| SCHEDULE OF BUSINESS SEGMENT INFORMATION |
SCHEDULE
OF BUSINESS SEGMENT INFORMATION
| | |
2026 | | |
2025 | |
| | |
Three
months ended March
31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
(revised) | |
| Revenue | |
$ | 460,005 | | |
$ | 697 | |
| Cost of revenue | |
| 296,093 | | |
| 155 | |
| Gross profit | |
| 163,912 | | |
| 542 | |
| Operating expenses: | |
| | | |
| | |
| Depreciation and amortization | |
| 84,649 | | |
| 82,686 | |
| Impairment on property, plant and equipment | |
| | | |
| | |
| Impairment on assets held for sales | |
| - | | |
| 5,867 | |
| Payroll expenses | |
| 307,604 | | |
| 363,401 | |
| Consultant fees | |
| 110,442 | | |
| 484,866 | |
| Research and development expense | |
| 62,500 | | |
| 72,090 | |
| Legal and professional fees | |
| 125,276 | | |
| 57,700 | |
| Other segment expenses | |
| 183,433 | | |
| 150,202 | |
| Loss from operations | |
| (709,992 | ) | |
| (1,216,270 | ) |
| Interest expense | |
| - | | |
| (1,343 | ) |
| Rental income | |
| - | | |
| 4,100 | |
| Unrealized foreign exchange gains | |
| 24,617 | | |
| 43,808 | |
| Gain from insurance claim | |
| | | |
| | |
| Gain on forgiveness of debts | |
| 162,266 | | |
| - | |
| Gain on disposal of property, plant and equipment | |
| - | | |
| 2,488 | |
| Interest income | |
| 9,666 | | |
| 21,533 | |
| Other income | |
| 374 | | |
| (696 | ) |
| Income tax | |
| - | | |
| - | |
| Net
loss | |
$ | (513,069 | ) | |
| (1,146,380 | ) |
| | |
2026 | | |
2025 | |
| | |
Nine
months ended March
31, | |
| | |
2026 | | |
2025 | |
| | |
| | |
(revised) | |
| Revenue | |
$ | 466,953 | | |
$ | 128,690 | |
| Cost of revenue | |
| 298,314 | | |
| 59,303 | |
| Gross profit | |
| 168,639 | | |
| 69,387 | |
| Operating expenses: | |
| | | |
| | |
| Depreciation and amortization | |
| 247,754 | | |
| 271,490 | |
| Impairment on property, plant and equipment | |
| - | | |
| 137,632 | |
| Impairment on assets held for sales | |
| - | | |
| 5,867 | |
| Payroll expenses | |
| 918,653 | | |
| 2,214,214 | |
| Consultant fees | |
| 745,911 | | |
| 1,047,909 | |
| Research and development expense | |
| 187,500 | | |
| 122,090 | |
| Legal and professional fees | |
| 409,125 | | |
| 171,667 | |
| Other segment expenses | |
| 493,502 | | |
| 550,637 | |
| Loss from operations | |
| (2,833,806 | ) | |
| (4,452,119 | ) |
| Interest expense | |
| - | | |
| (102,703 | ) |
| Rental income | |
| - | | |
| 38,200 | |
| Unrealized foreign exchange gains | |
| 276,351 | | |
| 320,488 | |
| Gain from insurance claim | |
| - | | |
| 481,513 | |
| Gain on forgiveness of debts | |
| 162,266 | | |
| - | |
| Gain on disposal of property, plant and equipment | |
| - | | |
| 163,644 | |
| Interest income | |
| 21,489 | | |
| 60,342 | |
| Other income | |
| 7,000 | | |
| 4,641 | |
| Income tax | |
| - | | |
| - | |
| Net
loss | |
$ | (2,366,700 | ) | |
| (3,485,994 | ) |
|