v3.26.1
Summary of Significant Policies
6 Months Ended
Jun. 30, 2026
Summary of Significant Policies  
Summary of Significant Policies

Note 3 - Summary of Significant Policies

 

Cash and Cash Equivalents

 

Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.

 

Accounts Receivable

 

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of accounts receivable. The Company extends credit to its customers in the normal course of business and generally does not require collateral. The Company’s credit terms are dependent upon the segment, and the customer. The Company assesses the probability of collection from each customer at the outset of the arrangement based on a number of factors, including the customer’s payment history and its current creditworthiness. If, in management’s judgment collection is not probable, the Company does not record them as cash or revenue until the uncertainty is removed.

 

Management performs ongoing credit evaluations, and the Company maintains an allowance for potential credit losses based upon its loss history and its aging analysis. The allowance for doubtful accounts is the Company’s best estimate of the amount of credit losses in existing accounts receivable. Management reviews the allowance for doubtful accounts each reporting period based on a detailed analysis of trade receivables. In the analysis, management primarily considers the age of the customer’s receivable, and also considers the creditworthiness of the customer, the economic conditions of the customer’s industry, general economic conditions and trends, and the business relationship and history with its customers, among other factors. If any of these factors change, the Company may also change its original estimates, which could impact the level of the Company’s future allowance for doubtful accounts. If judgments regarding the collectability of receivables were incorrect, adjustments to the allowance may be required, which would reduce profitability.

 

Accounts receivable are recognized and carried at the original invoice amount less an allowance for any uncollectible amounts. An estimate for doubtful accounts receivable is made when collection of the full amount is no longer probable. Bad debts are written off as incurred.

 

Internal Use Software

 

The Company capitalizes certain costs incurred in the development or acquisition of internal-use software in accordance with ASC 350-40, Intangibles—Goodwill and Other—Internal-Use Sonware. Capitalized costs include direct labor, payroll-related costs, and other directly attributable expenses incurred during the application development stage. Costs incurred during the preliminary project stage and post-implementation/operating stage, including training and maintenance, are expensed as incurred.

 

Capitalized internal-use software costs are included within intangible assets and are amortized on a straight-line basis over their estimated useful lives, which generally range from three to five years. Amortization expense is included in operating expenses. Management evaluates internal-use software for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.

 

Property and Equipment

 

Property and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets. The Company uses an estimated useful life of three years for assets less than US$1Million and six years for other assets that are US$1Million in value or more. Leasehold property are amortized over the lease-term or the estimated useful life of the related asset.

 

 

 

Office equipment

 

 

Furniture, fixture and fitting

 

 

Computer

 

 

Machinery and equipment

 

 

Industrial Leasehold

 

 

Total

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2025

 

 

16,016

 

 

 

8,202,451

 

 

 

2,885

 

 

 

1,036,498

 

 

 

2,484,487

 

 

 

11,742,337

 

Additions

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Disposal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2025

 

 

16,016

 

 

 

8,202,451

 

 

 

2,885

 

 

 

1,036,498

 

 

 

2,484,487

 

 

 

11,742,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2026

 

 

16,070

 

 

 

8,202,451

 

 

 

2,885

 

 

 

1,037,098

 

 

 

2,484,487

 

 

 

11,742,991

 

Additions

 

 

-

 

 

 

4,200

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,200

 

Disposal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2026

 

 

16,070

 

 

 

8,206,651

 

 

 

2,885

 

 

 

1,037,098

 

 

 

2,484,487

 

 

 

11,747,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2025

 

 

16,016

 

 

 

2,835,241

 

 

 

2,885

 

 

 

869,831

 

 

 

312,788

 

 

 

4,036,761

 

Depreciation

 

 

-

 

 

 

683,197

 

 

 

-

 

 

 

83,333

 

 

 

78,197

 

 

 

844,727

 

Disposal / written-off

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2025

 

 

16,016

 

 

 

3,518,438

 

 

 

2,885

 

 

 

953,164

 

 

 

390,985

 

 

 

4,881,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2026

 

 

16,034

 

 

 

4,201,635

 

 

 

2,885

 

 

 

1,036,698

 

 

 

469,182

 

 

 

5,726,434

 

Depreciation

 

 

9

 

 

 

683,897

 

 

 

-

 

 

 

100

 

 

 

78,197

 

 

 

762,203

 

Disposal / written-off

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2026

 

 

16,043

 

 

 

4,885,532

 

 

 

2,885

 

 

 

1,036,798

 

 

 

547,379

 

 

 

6,488,637

 

Carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2025

 

 

0

 

 

 

4,684,013

 

 

 

0

 

 

 

83,334

 

 

 

2,093,502

 

 

 

6,860,849

 

At June 30, 2026

 

 

27

 

 

 

3,321,118

 

 

 

0

 

 

 

300

 

 

 

1,937,108

 

 

 

5,258,554

 

Intangible assets—The intangible assets pertain to the licenses contracted by the Company to the exclusively use of the Industrial Design for the packaging for honey in straw shape in the territory of EU, Hong Kong and Malaysia, and a Patent to manufacture and market the honey straw sealing machine. The upfront payment values of the intangible assets with finite lives are recorded at the right-to-use date and are amortized over their estimated useful lives using the straight-line method.

