| Schedule of Carrying Amounts and Fair Value of Financial Instruments |
The following is a comparison by class of the carrying amounts and fair value of the Company’s financial instruments as at June 30, 2026 and December 31, 2025: | | | | | | June 30, 2026 | | | December 31, 2025 | | | Financial assets | | Level | | | Carrying amount | | | Fair value | | | Carrying amount | | | Fair value | | | Financial assets measured at amortised cost: | | | | | $ | | | $ | | | $ | | | $ | | | Cash and cash held in trust | | | 1 | | | | 755,238 | | | | 755,238 | | | | 504,136 | | | | 504,136 | | | Trade and other receivables | | | 2 | | | | 1,655,084 | | | | 1,655,084 | | | | 1,399,977 | | | | 1,399,977 | | | | | | | | | | | | | | | | | | | | | | | | | Financial liabilities | | | | | | | | | | | | | | | | | | | | | | Financial liabilities measure at amortised cost: | | | | | | | | | | | | | | | | | | | | | | Trade and other payables | | | 2 | | | | 3,575,873 | | | | 3,575,873 | | | | 3,309,037 | | | | 3,309,037 | | | Loans and borrowings | | | 2 | | | | 1,026,919 | | | | 1,026,919 | | | | 1,006,920 | | | | 1,006,920 | | | Secured promissory notes | | | 2 | | | | 6,082,383 | | | | 6,082,383 | | | | 7,633,966 | | | | 7,633,966 | | | Lease liabilities | | | 2 | | | | 317,543 | | | | 317,543 | | | | 396,121 | | | | 396,121 | | | Due to related parties | | | 2 | | | | 759,995 | | | | 759,995 | | | | 640,546 | | | | 640,546 | | | | | | | | | | | | | | | | | | | | | | | | | Financial liabilities measure at FVTPL: | | | | | | | | | | | | | | | | | | | | | | Convertible promissory notes | | | 2 | | | | 7,000,000 | | | | 7,000,000 | | | | 1,055,420 | | | | 1,055,420 | | | Secured convertible debenture | | | 2 | | | | 4,143,982 | | | | 4,143,982 | | | | 4,143,982 | | | | 4,143,982 | |
|
The following is a comparison by class of the carrying amounts and fair value of the Company’s financial instruments as at December 31, 2025 and 2024: | | | | | December 31, 2025 | | | December 31, 2024 | | | Financial assets | | Level | | Carrying amount | | | Fair value | | | Carrying amount | | | Fair value | | | Financial assets measured at amortised cost: | | | | | | | | | | | | | | | | Cash and cash held in trust | | 1 | | $ | 504,136 | | | $ | 504,136 | | | $ | 3,841,866 | | | $ | 3,841,866 | | | Trade and other receivables | | 2 | | | 1,399,977 | | | | 1,399,977 | | | | 370,537 | | | | 370,537 | | | Loan receivable | | 2 | | | — | | | | — | | | | 955,022 | | | | 955,022 | | | | | | | | | | | | | | | | | | | | | | | Financial liabilities | | | | | | | | | | | | | | | | | | | | Financial liabilities measure at amortised cost: | | | | | | | | | | | | | | | | | | | | Trade and other payables | | 2 | | | 3,309,037 | | | | 3,309,037 | | | | 2,982,499 | | | | 2,982,499 | | | Loans and borrowings | | 2 | | | 1,006,920 | | | | 1,006,920 | | | | 352,814 | | | | 352,814 | | | Secured promissory notes | | 2 | | | 7,633,966 | | | | 7,633,966 | | | | — | | | | — | | | Lease liabilities | | 2 | | | 396,121 | | | | 396,121 | | | | — | | | | — | | | Due to related parties | | 2 | | | 640,546 | | | | 640,546 | | | | 302,232 | | | | 302,232 | | | | | | | | | | | | | | | | | | | | | | | Financial liabilities measure at FVTPL: | | | | | | | | | | | | | | | | | | | | Convertible promissory notes | | 2 | | | 1,055,420 | | | | 1,055,420 | | | | — | | | | — | | | Secured convertible debenture | | 2 | | | 4,143,982 | | | | 4,143,982 | | | | — | | | | — | |
|