| Schedule of construction in progress |
Schedule
of property plant and equipment
| | |
Furniture and equipment | | |
Vehicle | | |
IPP facilities | | |
BESS projects | | |
Total | |
| Cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, June 30, 2025 | |
$ | 7 | | |
$ | 36 | | |
$ | 38,269 | | |
| - | | |
$ | 38,312 | |
| Reclassification from construction in progress | |
| - | | |
| - | | |
| 9,614 | | |
| 13,815 | | |
| 23,429 | |
| Adjustment - Capital expenditure refunds | |
| - | | |
| - | | |
| (246 | ) | |
| - | | |
| (246 | ) |
| Additions from acquisition (note 19) | |
| | | |
| | | |
| | | |
| | | |
| | |
| Dispositions | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
| Impairment (note 25) | |
| | | |
| | | |
| | | |
| | | |
| | |
| Reallocation of impairment loss (note 2(e)(i)) | |
| | | |
| | | |
| | | |
| | | |
| | |
| Foreign currency impact | |
| - | | |
| - | | |
| 276 | | |
| - | | |
| 276 | |
| Balance, June 30, 2026 | |
$ | 7 | | |
$ | 36 | | |
$ | 47,913 | | |
| 13,815 | | |
$ | 61,771 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accumulated depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, June 30, 2025 ((Restated – note 2(e)(i)) | |
$ | 7 | | |
$ | 10 | | |
$ | 9,017 | | |
| - | | |
$ | 9,034 | |
| Depreciation | |
| - | | |
| 4 | | |
| 2,882 | | |
| 128 | | |
| 3,014 | |
| Impairment (note 25) | |
| - | | |
| - | | |
| 247 | | |
| 804 | | |
| 1,051 | |
| Balance,June 30, 2026 | |
$ | 7 | | |
$ | 14 | | |
$ | 12,146 | | |
| 932 | | |
$ | 13,099 | |
| Net Book Value, June 30, 2026 | |
$ | - | | |
$ | 22 | | |
$ | 35,767 | | |
| 12,883 | | |
$ | 48,672 | |
| | |
Computer equipment | | |
Furniture and equipment | | |
Vehicle | | |
IPP facilities | | |
Total | |
| Cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, June 30, 2024 | |
$ | 19 | | |
$ | 57 | | |
$ | 36 | | |
$ | 3,578 | | |
$ | 3,690 | |
| Additions from acquisition (note 19) | |
| - | | |
| - | | |
| - | | |
| 34,772 | | |
| 34,772 | |
| Dispositions | |
| (19 | ) | |
| (50 | ) | |
| - | | |
| (79 | ) | |
| (148 | ) |
| Foreign currency impact | |
| - | | |
| - | | |
| - | | |
| (2 | ) | |
| (2 | ) |
| Balance, June 30, 2025 | |
$ | - | | |
$ | 7 | | |
$ | 36 | | |
$ | 38,269 | | |
| 38,312 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accumulated depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, June 30, 2024 | |
$ | 16 | | |
$ | 45 | | |
$ | 4 | | |
$ | 170 | | |
$ | 235 | |
| Dispositions | |
| (16 | ) | |
| (39 | ) | |
| - | | |
| - | | |
| (55 | ) |
| Depreciation | |
| - | | |
| 1 | | |
| 6 | | |
| 2,781 | | |
| 2,788 | |
| Impairment (note 25) | |
| - | | |
| - | | |
| - | | |
| 837 | | |
| 837 | |
| Reallocation of impairment loss (note 2(e)(i)) | |
| - | | |
| - | | |
| - | | |
| 5,229 | | |
| 5,229 | |
| Foreign currency impact | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Balance, June 30, 2025 (Restated – note 2(e)(i)) | |
$ | - | | |
$ | 7 | | |
$ | 10 | | |
| 9,017 | | |
| 9,034 | |
| Net Book Value - June 30, 2025 (Restated – note 2(e)(i)) | |
$ | - | | |
$ | - | | |
$ | 26 | | |
$ | 29,252 | | |
$ | 29,278 | |
|
| Schedule of construction in progress |
Construction
in progress (“CIP”) represents costs incurred on IPP facilities and BESS projects under construction. Once the projects are
completed and placed into service, the projects are reclassified to property, plant and equipment and the accumulated costs are depreciated
over the useful lives of the related assets. Detail of costs as at June 30, 2026 and 2025 are as follows:
Schedule
of construction in progress
| | |
IPP facilities | | |
BESS projects | | |
Electric vehicle charging stations | | |
Total | |
| Balance, June 30, 2025 | |
$ | 9,448 | | |
$ | 21,632 | | |
$ | 542 | | |
$ | 31,622 | |
| Additions from acquisition (note 19) | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| 31 | | |
| 10,099 | | |
| - | | |
| 10,130 | |
| Reclassification to property, plant and equipment | |
| (9,614 | ) | |
| (13,815 | ) | |
| - | | |
| (23,429 | ) |
| Write-off of previously capitalized costs | |
| - | | |
| (6,763 | ) | |
| - | | |
| (6,763 | ) |
| Impairment (note 25) | |
| | | |
| (2,925 | ) | |
| | | |
| (2,925 | ) |
| Assets abandonment | |
| - | | |
| - | | |
| (542 | ) | |
| (542 | ) |
| Foreign currency impact | |
| 135 | | |
| 6 | | |
| - | | |
| 141 | |
| Balance, June 30, 2026 | |
$ | - | | |
$ | 8,234 | | |
$ | - | | |
| 8,234 | |
| | |
IPP facilities | | |
BESS projects | | |
Electric vehicle charging stations | | |
Total | |
| Balance, June 30, 2024 | |
$ | 8,909 | | |
$ | - | | |
$ | - | | |
$ | 8,909 | |
| Balance | |
$ | 8,909 | | |
$ | - | | |
$ | - | | |
$ | 8,909 | |
| Additions from acquisition (note 19) | |
| - | | |
| 10,020 | | |
| 542 | | |
| 10,562 | |
| Additions | |
| 568 | | |
| 15,520 | | |
| - | | |
| 16,088 | |
| Impairment (note 25) | |
| - | | |
| (3,908 | ) | |
| - | | |
| (3,908 | ) |
| Foreign currency impact | |
| (29 | ) | |
| - | | |
| - | | |
| (29 | ) |
| Balance, June 30, 2025 | |
$ | 9,448 | | |
$ | 21,632 | | |
$ | 542 | | |
$ | 31,622 | |
| Balance | |
$ | 9,448 | | |
$ | 21,632 | | |
$ | 542 | | |
$ | 31,622 | |
|