 

 

 

Quality Certifications

 

 

Trademark

 

 

Industrial design licenses for EU, Hong Kong & Malaysia

 

 

Patent license

 

 

Total

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Cost

 

 

 

 

 

 

 

 

 

 

At January 1, 2025

 

 

360,000

 

 

 

500,000

 

 

 

1,580,000

 

 

 

25,000,000

 

 

 

27,440,000

 

Additions

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Disposal

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2025

 

 

360,000

 

 

 

500,000

 

 

 

1,580,000

 

 

 

25,000,000

 

 

 

27,440,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2026

 

 

360,000

 

 

 

500,000

 

 

 

1,580,000

 

 

 

25,000,000

 

 

 

27,440,000

 

Additions

 

 

360,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

360,000

 

Disposal

 

 

(360,000)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(360,000)

At June 30, 2026

 

 

360,000

 

 

 

500,000

 

 

 

1,580,000

 

 

 

25,000,000

 

 

 

27,440,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2025

 

 

240,000

 

 

 

200,000

 

 

 

609,530

 

 

 

5,729,167

 

 

 

6,778,697

 

Amortization

 

 

60,000

 

 

 

50,000

 

 

 

72,286

 

 

 

625,000

 

 

 

807,286

 

Disposal / Written-off

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

At June 30, 2025

 

 

300,000

 

 

 

250,000

 

 

 

681,816

 

 

 

6,354,167

 

 

 

7,585,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At January 1, 2026

 

 

360,000

 

 

 

300,000

 

 

 

754,103

 

 

 

6,979,167

 

 

 

8,393,270

 

Amortization

 

 

60,000

 

 

 

50,000

 

 

 

72,286

 

 

 

625,000

 

 

 

807,286

 

Disposal / Written-off

 

 

(360,000)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(360,000)

At June 30, 2026

 

 

60,000

 

 

 

350,000

 

 

 

826,389

 

 

 

7,604,167

 

 

 

8,840,556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2025

 

 

60,000

 

 

 

250,000

 

 

 

898,184

 

 

 

18,645,833

 

 

 

19,854,017

 

At June 30, 2026

 

 

300,000

 

 

 

150,000

 

 

 

753,611

 

 

 

17,395,833

 

 

 

18,599,444

 

 

Fair Value Measurement - The Company has adopted FASB ASC Topic on Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 establishes a three-level valuation hierarchy of valuation techniques based on observable and unobservable input, which may be used to measure fair value and include the following:

 

Level 1 - Quoted prices in active markets for identical assets or liabilities.

 

Level 2 - Input other than Level 1 that is observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other input that is observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

Level 3 - Unobservable input that is supported by little or no market activity and that is significant to the fair value of the assets or liabilities.

 

Our cash and cash equivalents ($3,581,545 as of June 30, 2026) are classified within level 1 of the fair value hierarchy because they are value using quoted market price. 

Related party balances and transaction - A related party is generally defined as:

 

(i)

any person that holds the Company’s securities including such person’s immediate families,

(ii)

the Company’s management,

(iii)

someone that directly or indirectly controls, is controlled by or is under common control with the Company, or

(iv)

anyone who can significantly influence the financial and operating decisions of the Company.

 

A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties.

 

The company had an agreement with a local company Superbee Network Singapore Pte Ltd, (“Superbee”), with common control and directors which provides operational, manufacturing, procurement, and administrative support services.

 

In addition to providing services, Superbee is involved in certain financial transactions with the Company as part of the operations.

 

·

In certain instances, Superbee collects payments from customers on the company’s behalf in connection with the manufacturing and construction activities. These amounts are recognized as revenue of the Company and recorded as receivable until payment is made to the company by Superbee.

 

 

·

Superbee may pay or advance operating expenses on the company’s behalf, including costs related to raw materials, manufacturing activities, and construction projects. These amounts are recorded as expenses and payable until reimbursed to Superbee.

