| TRADE AND OTHER RECEIVABLES |
| 11 |
TRADE AND OTHER RECEIVABLES |
| | |
December 31, 2024 | | |
December 31, 2025 | |
| | |
US$ | | |
US$ | |
| Trade receivables | |
| | |
| |
| - Third parties | |
| 4,055,836 | | |
| 9,494,364 | |
| - Related parties | |
| - | | |
| - | |
| | |
| 4,055,836 | | |
| 9,494,364 | |
| Less: Provision for allowance for expected credit losses - trade receivables | |
| (469,101 | ) | |
| (4,548,696 | ) |
| | |
| 3,586,735 | | |
| 4,945,668 | |
| | |
| | | |
| | |
| Other receivables | |
| 15,990,071 | | |
| 21,420,605 | |
| Less: Provision for allowance for expected credit losses - other receivables | |
| (366,408 | ) | |
| (2,573,502 | ) |
| | |
| 15,623,663 | | |
| 18,847,103 | |
| | |
| | | |
| | |
| Deposits | |
| 167,652 | | |
| 281,671 | |
| Prepayments | |
| 10,631,125 | | |
| 5,438,233 | |
| | |
| 26,422,440 | | |
| 24,567,007 | |
| Total trade and other receivables | |
| 30,009,175 | | |
| 29,512,675 | |
| | |
| | | |
| | |
| Movement in provision for allowance for expected credit losses on trade receivables is as follows: | |
| | | |
| | |
| | |
| | | |
| | |
| At beginning of the year | |
| 563,288 | | |
| 469,101 | |
| Additions | |
| 549,924 | | |
| 5,155,117 | |
| Write off / Reversal | |
| (646,790 | ) | |
| (60,807 | ) |
| Disposal of subsidiaries | |
| - | | |
| (637,425 | ) |
| Currency realignment | |
| 2,679 | | |
| (377,290 | ) |
| At end of the year | |
| 469,101 | | |
| 4,548,696 | |
| | |
| | | |
| | |
| Movement in provision for allowance for expected credit losses on other receivables is as follows: | |
| | | |
| | |
| | |
| | | |
| | |
| At beginning of the year | |
| - | | |
| 366,408 | |
| Additions | |
| 369,347 | | |
| 2,866,997 | |
| Write off / Reversal | |
| - | | |
| (265,921 | ) |
| Disposal of subsidiaries | |
| | | |
| (317,633 | ) |
| Currency realignment | |
| (2,939 | ) | |
| (76,349 | ) |
| At end of the year | |
| 366,408 | | |
| 2,573,502 | |
The
average credit period for services rendered is 30 (2024: 30) days. No interest is charged on the outstanding balances.
| |
|
December 31, 2024 |
|
|
December 31, 2025 |
|
| |
|
US$ |
|
|
US$ |
|
| Not past due |
|
|
2,296 |
|
|
|
1,161,427 |
|
| Past due (i) |
|
|
4,053,540 |
|
|
|
8,332,937 |
|
| Less: Provision for allowance for expected credit losses |
|
|
(469,101 |
) |
|
|
(4,548,696 |
) |
| |
|
|
3,586,735 |
|
|
|
4,945,668 |
|
A
majority of the Company’s trade receivables that are neither past due nor impaired are with creditworthy counterparties with good
track record of credit history.
| (i) | Aging
of receivables that are past due the average credit period: |
| |
|
December 31, 2024 |
|
|
December 31, 2025 |
|
| |
|
US$ |
|
|
US$ |
|
| < 30 days |
|
|
824,795 |
|
|
|
21,842 |
|
| 31 days to 60 days |
|
|
101,561 |
|
|
|
23,193 |
|
| 61 days to 210 days |
|
|
1,396,810 |
|
|
|
234,297 |
|
| 211 days to 240 days |
|
|
792,072 |
|
|
|
879 |
|
| 241 days to < 1 year |
|
|
938,302 |
|
|
|
8,052,726 |
|
| Total (ii) |
|
|
4,053,540 |
|
|
|
8,332,937 |
|
| (ii) | These
amounts are stated before any deduction for provision for allowance for ECL and are not secured by any collateral or credit enhancements. |
In
determining the recoverability of trade and other receivables, the Company considers any changes in the credit quality of the trade receivables
from the date credit was initially granted up to the reporting date. There was no significant change in credit quality for the Company’s
trade and other receivables balances which are past due and partially impaired.
The
allowance for ECL has been determined by taking into consideration recovery prospects and past doubtful experience.
As
part of the Company’s credit risk management, the Company assesses the impairment for its customers based on different group of
customers which share common risk characteristics that are representative of the customers’ abilities to pay all amounts due in
accordance with the contractual terms.
