| SCHEDULE OF INCOME BEFORE INCOME TAXES |
Loss
before income taxes is attributable to the following geographic locations:
SCHEDULE
OF INCOME BEFORE INCOME TAXES
| | |
2025 | | |
2026 | |
| | |
For the six months ended June 30, | |
| | |
2025 | | |
2026 | |
| | |
US$ | | |
US$ | |
| Hong Kong | |
| - | | |
| (2,587,009 | ) |
|
(Loss)/income
before income taxes is attributable to the following geographic locations:
SCHEDULE
OF INCOME BEFORE INCOME TAXES
| | |
2024 | | |
2025 | |
| | |
For the years ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Hong Kong | |
| - | | |
| (1,053,765 | ) |
|
| SCHEDULE OF INCOME TAX PROVISION |
The
income tax provision consists of the following components:
SCHEDULE
OF INCOME TAX PROVISION
| | |
2025 | | |
2026 | |
| | |
For the six months ended June 30, | |
| | |
2025 | | |
2026 | |
| | |
US$ | | |
US$ | |
| Current income expenses | |
| - | | |
| - | |
| Deferred income tax benefits | |
| - | | |
| (267,552 | ) |
| Total income tax benefits | |
| - | | |
| (267,552 | ) |
|
The
income tax provision consists of the following components:
SCHEDULE
OF INCOME TAX PROVISION
| | |
2024 | | |
2025 | |
| | |
For the years ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Current income expenses | |
| - | | |
| - | |
| Deferred income tax benefits | |
| - | | |
| (111,949 | ) |
| Total income tax benefits | |
| - | | |
| (111,949 | ) |
|
| SCHEDULE OF EFFECTIVE INCOME TAX RECONCILIATION |
A
reconciliation between the Group’s actual provision for income taxes and the provision under the Hong Kong statutory rate is as
follows:
SCHEDULE
OF EFFECTIVE INCOME TAX RECONCILIATION
| | |
2025 | | |
2026 | |
| | |
For the six months ended June 30, | |
| | |
2025 | | |
2026 | |
| | |
US$ | | |
US$ | |
| Loss before income taxes | |
| (53,872 | ) | |
| (3,284,500 | ) |
| Hong Kong statutory income tax rate | |
| 16.50 | % | |
| 16.50 | % |
| Computed income tax benefits with Hong Kong statutory income tax rate | |
| (8,889 | ) | |
| (541,942 | ) |
| Impact of different tax rates in other jurisdictions | |
| 8,889 | | |
| 114,864 | |
| Non-taxable income | |
| - | | |
| (9 | ) |
| Change in valuation allowance | |
| - | | |
| 159,535 | |
| Income tax benefits | |
| - | | |
| (267,552 | ) |
| Effective tax rate | |
| - | | |
| 8.15 | % |
|
A
reconciliation between the Group’s actual provision for income taxes and the provision under the Hong Kong statutory rate is as
follows:
SCHEDULE
OF EFFECTIVE INCOME TAX RECONCILIATION
| | |
2024 | | |
2025 | |
| | |
For the years ended December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| (Loss)/income before income taxes | |
| (13,023 | ) | |
| 144,633 | |
| Hong Kong statutory income tax rate | |
| 16.50 | % | |
| 16.50 | % |
| Computed income tax (benefits)/expenses with Hong Kong statutory income tax rate | |
| (2,149 | ) | |
| 23,865 | |
| Impact of different tax rates in other jurisdictions | |
| 2,149 | | |
| (197,961 | ) |
| Non-taxable income | |
| - | | |
| (7 | ) |
| Non-deductible expenses | |
| - | | |
| 41 | |
| Change in valuation allowance | |
| - | | |
| 62,113 | |
| Income tax benefits | |
| - | | |
| (111,949 | ) |
| Effective tax rate | |
| - | | |
| (77.40 | )% |
|
| SCHEDULE OF DEFERRED TAX ASSETS |
As
of December 31, 2025 and June 30, 2026, the significant components of the deferred tax assets were summarized below:
SCHEDULE
OF DEFERRED TAX ASSETS
| | |
December 31, 2025 | | |
June 30, 2026 | |
| | |
As of | |
| | |
December 31, 2025 | | |
June 30, 2026 | |
| | |
US$ | | |
US$ | |
| Deferred tax assets: | |
| | | |
| | |
| Net operating loss carried forward | |
| 909,301 | | |
| 1,061,669 | |
| Provision for credit loss | |
| 15,876 | | |