 

 

·

Settlement of these balances occurs periodically based on operational cash flows and working capital requirements and form part of the company’s capital structure.

 

During the 6 month period ended June 30, 2026, the company has made significant transactions with Superbee as follows:-

 

Description of Transaction

 

Paid/Payable to

 

 

Received/Receivable from

 

 

Amount ($)

 

Purchase of Inventories

 

Superbee

 

 

-

 

 

 

1,412,240

 

Account Receivable

 

-

 

 

Superbee

 

 

 

1,053,054

 

Trade Payable

 

Superbee

 

 

-

 

 

 

58,523

 

Lease Liability

 

Superbee

 

 

-

 

 

 

533,955

 

Revenue

 

-

 

 

Superbee

 

 

 

5,635,715

 

Cost of Revenue

 

Superbee

 

 

-

 

 

 

3,126,990

 

General and Administrative Expenses

 

Superbee

 

 

-

 

 

 

2,830,902

 

Purchase of Property, Plant & Equipment

 

Superbee

 

 

-

 

 

 

364,200

 

Total

 

 

 

15,015,579

 

Company as lessee - The Company has obligation as a lessee for office space with non-cancelable term of eight years from January 01, 2023. The Company classified this as operating lease. This lease does not contain renewal. The Company’s leases do not include termination options for either party to the lease or restrictive financial or other covenants. Payments due under the lease contracts include fixed payments. Leases are classified as operating leases at the lease commencement date. Lease expense on operating leases and short-term leases is recognized on a straight-line basis over the lease term. Right-of-use assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligations to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of the lease payments over the lease term. The Company uses its incremental borrowing rate at lease commencement to calculate the present value of lease payments when the rate implicit in a lease is not known. The Company’s incremental borrowing rate is 4%.

 

Amount reported in the balance sheet as at June 30, 2026 was as follows:

 

Operating leases:

 

 

 

ROU assets

 

$1,937,107

 

Lease liabilities

 

$533,955

 

 

Other information related to leases as at June 30, 2026 was as follows:

 

Supplemental cash flow information:

 

 

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

Operating cash flow from operating leases 

 

$0

 

 

 

 

 

 

Weighted average remaining lease term:

 

 

 

 

Operating leases

 

 4.5 years

 

 

 

 

 

 

Weighted average discount rate:

 

 

 

 

Operating leases 

 

 

4%

 

Operating lease right of use asset -

 

Factory/Office Leasehold

$

 

At January 1, 2025

 

 

312,788

 

Depreciation

 

 

78,197

 

At June 30, 2025

 

 

390,985

 

 

 

 

 

At January 1, 2026

 

 

469,182

 

Depreciation

 

 

78,197

 

At June 30, 2026

 

 

547,379

 

 

Lease liabilities – The component for lease liability were as follows:-

 

 

 

Period Ended June 30

 

 

 

2025

$

 

 

2026

$

 

 

 

 

 

 

 

 

Lease liability – current

 

 

127,540

 

 

 

122,548

 

Lease liability - non-current

 

 

526,638

 

 

 

411,407

 

Total

 

 

654,178

 

 

 

533,955

 

 

Maturities of lease liabilities under non-cancellable operating leases as at June 30, 2026 are as follows:

 

June 30, 2025

 

$654,178

 

June 30, 2026

 

$533,955

 

 

Accrued Expenses - The amount of accrued expenses consisted of the following:

 

 

 

Period Ended June 30

 

 

 

2025

$

 

 

2026

$

 

 

 

 

 

 

 

 

Accruals

 

 

1,725,800

 

 

 

58,523

 

 

Revenue Recognition and Performance Obligations

 

We apply the five steps defined under ASC 606: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. Revenue is recognized upon the transfer of control of promised goods or services to a customer.

 

Revenue is recognized at a point in time when the performance obligation is satisfied by transferring a promised good or service to the customer and all criteria for acceptance have been satisfied. Control of the goods is transferred to the customer, generally on delivery of the goods (in this respect, incoterms are considered).

 

The Company does not make any significant judgment in determination of the amount and timing of revenue from contracts with customers. For the 6-month and 3-month period ended June 30, 2026, total revenue recognized was $5,635,715 and $2,902,598 respectively.

 

Earnings Per Share

 

The Company reports earnings per share in accordance with ASC 260 “ Earnings Per Share”, which requires presentation of basic and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock. Further, if the number of common shares outstanding increases as a result of a stock dividend or stock split or decreases as a result of a reverse stock split, the computations of a basic and diluted earnings per share shall be adjusted retroactively for all periods presented to reflect that change in capital structure.

