v3.26.1
BUSINESS COMBINATION
12 Months Ended
Dec. 31, 2025
Notes and other explanatory information [abstract]  
BUSINESS COMBINATION
8BUSINESS COMBINATION

 

Acquisition of Mediaplus Venture Group Pte. Ltd. (“Mediaplus”)

 

On October 21, 2024, the Company, through its wholly owned subsidiary Mediaplus Limited, a company incorporated in the British Virgin Islands, entered into a Share Purchase Agreement (the “SPA”) with two third-party individuals (the “Vendors”) to acquire 5,400 ordinary shares of Mediaplus Venture Group Pte. Ltd. (“Mediaplus”). Mediaplus was incorporated in Singapore on August 12, 2024 and is principally engaged in the information technology consultancy business. Mediaplus also has four subsidiaries operating in Singapore and Malaysia, which are primarily engaged in web design and development and digital marketing service

 

In accordance with the SPA, the completion date of the acquisition was January 2, 2025, upon which Mediaplus Limited acquired 5,400 ordinary shares, representing 54% of the voting interests in Mediaplus. Accordingly, Mediaplus became a subsidiary of the Company and has been consolidated into the Group’s financial statements from the acquisition date.

 

This strategic acquisition reflects the Company’s commitment to strengthening its digital capabilities and enhancing operational synergies by integrating website development and digital marketing functions within the Group. The acquisition enables the Company to deepen its technology offerings while delivering cost-efficient, scalable solutions to its expanding global client base.

 

Pursuant to the SPA, the total purchase consideration for the Sale Shares amounted to SGD 1,350,000 (equivalent to $992,428), of which SGD 1,325,000 (equivalent to $974,050) was payable in cash. The remaining SGD 25,000 (equivalent to $18,378) was to be settled through the issuance of 9,260 Class A ordinary shares of the Company (the “Consideration Shares”). On April 11, 2025, the Company completed the issuance of 185 (9,260 prior to 50-for-1 reverse share split) Class A ordinary shares from treasury shares to the Vendors as settlement of the share-based component of the consideration.

 

Property and equipment are depreciated on a straight-line basis over the estimated useful lives, after taking into account the estimated residual value. Management reviews the estimated useful lives and residual value of the assets annually in order to determine the amount of depreciation expense to be recorded during any reporting year.

The following tables summarize the consideration transferred to acquired Mediaplus at the date of acquisition:

 

   USD 
Cash   974,050 
Consideration shares   18,379 
Total consideration at fair value   992,429 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of January 2, 2025, which represents the net purchase price allocation at the date of the acquisition of Mediaplus:

 

  

As at
January 2,

2025

 
   USD 
Total consideration   992,429 
Non-controlling interest   498,484 
      
Assets     
Cash   949,223 
Trade receivables   162,420 
Prepayment and other current assets   149,949 
Investment property   448,430 
Property and equipment   23,058 
Intangible assets – customer relationship   161,729 
Total assets   1,894,809 
      
Liabilities     
Trade and other payables   570,915 
Tax payable   54,358 
Loans and borrowings   135,805 
Lease liabilities   3,798 
Deferred tax liabilities   46,271 
Total liabilities   811,147 
      
Total net assets   1,083,662 
      
Goodwill   407,251 

 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

The Group concluded that the acquisition of Mediaplus was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $57,245,167 
Unaudited pro forma net loss  $21,583,798 

 

Pursuant to IFRS 3. B64(q)(i), revenue and net profit of Mediaplus for the period from the acquisition date to the year ended December 31, 2025 amounted $1,843,225 and 248,169, respectively.

 

Acquisition of Property Facility Services Pte. Ltd. (“PFS”)

 

On January 21, 2025, the Company entered into a Sale and Purchase Agreement (“SPA”) with three third-party individuals (the “Sellers”) to acquire 99.99% of the equity interest in Property Facility Services Pte. Ltd. (“PFS”). PFS was incorporated in Singapore on May 19, 2001 and is principally engaged in integrated facility management services.

