v3.26.1
Summary of Significant Policies (Tables)
6 Months Ended
Jun. 30, 2026
Summary of Significant Policies  
Schedule of property and equipment

 

 

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

 

Schedule of intangible assets

 

 

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

 

Schedule of related party transaction

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

Schedule of operating leases

Operating leases:

 

 

 

ROU assets

 

$1,937,107

 

Lease liabilities

 

$533,955

 

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%
Schedule of operating lease right of use asset

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

 

Schedule of components of lease liability

 

 

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

 

Schedule of maturities of lease liabilities

June 30, 2025

 

$654,178

 

June 30, 2026

 

$533,955

 

Schedule of accrued expenses

 

 

Period Ended June 30

 

 

 

2025

$

 

 

2026

$

 

 

 

 

 

 

 

 

Accruals

 

 

1,725,800

 

 

 

58,523

 

Schedule of cost of revenue

 

 

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

 

Schedule of general and administrative expenses

 

 

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