2027		500,000		—			500,000		238,000		—	1.5		3
July 22, 2027		440,000		—			440,000		163,000		7,555	1		3
July 25, 2027		3,780,000		—			3,780,000		1,405,000		65,398	1		3
July 26, 2027		400,000		—			400,000		146,000		6,806	1		3
July 27, 2027		1,000,000		—			1,000,000		379,000		17,691	1		3
July 28, 2027		980,000		—			980,000		376,000		17,575	1		3
November 28, 2027		1,125,000		—			1,125,000		264,000		—	1		3
November 28, 2027		1,125,000		—			1,125,000		274,000		—	1		3
November 28, 2027		1,125,000		—			1,125,000		289,000		29,695	1		3
November 28, 2027		1,125,000		—			1,125,000		303,000		100,032	1		3
November 28, 2032		750,000		—			750,000		263,000		—	1.5		8
November 28, 2032		250,000		—			250,000		89,000		—	1.5		8
November 28, 2032		500,000		—			500,000		165,000		—	2.5		8
November 28, 2032		500,000		—			500,000		169,000		17,365	2.5		8
November 28, 2032		250,000		—			250,000		87,000		8,939	6		8
November 28, 2032		750,000		—			750,000		258,000		85,175	6		8
December 23, 2028		300,000		—			300,000		411,403		—	1		3
Total		32,900,000		(14,000,000	)		18,900,000		24,379,389		1,680,038

Schedule of 2022 Performance Incentive Plan

Under the Plan, an aggregate of 3,300,000 ordinary shares of US$0.0001 par value each of the Company are reserved for issuance for purposes of the Plan, subject to adjustments as contemplated by the Plan.

	Number of share award grant
	2025		2024
	US$		US$
As of April 1		—		1,650,000
Exercised during the year		—		(1,650,000	)
As of March 31		—		—