 

This strategic acquisition strengthens the Company’s position in the Integrated Facility Management (“IFM”) industry and supports its long-term strategy of developing a comprehensive and technology-enabled IFM platform. By integrating PFS with the Company’s existing cleaning division, including the operations of Hong Ye Group Pte. Ltd., the Company aims to deliver fully integrated, cost-effective, and sustainable facility management solutions. The combined capabilities enhance operational synergies and position the Company as a competitive IFM provider in Singapore, with expanded service offerings tailored to evolving client needs.

 

On February 3, 2025, the Company completed the acquisition of PFS. Pursuant to the SPA, the total consideration for the acquisition amounted to SGD 1,600,000 (equivalent to $1,427,834), comprising the following components:

 

SGD 816,000 (equivalent to $596,448) in cash, payable on the acquisition date (the “Completion Payment”);

 

SGD 784,000 (equivalent to $573,057) in cash, payable on the Deferred Payment Date; provided that if the total net asset value of PFS as of December 31, 2024 is less than SGD 500,000 ($365,470), the deferred cash payment shall be reduced by the amount of such shortfall (the “Reduction”), up to a maximum reduction of SGD 500,000 ($365,470);

 

SGD 315,937 (equivalent to $258,329) to be settled through the issuance of 2,870 (143,516 prior to 50-for-1 reverse share split) Class A ordinary shares of the Company (the “Consideration Shares”).

 

On February 3, 2025, the Company has paid the Completion Payment of SGD 816,000 (equivalent to $596,448). Pursuant to the supplemental letter to the SPA dated January 29, 2026, the remaining deferred cash consideration is to be settled in tranches (together with any applicable interest and agreed set-offs): SGD 262,600 will be due on March 2, 2026, SGD 273,000 will be due on June 30, 2026 and SGD 285,120 will be due on September 30, 2026. With respect to the share consideration, the seller agreed to settle such consideration in cash of SGD 392,000 replacing the Consideration Shares, which amount is scheduled to be paid on April 15, 2026. On March 4, 2026, the Company paid SGD 262,600 to the seller, together with interest accrued at 1% per month, in accordance with the amended payment terms.

The following tables summarize the consideration transferred to acquired PFS at the date of acquisition:

 

   USD 
Cash   1,169,505 
Consideration shares   258,329 
Total consideration at fair value   1,427,834 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of February 3, 2025, which represents the net purchase price allocation at the date of the acquisition of PFS:

 

   As of
February 3,
2025
 
   USD 
Total consideration   1,427,834 
Non-controlling interest   236 
      
Assets     
Cash   726,307 
Trade receivables   246,949 
Prepayment and other current assets   69,360 
Intangible assets – customer relationship   249,982 
Right-of-use assets   511,703 
Investment in associate   29,238 
Total assets   1,833,539 
      
Liabilities     
Trade and other payables   488,586 
Lease liabilities   518,678 
Deferred tax liabilities   42,497 
Total liabilities   1,049,761 
      
Total net assets   783,778 
      
Goodwill   644,292 

 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

 

The Group concluded that the acquisition of PFS was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $57,563,325 
Unaudited pro forma net loss  $21,591,694 

Pursuant to IFRS 3. B64(q)(i), revenue and net profit of PFS for the period from the acquisition date to the year ended December 31, 2025 amounted $ 3,500,545 and $467,613, respectively.

 

Acquisition of YY Circle (HK) Pte. Limited (“YYC HK”)

 

On April 10, 2025, the Company entered into a Share Purchase Agreement (“SPA”) with one third-party individual (the “Vendor”) to acquire 90% of the equity interest in YY Circle (HK) Pte. Limited (“YYC HK”), a company incorporated in Hong Kong. YYC HK is primarily engaged in providing intelligent labor matching services and smart cleaning services in Hong Kong. The issued and fully paid-up share capital of YYC HK comprises 1,000 ordinary shares, all of which were legally and beneficially owned by the Vendor prior to the acquisition.

 

The acquisition was completed on April 14, 2025, the date on which the Company obtained control of YYC HK in accordance with IFRS 3 Business Combinations through its 90% voting interest. From the acquisition date, YYC HK became a subsidiary of the Company.

 

This acquisition forms part of the Group’s broader strategy to expand its manpower outsourcing into the Hong Kong market, leveraging its technology-driven service platforms to strengthen its regional presence.