Allowance
for ECL on trade and other receivables has been measured at an amount equal to lifetime ECL. The ECL on trade and loan receivables are
estimated using a provision matrix by reference to past default experience of the debtor and an analysis of the debtor’s current
financial position, adjusted for factors that are specific to the debtors, general economic conditions of the industry in which the debtors
operate.
As of December 31, 2025, the provision matrix applies the following
ECL rates to trade receivables, based on the age of the receivables ranged from 5.35% to 6.78%: For other receivables, the Company applies
the ECL rate ranged from 0.50% to 15.00% In
addition to the general provision matrix, the Company assesses certain specific trade and other receivables individually. This individual
assessment is based on direct contact with the debtor, historical payment behavior, and other relevant factors to determine whether there
are specific recoverability issues.
The
Company assesses ECL on an annual basis to ensure that the ECL allowance remains appropriate and reflective of current credit risk conditions.
There have been no changes in estimation techniques or significant assumptions used in calculating ECL during the current reporting period.
A receivable is written off when there is objective evidence that the debtor is experiencing significant financial hardship and there
is no reasonable expectation of recovery. Indicators of such conditions include the debtor entering liquidation or significant deterioration
in creditworthiness with no expected future cash flows.
The
following table details the provision for ECL based on the Company’s provision matrix, based on past due status is not further
distinguished between the Company’s different customer base:
| | |
Trade
receivables – days past due | |
| | |
Not
past due | | |
1
to 30 days | | |
31-60
days | | |
61-210
days | | |
211
- 240 days | | |
Over
241 days | | |
Total | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| Lifetime ECL – December
31, 2024 | |
| - | | |
| 30,241 | | |
| 12,280 | | |
| 213,390 | | |
| 149,995 | | |
| 63,195 | | |
| 469,101 | |
| Lifetime ECL – December 31, 2025 | |
| - | | |
| 1,169 | | |
| 1,210 | | |
| 14,163 | | |
| 58 | | |
| 4,532,096 | | |
| 4,548,696 | |
The
currency profiles of the Company’s trade and other receivables at the end of the reporting date are as follows:
| | |
December 31,
2024 | | |
December 31,
2025 | |
| | |
US$ | | |
US$ | |
| Malaysia
ringgit | |
| 15,967,201 | | |
| 19,577,555 | |
As
of December 31, 2025, prepayment mainly consists of:
| | 1. | The Company made an advance payment of US$7.0 million to a third-party vendor for IT and AI-related consultancy services. During the year, consultancy services amounting to US$4.53 million were utilized and recognized accordingly. The remaining balance of US$2.47 million represents prepaid consultancy services to be utilized in future periods. |
| | 2. | The development of Vendor and Customer relationship management system
(“VCRM”) by a third-party company. This VCRM will streamline vendor onboarding, customer engagement, relationship tracking,
performance reporting, and communication while ensuring high usability, data accuracy, and system scalability. The system is estimated
to be utilised within 2 years. The total contract value sum is US$1.7 million, which is settle via issuance of the Company ordinary shares
(Note 20). During the year, services amounting to US$ 800 thousand were utilized and recognized accordingly. The remaining balance of
US$ 900 thousand represents technology services to be utilized in future period. |
| | 3. | The development of Cloud Management Platform Development (“CMP”)
was outsourced to a third-party company at a total cost of US$ 1.8 million, which is settle via issuance of the Company ordinary shares
(Note 20). The CMP will enable centralized monitoring, providing, billing and management of multi-cloud environments with robust user
control, automation, and analytics capabilities. The system is estimated to be utilized within 2 years. During the year, services
amounting to US$700 thousand were utilized and recognized accordingly. The remaining balance of US$1.1 million represents technology services
to be utilized in future period. |
| | 4. | Legal service from a third-party US legal entity for total cost of
US$ 1.4 million. During the year, services amounting to US$ 462 thousand were utilized and recognized accordingly. The remaining
US$938 thousand represents consultancy services to be utilized in future period. |
| |
|
|
| |
5. |
Pursuant to a Securities
Purchase Agreement entered into with S2MA Capital Limited, the Company issued 880,000 ordinary shares with a fair value of US$880
thousand as a deposit toward the acquisition of 250 million OOBT digital assets for an aggregate purchase consideration of US$50.0
million. The US$880 thousand fair value of the shares issued was recognized as a prepayment toward the total purchase consideration
pending completion of the acquisition and delivery of the digital assets. |
Other
receivables primarily consist of third parties who purchased shares from the Company that were acquired through its IPO projects.
|