| Schedule of Earnings Per Share |
| | |
2026 | | |
2025 | | |
2024 | |
| Basic (Loss) Earnings Per Share Numerator | |
| | |
| | |
| |
| Profit for the year attributable to owners of the Company | |
| (1,135,963 | ) | |
| (27,056 | ) | |
| 1,329,717 | |
| | |
| | | |
| | | |
| | |
| Diluted Earnings Per Share Numerator | |
| | | |
| | | |
| | |
| Profit for the year attributable to owners of the Company | |
| (1,135,963 | ) | |
| (27,056 | ) | |
| 1,329,717 | |
| | |
| | | |
| | | |
| | |
| Basic Earnings Per Share Denominator | |
| | | |
| | | |
| | |
| Original shares (Class A and Class B common share): | |
| 11,000,000 | | |
| 10,000,000 | | |
| 6,843,000 | |
| Additions from actual events: | |
| | | |
| | | |
| | |
| – Issuance of ordinary shares, weighted | |
| 5,349,986 | | |
| 205,479 | | |
| 522,570 | |
| Basic weighted average shares outstanding | |
| 16,349,986 | | |
| 10,205,479 | | |
| 7,365,570 | |
| | |
| | | |
| | | |
| | |
| Diluted Earnings Per Share Denominator | |
| | | |
| | | |
| | |
| Basic weighted average shares outstanding | |
| 16,349,986 | | |
| 10,205,479 | | |
| 7,365,570 | |
| Dilutive shares: Potential additions from dilutive events: | |
| | | |
| | | |
| | |
| | |
| — | | |
| — | | |
| — | |
| Diluted Weighted Average Shares Outstanding: | |
| 16,349,986 | | |
| 10,205,479 | | |
| 7,365,570 | |
| | |
| | | |
| | | |
| | |
| Earnings Per Share | |
| | | |
| | | |
| | |
| – Basic* | |
$ | (0.069 | ) | |
$ | (0.003 | ) | |
$ | 0.180 | |
| – Diluted* # | |
$ | (0.069 | ) | |
$ | (0.003 | ) | |
$ | 0.180 | |
| Weighted Average Shares Outstanding | |
| | | |
| | | |
| | |
| – Basic* | |
| 16,349,986 | | |
| 10,205,479 | | |
| 7,365,570 | |
| – Diluted* # | |
| 16,349,986 | | |
| 10,205,479 | | |
| 7,365,570 | |
| * | The Company effected a 1:10 forward stock split on October 24, 2024, as a result, the shares issued and outstanding and per share number presented here are adjusted retrospectively. | | | | | # | The 24,999,972 shares issuable under the warrants have not been included, as the Company’s loss status results in these warrants being anti-dilutive. |
|