 

Pursuant to the SPA, the total purchase consideration for the Sale Shares was to be settled entirely through the issuance of 38,000 (1,900,000 prior to 50-for-1 reverse share split) Class A ordinary shares of the Company (the “Consideration Shares”). Based on the Company’s closing market price of $1.24 per share on April 14, 2025, the fair value of the Consideration Shares was $2,356,000. The Consideration Shares are subject to a six-month lock-up period or earlier release upon the effectiveness of a registration statement filed with the U.S. Securities and Exchange Commission.

 

The following tables summarize the consideration transferred to acquired YYC HK at the date of acquisition:

 

   USD 
Consideration shares   2,356,000 
Total consideration at fair value   2,356,000 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of April 14, 2025, which represents the net purchase price allocation at the date of the acquisition of YYC HK:

 

   As of
April 14,
2025
 
   USD 
Total consideration   2,356,000 
Non-controlling interest   10,661 
      
Assets     
Cash   53,808 
Trade receivables   77,405 
Prepayment and other current assets   31,986 
Intangible assets – customer relationship   898,041 
Total assets   1,061,240 
      
Liabilities     
Trade and other payables   806,456 
Deferred tax liabilities   148,177 
Total liabilities   954,633 
      
Total net assets   106,607 
      
Goodwill   2,260,054 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

 

The Group concluded that the acquisition of YYC HK was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $57,532,393 
Unaudited pro forma net loss  $21,663,608 

 

Pursuant to IFRS 3. B64(q)(i), revenue and net loss of YYC HK for the period from the acquisition date to the year ended December 31, 2025 amounted $ 585,880 and $14,364, respectively.

 

Acquisition of YY Circle (Thailand) Company Ltd. (“YYC TH”)

 

On May 9, 2025, the Company, through its wholly owned subsidiary YY Holding (Thailand) Company Limited, entered into a Share Purchase Agreement (“SPA”) with one third-party individual (the “Vendor”) to acquire 49% of the equity interest in YY Circle (Thailand) Company Limited (“YYC TH”). YYC TH is a company incorporated in Thailand and engaged in providing services as an intermediary between service providers and service recipients through an online platform.

The acquisition was completed on June 2, 2025, which is defined as the Closing Date under the SPA. On this date, the Company obtained control over YYC TH as defined under IFRS 3 Business Combinations, through its ability to direct relevant activities and govern the financial and operating policies of YYC TH. From the acquisition date, YYC TH is consolidated as a subsidiary of the Company.

 

Pursuant to the SPA, the total contractual purchase consideration for the Sale Shares was $2,000,000, to be satisfied entirely through the issuance of 40,000 (2,000,000 prior to 50-for-1 reverse share split) Class A ordinary shares of the Company (the “Consideration Shares”).

 

Based on the Company’s closing market price of $1.37 per share on June 2, 2025, the fair value of the Consideration Shares was determined as $2,740,000. The Consideration Shares are subject to a six-month lock-up period or earlier release upon registration with the U.S. Securities and Exchange Commission.

 

The following tables summarize the consideration transferred to acquired YYC TH at the date of acquisition:

 

   USD 
Consideration shares   2,740,000 
Total consideration at fair value   2,740,000 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities at June 2, 2025, which represents the net purchase price allocation at the date of the acquisition of YYC TH:

 

   As of
June 2,
2025
 
   USD 
Total consideration   2,740,000 
Non-controlling interest   596,559 
      
Assets     
Cash   85,013 
Trade receivables   64,060 
Prepayment and other current assets   43,226 
Intangible assets – customer relationship   2,266,605 
Office equipment   257 
Total assets   2,459,161 
      
Liabilities     
Trade and other payables   831,927 
Deferred tax liabilities   453,321 
Suspense tax   4,189 
Total liabilities   1,289,437 
      
Total net assets   1,169,724 
      
Goodwill   2,166,835 

 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

The Group concluded that the acquisition of YYC TH was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

 

 

  For the
year
ended
December 31,
 
    2025  
Unaudited pro forma revenue   $ 57,648,773  
Unaudited pro forma net loss   $ 21,713,480  

 

Pursuant to IFRS 3. B64(q)(i), revenue and net profit of YYC TH for the period from the acquisition date to the year ended December 31, 2025 amounted $ 674,599 and $59,305, respectively.

