v3.26.1
Equity
12 Months Ended
Mar. 31, 2026
Equity [Abstract]  
Equity

10. Equity

 

  a. Share capital and additional paid-in capital

 

The addition of share capital and additional paid-in capital represented:

 

  (i) The issuance of 1,125,000 ordinary shares in private placement on June 12, 2023;
     
  (ii) The issuance of 1,125,000 ordinary shares in private placement on December 1, 2023;
     
  (iii) The issuance of 600,000 ordinary shares in private placement on January 5, 2024;
     
  (iv) The issuance of 600,000 ordinary shares in private placement on January 9, 2024;
     
  (v) The issuance of 800,000 ordinary shares in private placement on January 11, 2024;
     
  (vi) The issuance of 300,000 ordinary shares in private placement on February 29, 2024;
     
  (vii) The issuance of 1,650,000 ordinary shares under share incentive plans; and
     
  (viii) The issuance of 1,125,000 ordinary shares in private placement on May 24, 2024;
     
  (ix) The issuance of 1,125,000 ordinary shares in private placement on December 9, 2024;
     
  (x) The issuance of 1,929,912 ordinary shares in private placement on June 23, 2025;
     
  (xi) The issuance of 1,240,734 ordinary shares in private placement on November 7, 2025;
     
  (xii) The issuance of 826,419 ordinary shares in private placement on November 13, 2025;
     
  (xiii) The issuance of 3,257,300 ordinary shares in private placement on December 2, 2025;
     
  (xiv) The issuance of 360,500 ordinary shares in private placement on February 27, 2026;

 

  b. Warrants reserves

 

Warrants are issued to management team and consultants on trading of digital assets as an incentive to boost overall performance of the company.

 

A continuity schedule of outstanding share purchase warrants and fair value charged to profit or loss are as follows:

 

   

Number of
warrants

outstanding

 
       
At April 1, 2024     32,900,000  
Early termination     (14,000,000 )
At March 31, 2025, April 1, 2025 and March 31, 2026     18,900,000  

 

On December 23, 2023, the Company issued 300,000 share purchase warrants to Hermitage Management Limited and they are exercisable at US$1.00 per share, for a period of five years.

 

On September 26, 2024, the Company entered into a deed of termination with Natural Selection Capital Holding Limited which wholly owned by Mr. Bingzhong Wang, the director of the Company.

 

The fair value of the warrants was calculated at the respective grant date. The fair value of the warrants granted during the year ended March 31, 2024 was US$411,403.

 

The Company’s share purchase warrants are valued by independent professional qualified valuer by using binomial option pricing models. The inputs into the model were as follows:

 

    As of
March 31,
2026
    As of
March 31,
2025
 
             
Risk-free interest rate     3.8 %     3.8 %
Expected life of warrants     2 years       3 years  
Volatility     81.89 %     81.89 %
Weighted average fair value per warrant (US$)     1.37       1.37  
Risk-free interest rate     3.8 %     3.8  

   

As of March 31, 2025 and 2026, the Company had share purchase warrants outstanding as follows:

 

    Warrants
outstanding
as of
March 31,
2025
    Termination     Warrants
outstanding
as of
March 31,
2026
    Fair value at
issue date
    Fair value
charged for
current year
    Exercise
price
    Weighted
average
remaining
life
 
Expiry Date                     US$     US$     US$     (years)  
October 27, 2026     1,800,000             1,800,000       1,353,304             1.5       1  
October 29, 2026     2,000,000             2,000,000       1,417,766             1.5       1  
May 10, 2027     200,000             200,000       84,000             1.5       2  
May 26, 2027     500,000             500,000       238,000             1.5       2  
July 22, 2027     440,000             440,000       163,000             1       2  
July 25, 2027     3,780,000             3,780,000       1,405,000             1       2  
July 26, 2027     400,000             400,000       146,000             1       2  
July 27, 2027     1,000,000             1,000,000       379,000             1       2  
July 28, 2027     980,000             980,000       376,000             1       2  
November 28, 2027     1,125,000             1,125,000       264,000             1       2  
November 28, 2027     1,125,000             1,125,000       274,000             1       2  
November 28, 2027     1,125,000             1,125,000       289,000             1       2  
November 28, 2027     1,125,000             1,125,000       303,000             1       2  
November 28, 2032     750,000             750,000       263,000             1.5       7  
November 28, 2032     250,000             250,000       89,000             1.5       6  
November 28, 2032     500,000             500,000       165,000             2.5       7  
November 28, 2032     500,000             500,000       169,000             2.5       7  
November 28, 2032     250,000             250,000       87,000             6       7  
November 28, 2032     750,000             750,000       258,000             6       7  
December 23, 2028     300,000             300,000       411,403             1       2  
 Total     18,900,000             18,900,000       8,134,473                        

  

Movement of respective share purchase warrants was shown below:

 

    Share purchase
warrants
 
    2026     2025  
    US$     US$  
At the beginning of financial year     24,379,389       22,699,351  
Additions and recognized in profit or loss           1,680,038  
Adjustment of warrants terminated     (16,244,916 )      
At the end of financial year     8,134,473       24,379,389  

 

(c) Share award reserve

 

On June 30, 2022, the Company implemented its 2022 Performance Incentive Plan (“Plan”) to foster the success of the Company and to increase shareholder value by providing an additional means, through the grant of awards to attract, motivate, retain and reward selected employees and other eligible persons, and to enhance the alignment of the interests of such selected participants with the interests of the Company’s shareholders. Under the Plan, an aggregate of 3,300,000 ordinary shares of US$0.0001 par value each of the Company are reserved for issuance for purposes of the Plan, subject to adjustments as contemplated by the Plan.

 

On November 19, 2024, the Company implemented its 2024 Performance Incentive Plan (“2024 Plan”) to foster the success of the Company and to increase shareholder value by providing an additional means, through the grant of awards to attract, motivate, retain and reward selected employees and other eligible persons, and to enhance the alignment of the interests of such selected participants with the interests of the Company’s shareholders. Under the 2024 Plan, an aggregate of 2,000,000 ordinary shares of US$0.0001 par value each of the Company are reserved for issuance for purposes of the 2024 Plan, subject to adjustments as contemplated by the 2024 Plan.

 

    Number of share
awards grant
 
    2026     2025  
             
At the beginning of financial year            
Grant during the year     3,141,000        
At the end of financial year     3,141,000        

 

The fair value of the share awards was calculated based on the market price of the Company’s shares at the respective grant date. The fair value of the share awards granted during the year 2026 was US$3,284,311 and the Company recognized as share-based compensation expense of US$3,284,311 during the year ended March 31,2026.

 

  (d) Accumulated deficit

 

The accumulated deficit comprises the cumulative net profit and losses for the year recognized in the consolidated statements of profit or loss.

 

  (e) Accumulated other comprehensive (loss) income

 

Accumulated other comprehensive (loss) income represents the foreign currency translation difference arising from the translation of the financial statements of companies within the Company from their functional currency to the Company’s presentation currency.

 

  (f) Treasury shares

 

On March 15, 2023, the Company repurchased 329,582 Shares of the Company by way of brokers platform at a consideration of US$353,816 (including transaction costs).

 

In April, 2023, the Company repurchased 79,758 Shares of the Company by way of brokers platform at a consideration of US$82,127 (including transaction costs).

 

In March 2026, the Company repurchased 16,130 shares of the Company by way of brokers platform at consideration of US$18,340 (including transaction costs).