| LEASES |
NOTE
13 - LEASES
The
Company adopted ASU No. 2016-02, Leases and determines whether an arrangement is a lease at inception. This determination generally
depends on whether the arrangement conveys the right to control the use of an identified fixed asset explicitly or implicitly for a period
of time in exchange for consideration. Control of an underlying asset is conveyed if we obtain the rights to direct the use of and to
obtain substantially all of the economic benefit from the use of the underlying asset. Some of our leases include both lease and non-lease
components which are accounted for as a single lease component as the Company has elected the practical expedient. Some of the operating
lease agreements include variable lease costs, primarily taxes, insurance, common area maintenance or increases in rental costs related
to inflation. Substantially all of our equipment leases and some of our real estate leases have terms of less than one year and, as such,
are accounted for as short-term leases as we have elected the practical expedient.
Operating
leases are included in the right-of-use lease assets, other current liabilities and long-term
lease liabilities on the unaudited condensed consolidated balance sheet. Right-of-use assets
and lease liabilities are recognized at each lease’s commencement date based on the
present values of its lease payments over its respective lease term. When a borrowing rate
is not explicitly available for a lease, the incremental borrowing rate is used based on
information available at the lease’s commencement date to determine the present value
of its lease payments. Operating lease payments are recognized on a straight-line basis over
the lease term.
The
table below presents the lease-related assets and liabilities recorded on the balance sheet.
SCHEDULE OF LEASE RELATED ASSETS AND LIABILITIES
| | |
March
31, 2026 | | |
June
30, 2025 | |
| | |
| | |
| |
| Assets | |
| | | |
| | |
| Right-of-use
asset (1) | |
$ | 720,000 | | |
$ | 720,000 | |
| Right-of-use
asset (2) | |
| 162,335 | | |
| 162,092 | |
| Total RoU assets | |
| 882,335 | | |
| 882,092 | |
| Less: Accumulated amortization | |
| (475,266 | ) | |
| (363,717 | ) |
| Operating lease right
of use assets | |
$ | 407,069 | | |
$ | 518,375 | |
| | |
| | | |
| | |
| Liabilities | |
| | | |
| | |
| Current: | |
| | | |
| | |
| Operating lease liabilities | |
$ | 40,877 | | |
$ | 38,311 | |
| Operating lease
liabilities - Current | |
$ | 40,877 | | |
$ | 38,311 | |
| | |
| | | |
| | |
| Non-current: | |
| | | |
| | |
| Operating lease liabilities | |
| 60,658 | | |
| 91,639 | |
| Operating
lease liabilities - Non-current | |
| 60,658 | | |
| 91,639 | |
| | |
| | | |
| | |
| Total
lease liabilities | |
$ | 101,535 | | |
$ | 129,950 | |
| (1) | | The
lease of the Segama factory has total contractual lease payments of $720,000
over a seven-year
term, commencing March 2, 2022. There are no corresponding lease liabilities recorded, as
the lease payments for the entire lease period have been paid upfront upon inception of the
agreement. |
| (2) | | The
Company, through its wholly owned subsidiary VRI, has entered into various motor vehicle
lease arrangements with terms ranging from three to four years, expiring at various dates
through 2029. Certain lease arrangements include purchase options at agreed-upon prices as
specified in the respective agreements. The Company’s lease agreements do not contain
any material restrictive covenants. |
| ○ | Right-of-use
assets and lease liabilities: |
| | | |
| ■ | As
of March 31, 2026: $407,069 and $101,535, respectively. |
| | | |
| ■ | As
of June 30, 2025: $518,375 and $129,950, respectively. |
| ○ | Amortization
of right-of-use assets: |
| | | |
| ■ | Three
months ended March 31, 2026 and 2025: $37,193 and $34,962, respectively. |
| | | |
| ■ | Nine
months ended March 31, 2026 and 2025: $111,549 and $98,270, respectively. |
| ○ | (1) The
lease of the Segama factory has total contractual lease payments of $720,000
over a 7seven-year
term, commencing March 2, 2022. There are no corresponding lease liabilities recorded, as the lease payments for the entire lease
period have been paid upfront upon inception of the agreement. |
| | | |
| ○ | (2)
The Company, through its wholly owned subsidiary VRI, has entered into various motor
vehicle lease arrangements with terms ranging from three to four years, expiring at various
dates through 2029. Certain lease arrangements include purchase options at agreed-upon prices
as specified in the respective agreements. The Company’s lease agreements do not contain
any material restrictive covenants. |
The
table below presents the information related to weighted average discount rate and the remaining lease term (years) of the operating
leases.
SCHEDULE OF THE LEASE TERMS AND DISCOUNT RATES
| | |
March
31, 2026 | | |
June
30, 2025 | |
| Operating leases | |
| | | |
| | |
| Weighted average discount rate | |
| 9.08 | % | |
| 9.00 | % |
| Weighted average remaining lease term (years) | |
| 2.35 | | |
| 3.10 | |
Accretion
of Lease Liability:
| ● | Three
and nine months ended March 31, 2026: $2,424 and $7,904, respectively. |
| | | |
| ● | Three
and nine months ended March 31, 2025: $3,845 and $6,086, respectively. |
The
Company excludes short-term leases (those with lease terms of less than one year at inception) from the measurement of lease liabilities
or right-of-use assets. The following tables summarize the lease expense for the periods.
SCHEDULE OF LEASE COSTS
| | |
2026 | | |
2025 | |
| | |
Nine
months ended March
31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
| |
| Finance lease cost: | |
| | | |
| | |
| Interest on lease liabilities
(per ASC 842) | |
$ | - | | |
$ | 5,368 | |
| | |
| | | |
| | |
| Operating lease cost: | |
| | | |
| | |
| Operating lease expense
(per ASC 842) | |
| 119,453 | | |
| 104,356 | |
| | |
| | | |
| | |
| Total
lease expense | |
$ | 119,453 | | |
$ | 109,724 | |
Components
of Lease Expense
The
Company recognizes operating lease expense on a straight-line basis over the term of the operating leases, comprising interest expense
determined using the effective interest method, and amortization of the right-of-use asset, as reported within “general and administrative”
expense on the accompanying unaudited condensed consolidated statement of operations.
Finance
lease expense comprises of interest expenses determined using the effective interest method.
Future
Contractual Lease Payments as of March 31, 2026
The
below table summarizes (i) minimum lease payments over the next five years, (ii) lease arrangement implied interest, and (iii) present
value of future lease payments for the next three years and thereafter ending March 31:
SCHEDULE OF FUTURE MINIMUM OPERATING LEASE PAYMENTS
| Years ending March 31, | |
Operating lease amount | |
| 2026 | |
$ | 48,442 | |
| 2027 | |
| 43,072 | |
| 2028 | |
| 22,487 | |
| | |
| | |
| Total minimum lease liabilities payment | |
| 114,001 | |
| Less: imputed interest | |
| (12,466 | ) |
| Present value of lease liabilities | |
$ | 101,535 | |
| | |
| | |
| Representing: | |
| | |
| Current liabilities | |
$ | 40,877 | |
| Non-current liabilities | |
| 60,658 | |
| Present value of lease liabilities | |
$ | 101,535 | |
|