| Schedule of foreign currency exchange rate translation |
Translation
of foreign currencies into US$1 has been made at the following exchange rates for the respective periods:
Schedule of foreign currency exchange rate translation
| | |
December 31, | | |
December 31, | | |
December 31, | |
| | |
2025 | | |
2024 | | |
2023 | |
| As of year-end SGD: US$1 exchange rate | |
| 1.2845 | | |
| 1.3606 | | |
| - | |
| As of year-end MYR: US$1 exchange rate | |
| 4.0475 | | |
| 4.4650 | | |
| - | |
| As of year-end VND: US$1 exchange rate | |
| 26,264.92 | | |
| 25,484.98 | | |
| - | |
| As of year-end INR: US$1 exchange rate | |
| 89.8021 | | |
| 85.4781 | | |
| - | |
| As of year-end THB: US$1 exchange rate | |
| 31.4759 | | |
| 34.1887 | | |
| - | |
| As of year-end AUD: US$1 exchange rate | |
| 1.4941 | | |
| 1.6075 | | |
| - | |
| As of year-end RMB: US$1 exchange rate | |
| 7.0002 | | |
| 7.2988 | | |
| - | |
| As of year-end exchange rate | |
| 7.0002 | | |
| 7.2988 | | |
| - | |
| Year ended-average SGD: US$1 exchange rate | |
| 1.3117 | | |
| 1.3347 | | |
| 1.3422 | |
| Year ended-average MYR: US$1 exchange rate | |
| 4.3010 | | |
| 4.5553 | | |
| 4.5656 | |
| Year ended-average VND: US$1 exchange rate | |
| 25,859.84 | | |
| 25,081.65 | | |
| 23,867.38 | |
| Year ended-average INR: US$1 exchange rate | |
| 86.6214 | | |
| 83.7375 | | |
| 82.5871 | |
| Year ended-average THB: US$1 exchange rate | |
| 33.0852 | | |
| 35.2862 | | |
| 34.8160 | |
| Year ended-average AUD: US$1 exchange rate | |
| 1.5624 | | |
| 1.5189 | | |
| 1.5080 | |
| Year ended-average RMB: US$1 exchange rate | |
| 7.1965 | | |
| 7.186 | | |
| 7.0811 | |
| Year ended-average exchange rate | |
| 7.1965 | | |
| 7.186 | | |
| 7.0811 | |
|
| Schedule of deferred revenue |
The
following table presents the Company’s deferred revenue balances, net increase in current period of deferred revenue, and revenue
recognized from beginning deferred revenue therein:
Schedule of deferred revenue
| | |
December 31, 2025 | | |
December 31, 2024 | |
| | |
US$ | | |
US$ | |
| Beginning balance | |
$ | 29,120 | | |
$ | 126,440 | |
| Add: net increase in current period of deferred revenue | |
| 22,139 | | |
| 29,120 | |
| Less: revenue recognized from beginning deferred revenue | |
| (29,120 | ) | |
| (126,440 | ) |
| Ending balance | |
$ | 22,139 | | |
$ | 29,120 | |
|
| Schedule of effect of reclassification |
The
effect of the reclassification is as follows:
Schedule of effect of reclassification
| 2024 | |
As Previously
Reported | | |
Reclassification | | |
As Represented | |
| Consolidated Balance Sheets | |
US$ | | |
US$ | | |
US$ | |
| Other receivables | |
$ | 371,271 | | |
$ | 100,000 | | |
$ | 471,271 | |
| Prepayments and other current assets | |
$ | 399,647 | | |
$ | (100,000 | ) | |
$ | 299,647 | |
| Total Current Assets | |
$ | 3,476,587 | | |
$ | - | | |
$ | 3,476,587 | |
| Accounts payable | |
$ | 2,710,891 | | |
$ | (222,216 | ) | |
$ | 2,488,675 | |
| Other payables and accrued liabilities | |
$ | 1,807,263 | | |
$ | 238,331 | | |
$ | 2,045,594 | |
| Deferred revenue | |
$ | 45,235 | | |
$ | (16,115 | ) | |
$ | 29,120 | |
| Total Current Liabilities | |
$ | 9,486,302 | | |
$ | - | | |
$ | 9,486,302 | |
| Total Liabilities | |
$ | 9,776,770 | | |
$ | - | | |
$ | 9,776,770 | |
| 2024 | |
As Previously
Reported | | |
Reclassification | | |
As Represented | |
| Consolidated Statements of Cash Flows | |
US$ | | |
US$ | | |
US$ | |
| Interest
expenses |
|
$ |
- |
|
|
$ |
87,366 |
|
|
$ |
87,366 |
|
| Proceeds
from convertible notes |
|
$ |
1,900,965 |
|
|
$ |
(87,366 |
) |
|
$ |
1,813,599 |
|
| Other receivables | |
$ | (191,497 | ) | |
$ | (100,000 | ) | |
$ | (291,497 | ) |
| Prepayments and other current assets | |
$ | (101,478 | ) | |
$ | 100,000 | | |
$ | (1,478 | ) |
| Accounts payable | |
$ | (64,410 | ) | |
$ | (222,215 | ) | |
$ | (286,625 | ) |
| Other payables and accrued liabilities | |
$ | 485,847 | | |
$ | 238,330 | | |
$ | 724,177 | |
| Deferred revenue | |
$ | (81,518 | ) | |
$ | (16,115 | ) | |
$ | (97,633 | ) |
| Net cash used in operating activities | |
$ | (5,436,860 | ) | |
$ | 87,366 | | |
$ | (5,349,494 | ) |
| Net
cash provided by financing activities |
|
$ |
5,209,029 |
|
|
$ |
(87,366 |
) |
|
$ |
5,121,663 |
|
|