 

Acquisition of Transocean Oil Pte. Ltd. (“Transocean”)

 

On May 5, 2025, the Company entered into a Share Purchase Agreement (“SPA”) with a third-party individual (the “Vendor”) to acquire 53% of the equity interest in Transocean Oil Pte. Ltd. (“Transocean”), a company incorporated in Singapore. Transocean is principally engaged in investment holding, with its revenue derived primarily from rental income from commercial properties.

 

The acquisition was completed on June 17, 2025, the date on which the Company obtained control of Transocean in accordance with IFRS 3 Business Combinations. From the acquisition date, Transocean became a majority-owned subsidiary of the Company. This acquisition forms part of the Group’s strategy to expand its portfolio into real estate and rental yield–generating assets to diversify revenue sources and enhance long-term stability.

 

Under the SPA, the consideration for the Sale Shares was contractually set at $2,925,000, to be settled through the issuance of 90,000 (4,500,000 prior to 50-for-1 reverse share split) Class A ordinary shares of the Company (“Consideration Shares”). On June 17, 2025, the Company’s closing market price was $1.84 per share. Accordingly, the fair value of the Consideration Shares was determined as $8,280,000. The Consideration Shares are subject to a one-year lock-up, or earlier release following the effectiveness of a registration statement with the U.S. Securities and Exchange Commission.

 

The following tables summarize the consideration transferred to acquired Transocean at the date of acquisition:

 

   USD 
Consideration shares   8,280,000 
Total consideration at fair value   8,280,000 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of June 17, 2025, which represents the net purchase price allocation at the date of the acquisition of Transocean:

 

   As of
June 17,
2025
 
   USD 
Total consideration   8,280,000 
Non-controlling interest   2,419,676 
      
Assets     
Cash   80,702 
Trade receivables   9,561 
Prepayment and other current assets   1,568 
Investment properties   1,931,449 
Net investment in lease   3,313,634 
Office equipment   609 
Total assets   5,337,523 
      
Liability     
Other payables   189,276 
Total liability   189,276 
      
Total net assets   5,148,247 
      
Goodwill   5,551,429 

 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

 

The Group concluded that the acquisition of Transocean was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $57,295,587 
Unaudited pro forma net loss  $21,560,116 

 

Pursuant to IFRS 3. B64(q)(i), revenue and net loss of Transocean for the period from the acquisition date to the year ended December 31, 2025 amounted $ 115,416 and $399,897, respectively.

Acquisition of Uniforce Security Services Pte. Ltd. (“UFS”)

 

On June 2, 2025, the Company entered into a Share Purchase Agreement (“SPA”) with a third-party individual (the “Vendor”) to acquire 100% of the equity interest in Uniforce Security Services Pte. Ltd. (“UFS”), a company incorporated in Singapore. UFS is principally engaged in providing private security service to residential and commercial areas.

 

The acquisition was completed on June 5, 2025, the date on which the Company obtained control of UFS in accordance with IFRS 3 Business Combinations. This acquisition forms part of the Group’s strategy to expand its portfolio into integrated facility management to diversify revenue sources and enhance long-term stability.

 

Under the SPA, the consideration for the Sale Shares was contractually set at SGD1,000,000 (equivalent to $776,699), comprising the following components:

 

SGD 200,000 (equivalent to $155,340) in cash, payable on the acquisition date (the “Completion Payment”);

 

SGD 300,000, (equivalent to $233,010) in cash on December 31, 2025 (the “2nd tranche”)

 

SGD 300,000, (equivalent to $233,010) in cash on March 31, 2026 (the “3rd tranche”)

 

SGD 200,000, (equivalent to $155,340) in cash on June 30, 2026 (the “4th tranche”)

 

The Company paid the completion payment on June 5, 2025 and paid the 2nd tranche in cash on March 16, 2026 with 8% late fee per annum. As of the date of issuance of these consolidated financial statements, the remaining deferred cash consideration are expected to be settled based on the agreed milestone.

