| Schedule of operating segments |
The
following is an analysis of the Group’s revenue and results by the operating segments.
Schedule
of operating segments
| | |
Medical and Wellness | | |
Life Science | | |
Others | | |
Eliminations | | |
Consolidated | |
| | |
USD | | |
USD | | |
USD | | |
USD | | |
USD | |
| | |
| | |
| | |
| | |
| | |
| |
| The Group | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| 2026 | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Revenue | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| External sales | |
|
4,496,766 | | |
|
344,518 | | |
|
15,036 | | |
|
- | | |
|
4,856,320 | |
| Inter-segment sales | |
|
113,192 | | |
|
595,229 | | |
|
85,109 | | |
|
(793,530 | ) | |
|
- | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Total revenue | |
|
4,609,958 | | |
|
939,747 | | |
|
100,145 | | |
|
(793,530 | ) | |
|
4,856,320 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Result | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Profit/(Loss) from operations | |
|
240,038 | | |
|
(972,776 | ) | |
|
(1,293,990 | ) | |
|
(4,131 | ) | |
|
(2,030,859 | ) |
| Finance costs | |
|
(25,509 | ) | |
|
(22,908 | ) | |
|
(8,746 | ) | |
|
6,704 | | |
|
(50,459 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Profit/(Loss) before tax | |
|
214,529 | | |
|
(995,684 | ) | |
|
(1,302,736 | ) | |
|
2,573 | | |
|
(2,081,318 | ) |
| Income tax expense | |
|
(4,724 | ) | |
|
(413 | ) | |
|
- | | |
|
- | | |
|
(5,137 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Loss for the financial year | |
|
209,805 | | |
|
(996,097 | ) | |
|
(1,302,736 | ) | |
|
2,573 | | |
|
(2,086,455 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Segment assets | |
|
2,539,043 | | |
|
3,457,093 | | |
|
14,688,276 | | |
|
(13,695,022 | ) | |
|
6,969,390 | |
| Segment liabilities | |
|
3,333,502 | | |
|
8,281,804 | | |
|
12,093,554 | | |
|
(13,509,469 | ) | |
|
10,199,391 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Other information (charging/(crediting)) | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Amortisation of intangible assets | |
|
35 | | |
|
- | | |
|
173,416 | | |
|
- | | |
|
173,451 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Amortisation of right-of-use assets | |
|
215,529 | | |
|
142,563 | | |
|
163,714 | | |
|
(46,935 | ) | |
|
474,871 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Additional of property, plant and equipment | |
|
12,119 | | |
|
5,238 | | |
|
39,056 | | |
|
- | | |
|
56,413 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Depreciation of property, plant and equipment | |
|
58,695 | | |
|
398,211 | | |
|
23,997 | | |
|
- | | |
|
481,173 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finance
income |
|
|
- |
|
|
|
- |
|
|
|
(3,865 |
) |
|
|
- |
|
|
|
(3,865 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finance
costs |
|
|
25,509 |
|
|
|
22,908 |
|
|
|
8,746 |
|
|
|
(6,704 |
) |
|
|
50,459 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share
of results of associates |
|
|
- |
|
|
|
- |
|
|
|
(14,449 |
) |
|
|
- |
|
|
|
(14,449 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other material non cash items |
|
|
37,503 |
|
|
|
63,638 |
|
|
|
(1,052,849 |
) |
|
|
- |
|
|
|
(951,708 |
) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| The Group | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| 2025 | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Revenue | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| External sales | |
|
3,353,006 | | |
|
1,824 | | |
|
16,207 | | |
|
- | | |
|
3,371,037 | |
| Inter-segment sales | |
|
43,361 | | |
|
611,666 | | |
|
81,206 | | |
|
(736,233 | ) | |
|
- | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Total revenue | |
|
3,396,367 | | |
|
613,490 | | |
|
97,413 | | |
|
(736,233 | ) | |
|
3,371,037 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Result | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Profit/(Loss) from operations | |
|
32,555 | | |
|
(977,212 | ) | |
|
(1,536,236 | ) | |
|
- | | |
|
(2,480,893 | ) |
| Finance costs | |
|
(22,825 | ) | |
|
(6,253 | ) | |
|
(19,205 | ) | |
|
- | | |
|
(48,283 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Profit/(Loss) before tax | |
|
9,730 | | |
|
(983,465 | ) | |
|
(1,555,441 | ) | |
|
- | | |
|
(2,529,176 | ) |
| Income tax expense | |
|
(93,487 | ) | |
|
