2025

2024

2023

Number of
Class A
shares*

Number of
Class B
shares

USD

Number of
Class A
shares*

Number of
Class B
shares

USD

Number of
Class A
shares*

Number of
Class B
shares

USD

Issued and fully paid:

Shares

As at the beginning of year

721,952

5,000,000

5,280,406

666,001

5,000,000

3,564,150

611,777

5,000,000

1,228,037

Issuance of class A shares for business combinations (Note 8)

168,000

-

13,376,000

-

Issuance of class A shares for an asset acquisition

80,000

-

5,760,000

-

Issuance of class A shares in connection with IPO

-

22,500

-

4,500,000

16,000

-

1,600,000

Issuance of class A shares to employees (2025 Share incentive plan)

130,000

-

Issuance of class A shares to employees (2024 Share incentive plan)

44,600

-

Issuance of
class A
shares to
employees (2023 Share incentive plan)

-

48,000

-

Issuance of class A shares to individual consultants (2024 Share incentive plan)

25,400

-

18,000

-

Issuance of class A shares to certain employees (employee stock compensation plan)

-

4,105

-

Issuance of class A shares and warrant

190,477

-

384,188

-

Conversion of a convertible loan

-

38,224

-

736,113

Transfer shares from treasury shares

1,297

-

25,243

-

Share
Repurchase

-

(36,654

)

-

Offering costs

-

(2,783,744

)

-

As at end of year

1,361,726

5,000,000

24,825,837

721,952

5,000,000

5,280,406

666,001

5,000,000

3,564,150