 

The following tables summarize the consideration transferred to acquired UFS at the date of acquisition:

 

   USD 
Cash   776,699 
Total consideration at fair value   776,699 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of June 5, 2025, which represents the net purchase price allocation at the date of the acquisition of UFS:

 

   As of
June 5,
2025
 
   USD 
Total consideration   776,699 
      
Assets     
Cash   334,165 
Trade receivables   1,592,522 
Prepayment and other current assets   94,325 
Intangible assets   32,537 
Office equipment   26,714 
Right-of-use assets   155,344 
Total assets   2,235,607 
      
Liabilities     
Trade and other payables   1,102,679 
Lease liabilities   161,093 
Loans and borrowings   415,310 
Total liabilities   1,679,082 
      
Total net assets   556,525 
      
Goodwill   220,174 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

 

The Group concluded that the acquisition of UFS was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and elimination intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $59,703,276 
Unaudited pro forma net loss  $21,746,447 

 

Pursuant to IFRS 3. B64(q)(i), revenue and net loss of UFS for the period from the acquisition date to the year ended December 31, 2025 amounted $ 3,374,351 and $381,160, respectively.

 

Acquisition of Pesticide Pest Control Pte Ltd. (“Pest Fighter”)

 

On July 1, 2025, the Company entered into a Share Purchase Agreement (“SPA”) with a third-party individual (the “Vendor”) to acquire 100% of the issued ordinary shares in Pest Fighter, a company incorporated in Singapore (Company Registration No. 199405733M). Pesticide was incorporated on August 13, 1994 and is principally engaged in the business of providing pest control services and freight transport by road.

 

The acquisition was completed in July 2025 (the “Acquisition Date”), being the date on which the Company obtained control of Pest Fighter in accordance with IFRS 3 Business Combinations. This acquisition forms part of the Group’s strategy to broaden its service offering and enhance longer-term revenue stability.

Consideration transferred

 

Under the SPA, the consideration for the Sale Shares was contractually set at SGD 150,000 (equivalent to $117,850) (the “Consideration”), comprising:

 

SGD 30,000 (equivalent to $23,501) in cash paid prior to the signing of the SPA (deposit); and

 

SGD 120,000 (equivalent to $94,006) in cash payable on Completion (the “Completion Payment”).

 

As of July 1, 2025, the Company has paid the Completion Payment of SGD 150,000 (equivalent to $117,850).

 

The following tables summarize the consideration transferred to acquired UFS at the date of acquisition:

 

   USD 
Cash   117,850 
Total consideration at fair value   117,850 

 

The following table summarizes the fair value of the identifiable assets acquired and liabilities as of July 1, 2025, which represents the net purchase price allocation at the date of the acquisition of Pest Fighter:

 

   As of
July 1,
2025
 
   USD 
Total consideration   117,850 
      
Assets     
Cash   9,203 
Trade receivables   56,643 
Right-of-use assets   55,983 
Intangible assets   47,140 
Total assets   168,969 
      
Liabilities     
Trade and other payables   86,481 
Lease liabilities   59,156 
Loans and borrowings   7,436 
Other Accruals   2,634 
Deferred tax liabilities   8,014 
Total liabilities   161,087 
      
Total net assets   7,882 
      
Goodwill   109,968 

 

The goodwill primarily reflects the skills and technical expertise of Group’s workforce, as well as the synergies anticipated from integrating the Company into the Group’s existing Standard Papers operations. None of the goodwill recognized is expected to be deductible for tax purposes.

The Group concluded that the acquisition of Pest fighter was not significant based on assessments using the income test, asset test, and investment test pursuant to S-X Rule 3-05. Pursuant to IFRS 3. B64(q)(ii), the unaudited pro forma information of the Group for the year ended December 31, 2025 set forth below gives effect to the business combination as if it had occurred on January 1, 2025 and combines the results of operations of the Group since then. The unaudited pro forma information is presented after applying the Group’s accounting policies and eliminating intra-entity transactions, as applicable. The unaudited pro forma information does not include any impact of transaction synergies and is presented for informational purposes only and is not necessarily indicative of the results of operations that would actually have been occurred had the business combination been consummated as of that time or that may result in the future:

 

   For the
year
ended
December 31,
 
   2025 
Unaudited pro forma revenue  $57,496,001 
Unaudited pro forma net loss  $21,870,445 

 

Pursuant to IFRS 3. B64(q)(i), revenue and net loss of Pest fighter for the period from the acquisition date to the year ended December 31, 2025 amounted $ 250,834 and $325,755, respectively.