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 | |
|