Summary of Significant Accounting Policies (Tables)
|
12 Months Ended |
Mar. 31, 2025 |
Summary of Significant Accounting Policies [Abstract] |
|
Schedule of Translation of Foreign Currencies |
Translation of foreign currencies into US$ 1 have
been made at the following exchange rates for the respective periods:
| |
As of and for the years ended
March 31, | |
| |
2025 | | |
2024 | | |
2023 | |
Period-end SGD: US$1 exchange rate | |
| 1.3445 | | |
| 1.3475 | | |
| 1.3294 | |
Period-end HKD: US$1 exchange rate | |
| 7.7799 | | |
| 7.8259 | | |
| 7.8499 | |
Period-end MYR: US$1 exchange rate | |
| 4.4365 | | |
| 4.7225 | | |
| 4.413 | |
Period-end RMB: US$1 exchange rate | |
| 7.2567 | | |
| - | | |
| - | |
Period-end BRL: US$1 exchange rate | |
| 5.7405 | | |
| - | | |
| - | |
Period-end AED: US$1 exchange rate | |
| 3.6730 | | |
| - | | |
| - | |
Period-average SGD: US$1 exchange rate | |
| 1.3380 | | |
| 1.3447 | | |
| 1.3739 | |
Period-average HKD: US$1 exchange rate | |
| 7.7930 | | |
| 7.8246 | | |
| 7.8389 | |
Period-average MYR: US$1 exchange rate | |
| 4.5067 | | |
| 4.6409 | | |
| 4.4467 | |
Period-average RMB: US$1 exchange rate | |
| 7.2163 | | |
| - | | |
| - | |
Period-average BRL: US$1 exchange rate | |
| 5.6071 | | |
| - | | |
| - | |
Period-average AED: US$1 exchange rate | |
| 3.6729 | | |
| - | | |
| - | |
|
Schedule of Estimated Useful Lives |
The estimated useful lives are as follows: | | Expected useful lives | Office equipment | | 3 years | Furniture & fitting | | 3 years | Office and warehouse renovation | | Shorter of the lease term or 3 years |
|
Schedule of Changes in the Carrying Amount of Goodwill |
The table below summarizes the changes in the
carrying amount of goodwill for each reporting unit:
| |
Console Game | | |
Publishing | | |
Media Advertising service | | |
Others | | |
Total | |
Balance at March 31, 2022 | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Acquired goodwill | |
| 2,047,154 | | |
| - | | |
| - | | |
| - | | |
| 2,047,154 | |
Balance at March 31, 2023 | |
| 2,047,154 | | |
| - | | |
| - | | |
| - | | |
| 2,047,154 | |
Acquired goodwill | |
| 674,367 | | |
| - | | |
| - | | |
| 268,873 | | |
| 943,240 | |
Impairments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at March 31, 2024 | |
| 2,721,521 | | |
| - | | |
| - | | |
| 268,873 | | |
| 2,990,394 | |
Acquired goodwill | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Impairments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at March 31, 2025 | |
$ | 2,721,521 | | |
$ | - | | |
$ | - | | |
$ | 268,873 | | |
$ | 2,990,394 | |
|
Schedule of Disaggregated Information of Revenues by Products/Services |
Disaggregated information of revenues by products/services
are as follows:
| |
For
the Years Ended March 31, | |
| |
2025 | | |
2024 | | |
2023 | |
Console game | |
$ | 36,082,735 | | |
$ | 38,429,942 | | |
$ | 39,499,316 | |
Console game code | |
| 87,180,808 | | |
| 52,588,862 | | |
| 28,575,826 | |
Console game– subtotal | |
| 123,263,543 | | |
| 91,018,804 | | |
| 68,075,142 | |
| |
| | | |
| | | |
| | |
Game publishing | |
| 16,029,523 | | |
| 3,431,680 | | |
| 6,103,312 | |
| |
| | | |
| | | |
| | |
Video marketing campaign services | |
| 1,815,420 | | |
| 2,128,589 | | |
| 2,486,844 | |
Social media advertising services | |
| 422,944 | | |
| 587,500 | | |
| 778,857 | |
Media advertising services- subtotal | |
| 2,238,364 | | |
| 2,716,089 | | |
| 3,265,701 | |
| |
| | | |
| | | |
| | |
Other revenue | |
| 541,156 | | |
| 368,128 | | |
| — | |
| |
| | | |
| | | |
| | |
Total revenues | |
$ | 142,072,586 | | |
$ | 97,534,701 | | |
$ | 77,444,155 | |
|
Schedule of Fair Value Hierarchy our Financial Liability |
The following table
sets forth by level within the fair value hierarchy our financial asset and liability that were accounted for at fair value on a
recurring basis As of March 31, 2025 and 2024:
|
|
Carrying Value at
March 31, |
|
|
Fair Value Measurement at
March 31, 2025 |
|
|
|
2025 |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Derivative asset attributable to Buy-Back Feature embedded in 2Game SPA |
|
$ |
269,119 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
269,119 |
|
Contingent consideration for acquisition of 2Game |
|
$ |
1,121,006 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,121,006 |
|
Derivative liabilities (Top-Up Shares) |
|
$ |
3,086,519 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,086,519 |
|
| |
Carrying Value at March 31, | | |
Fair Value Measurement at March 31, 2024 | |
| |
2024 | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Contingent consideration for acquisition of 2Games
| $ | 3,697,000 | | |
$ | - | | |
$ | - | | |
$ | 3,697,000 | |
|
Schedule of Financial Assets and Liability Measured at Fair Value on a Recurring Basis |
The following is a reconciliation
of the beginning and ending balance of the financial assets and liability measured at fair value on a recurring basis for the years ended
March 31, 2025, 2024, and 2023:
| |
Derivative Asset | |
Initial fair value of derivative assets attributable to Buy-Back Feature embedded in 2Game SPA | |
$ | 269,119 | |
Change in fair value of derivative asset | |
| - | |
Ending balance As of March 31, 2025 | |
$ | 269,119 | |
| |
Contingent consideration for acquisition | |
Beginning balance | |
$ | 3,360,848 | |
Change in fair value of contingent consideration for acquisition | |
| 932,152 | |
Ending balance as of March 31, 2023 | |
$ | 4,293,000 | |
Payment of cash and share consideration | |
| (806,710 | ) |
Change in fair value of contingent consideration for acquisition | |
| 272,029 | |
Exchange rate difference | |
| (61,319 | ) |
Ending balance as of March 31, 2024 | |
| 3,697,000 | |
Payments of cash and share consideration | |
| (3,068,835 | ) |
Change in fair value of contingent consideration for acquisition | |
| 545,428 | |
Exchange rate difference | |
| (52,587 | ) |
Ending balance as of March 31, 2025 | |
$ | 1,121,006 | |
| |
| Convertible
notes | |
Initial fair value of convertible notes | |
$ | 33,025,000 | |
Conversion of the convertible notes | |
| (25,063,061 | ) |
Change in fair value of convertible notes upon conversion of the convertible notes | |
| (5,254,103 | ) |
Fair value allocated to Top-Up Shares upon conversion of the convertible notes | |
| (2,707,836 | ) |
Ending balance as of March 31, 2025 | |
$ | - | |
| |
Derivative
liabilities
(Top-Up Shares) | |
Fair value allocated to Top-Up Shares upon conversion of the convertible notes | |
$ | 2,707,836 | |
Change in fair value of derivative liability | |
| 378,683 | |
Ending balance as of March 31, 2025 | |
$ | 3,086,519 | |
|