 

The Company’s basic earnings per share is computed by dividing the net income available to holders by the weighted average number of the Company’s ordinary shares outstanding. Diluted earnings per share reflects the amount of net income available to each ordinary share outstanding during the period plus the number of additional shares that would have been outstanding if potentially dilutive securities had been issued.

 

As at June 30, 2026

Net Loss: $(322,177)

Weighted Average Shares Outstanding: 2,854,462,696

Basic and Diluted Loss Per Share: $(0.00)

 

Deferred Revenue

 

Deferred revenue represents amounts received from customers for which revenue has not yet been recognized. These amounts are recorded as a liability until the related goods or services have been delivered or the performance obligations are satisfied.

 

As of June 30, 2026, the Company did not have any recorded deferred revenue, as all performance obligations related to customer payments received during the year were satisfied and revenue was recognized accordingly.

 

The Company continues to evaluate its contracts to determine the appropriate timing of revenue recognition in accordance with ASC 606 — Revenue from Contracts with Customers. Deferred revenue will be recognized in future periods when the Company satisfies the related performance obligations.

 

Cost of Revenue

 

Cost of revenue consists primarily of materials, consulting costs, and sub-contracting cost of operations and support personnel associated with the delivery of our products to our customers. At the date of this reporting, the written-off assets were either thrown away or given to the directors without any recovered value.

 

 

 

6-month period ended June 30

 

 

3-month period ended June 30

 

 

 

2025

$

 

 

2026

$

 

 

2025

$

 

 

2026

$

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Materials

 

 

871,221

 

 

 

1,398,978

 

 

 

287,805

 

 

 

433,610

 

Consultation and subcontractor fees

 

 

1,459,136

 

 

 

1,728,012

 

 

 

720,657

 

 

 

917,699

 

Total

 

 

2,330,357

 

 

 

3,126,990

 

 

 

1,008,462

 

 

 

1,351,309

 

 

Sales and Marketing - Sales and marketing expenses consist of compensation, employee benefits and stock based compensation of sales and marketing activities, as well as commissions, travel, trade show sponsorships and events, conferences, and Internet advertising costs. Fees paid to third parties and merchants for new customer referrals are included in sales and marketing. Costs associated with the Company’s advertising and are expensed as incurred and are included in sales and marketing expenses. Advertising and promotional expenses of $161,640 as at June 30, 2025 and $381,650 for the period ended June 30, 2026 were included in the general and administration expenses.

 

General and Administrative - General and administrative expenses include compensation, employee benefits, and stock-based compensation for executive management, finance administration and human resources, facility costs (including rent), bad debt costs, professional service fees, and other general overhead costs including depreciation of property and equipment to support the operations.

 

 

 

6-month period ended June 30

 

 

3-month period ended June 30

 

 

 

2025

$

 

 

2026

$

 

 

2025

$

 

 

2026

$

 

General and Administrative expenses

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and promotional expenses

 

 

161,640

 

 

 

381,650

 

 

 

88,840

 

 

 

138,450

 

Depreciation of property and equipment

 

 

1,652,014

 

 

 

1,569,490

 

 

 

826,007

 

 

 

784,745

 

Disposal / Written-off of property and equipment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

General expenses

 

 

217,821

 

 

 

345,265

 

 

 

98,844

 

 

 

176,288

 

Insurance

 

 

298

 

 

 

298

 

 

 

0

 

 

 

0

 

Internet services

 

 

722

 

 

 

822

 

 

 

311

 

 

 

411

 

Printing and stationery

 

 

145

 

 

 

1,535

 

 

 

117

 

 

 

885

 

Auditors / Secretarial fee

 

 

725

 

 

 

39,225

 

 

 

0

 

 

 

3,500

 

Telephone charges

 

 

1,532

 

 

 

1,477

 

 

 

799

 

 

 

739

 

Transportation

 

 

1,621

 

 

 

16,043

 

 

 

799

 

 

 

7,921

 

Travelling Expenses

 

 

4,854

 

 

 

5,320

 

 

 

2,088

 

 

 

2,554

 

Entertainment

 

 

990

 

 

 

904

 

 

 

651

 

 

 

565

 

Utility expenses

 

 

18,343

 

 

 

18,245

 

 

 

9,476

 

 

 

9,322

 

Project Expenses

 

 

146,000

 

 

 

438,000

 

 

 

44,000

 

 

 

146,000

 

Interest expense

 

 

14,866

 

 

 

12,628

 

 

 

7,290

 

 

 

6,210

 

Legal fee

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total

 

 

2,221,571

 

 

 

2,830,902

 

 

 

1,079,222

 

 

 

1,277,590