| 15,757 | |
| Deferred tax assets, gross | |
| 925,177 | | |
| 1,077,426 | |
| Less: valuation allowance | |
| (62,082 | ) | |
| (220,792 | ) |
| Deferred tax assets, net of valuation allowance | |
| 863,095 | | |
| 856,634 | |
| Net off against deferred tax liabilities | |
| (863,095 | ) | |
| (856,634 | ) |
| Net deferred tax assets | |
| - | | |
| - | |
| | |
| | | |
| | |
| Deferred tax liabilities: | |
| | | |
| | |
| Depreciation of property and equipment | |
| (23,081 | ) | |
| (15,293 | ) |
| Intangible assets acquired from business combination (1) | |
| (2,505,050 | ) | |
| (2,226,965 | ) |
| Deferred tax liabilities | |
| (2,528,131 | ) | |
| (2,242,258 | ) |
| Net off against deferred tax assets | |
| 863,095 | | |
| 856,634 | |
| Net deferred tax liabilities | |
| (1,665,036 | ) | |
| (1,385,624 | ) |
| (1) |
The Group initial recognized
US$2,642,124 of deferred tax liability from business combination (Note 3 - Acquisitions included in the Company’s financial
statements for the fiscal year ended December 31, 2025) and reversed US$111,950 and US$259,920 due to amortization of related intangible
assets for the period from the acquisition dates to December 31, 2025 and for the six months ended June 30, 2026, respectively. |
|
As
of December 31, 2024 and 2025, the significant components of the deferred tax assets were summarized below:
SCHEDULE
OF DEFERRED TAX ASSETS
| | |
2024 | | |
2025 | |
| | |
As of December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Deferred tax assets: | |
| | | |
| | |
| Net operating loss carried forward | |
| - | | |
| 909,301 | |
| Provision for credit loss | |
| - | | |
| 15,876 | |
| Deferred tax assets, gross | |
| - | | |
| 925,177 | |
| Less: valuation allowance | |
| - | | |
| (62,082 | ) |
| Deferred tax assets, net of valuation allowance | |
| - | | |
| 863,095 | |
| Net off against deferred tax liabilities | |
| - | | |
| (863,095 | ) |
| Net deferred tax assets | |
| - | | |
| - | |
| | |
| | | |
| | |
| Deferred tax liabilities: | |
| | | |
| | |
| Depreciation of property and equipment | |
| - | | |
| (23,081 | ) |
| Intangible assets acquired from business combination (1) | |
| - | | |
| (2,505,050 | ) |
| Deferred tax liabilities | |
| - | | |
| (2,528,131 | ) |
| Net off against deferred tax assets | |
| - | | |
| 863,095 | |
| Net deferred tax liabilities | |
| - | | |
| (1,665,036 | ) |
| (1) | | The Group initial
recognized US$2,642,124 of deferred tax liability from business combination (Note 3) and reversed US$111,950 due to amortization of related
intangible assets for the period from the acquisition dates to December 31, 2025. |
|
| SCHEDULE OF CHANGES IN VALUATION ALLOWANCE |
Changes
in valuation allowance are as follows:
SCHEDULE
OF CHANGES IN VALUATION ALLOWANCE
| | |
2025 | | |
2026 | |
| | |
For the six months ended June 30, | |
| | |
2025 | | |
2026 | |
| | |
US$ | | |
US$ | |
| Balance at beginning of the period | |
| - | | |
| 62,082 | |
| Current-period additions | |
| - | | |
| 132,325 | |
| Current-period decreases | |
| - | | |
| (27,209 | ) |
| Foreign exchange translation adjustments | |
| - | | |
| 53,594 | |
| Balance at end of the period | |
| - | | |
| 220,792 | |
|
Changes
in valuation allowance are as follows:
SCHEDULE
OF CHANGES IN VALUATION ALLOWANCE
| | |
2024 | | |
2025 | |
| | |
As of December 31, | |
| | |
2024 | | |
2025 | |
| | |
US$ | | |
US$ | |
| Balance at beginning of the year | |
- | | |
- | |
| Current-year additions | |
| - | | |
| 62,113 | |
| Current-period decreases | |
| | | |
| | |
| Foreign exchange translation adjustments | |
| - | | |
| (31 | ) |
| Balance at end of the year | |
| - | | |
| 62,082 | |
|