(2,075 | ) | |
|
- | | |
|
- | | |
|
(95,562 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Loss for the financial year | |
|
(83,757 | ) | |
|
(985,540 | ) | |
|
(1,555,441 | ) | |
|
- | | |
|
(2,624,738 | ) |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Segment assets | |
|
2,507,576 | | |
|
3,628,762 | | |
|
9,889,374 | | |
|
(8,892,075 | ) | |
|
7,133,637 | |
| Segment liabilities | |
|
3,432,954 | | |
|
7,084,309 | | |
|
6,398,515 | | |
|
(8,666,225 | ) | |
|
8,249,553 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
Other information
(charging/(crediting)) | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Amortisation of intangible assets | |
|
- | | |
|
- | | |
|
163,093 | | |
|
- | | |
|
163,093 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Amortisation of right-of-use assets | |
|
199,618 | | |
|
121,530 | | |
|
178,996 | | |
|
- | | |
|
500,144 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Additional of property, plant and equipment | |
|
35,675 | | |
|
41,989 | | |
|
6,108 | | |
|
- | | |
|
83,772 | |
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
| Depreciation of property, plant and equipment | |
|
58,580 | | |
|
386,024 | | |
|
20,683 | | |
|
- | | |
|
465,287 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finance
income |
|
|
- |
|
|
|
- |
|
|
|
(123) |
|
|
|
- |
|
|
|
(123) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finance
costs |
|
|
22,825 |
|
|
|
6,253 |
|
|
|
19,205 |
|
|
|
- |
|
|
|
48,283 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share
of results in associates |
|
|
- |
|
|
|
- |
|
|
|
10,760 |
|
|
|
- |
|
|
|
10,760 |
|
| 31. |
Operating segments (Cont’d) |
| | |
Medical and Wellness | | |
Life Science | | |
Others | | |
Eliminations | | |
Consolidated | |
| | |
USD | | |
USD | | |
USD | | |
USD | | |
USD | |
| | |
| | |
| | |
| | |
| | |
| |
| The Group | |
| | | |
| | | |
| | | |
| | | |
| | |
| 2024 | |
| | | |
| | | |
| | | |
| | | |
| | |
| Revenue | |
| | | |
| | | |
| | | |
| | | |
| | |
| External sales | |
| 2,390,113 | | |
| 523 | | |
| 12,916 | | |
| - | | |
| 2,403,552 | |
| Inter-segment sales | |
| 187,142 | | |
| 392,896 | | |
| 72,328 | | |
| (652,366 | ) | |
| - | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total revenue | |
| 2,577,255 | | |
| 393,419 | | |
| 85,244 | | |
| (652,366 | ) | |
| 2,403,552 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Result | |
| | | |
| | | |
| | | |
| | | |
| | |
| Profit/(Loss) from operations | |
| (381,848 | ) | |
| (1,130,176 | ) | |
| (843,707 | ) | |
| - | | |
| (2,355,731 | ) |
| Finance costs | |
| (6,944 | ) | |
| (12,240 | ) | |
| (23,660 | ) | |
| - | | |
| (42,844 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Profit/(Loss) before tax | |
| (388,792 | ) | |
| (1,142,416 | ) | |
| (867,367 | ) | |
| - | | |
| (2,398,575 | ) |
| Income tax expense | |
| 7,414 | | |
| - | | |
| - | | |
| - | | |
| 7,414 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Loss for the financial year | |
| (381,378 | ) | |
| (1,142,416 | ) | |
| (867,367 | ) | |
| - | | |
| (2,391,161 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Segment assets | |
| 1,888,659 | | |
| 2,893,474 | | |
| 8,462,565 | | |
| (6,543,765 | ) | |
| 6,700,933 | |
| Segment liabilities | |
| 2,676,331 | | |
| 5,194,755 | | |
| 3,762,231 | | |
| (6,383,376 | ) | |
| 5,249,941 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
Other information
(charging/(crediting)) | |
| | | |
| | | |
| | | |
| | | |
| | |
| Amortisation of intangible assets | |
| 31 | | |
| - | | |
| 44,776 | | |
| - | | |
| 44,807 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Amortisation of right-of-use assets | |
| 141,762 | | |
| 117,110 | | |
| 144,147 | | |
| - | | |
| 403,019 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additional of property, plant and equipment | |
| 67,906 | | |
| 370,197 | | |
| 17,510 | | |
| - | | |
| 455,613 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation of property, plant and equipment | |
| 14,083 | | |
| - | | |
| - | | |
| - | | |
| 14,083 | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Finance costs |
|
|
6,944 |
|
|
|
12,240 |
|
|
|
23,660 |
|
|
|
- |
|
|
|
42,844 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share of results in associates |
|
|
- |
|
|
|
- |
|
|
|
(3,421 |
) |
|
|
- |
|
|
|
(3,421 |
) |
|