XML 24 R16.htm IDEA: XBRL DOCUMENT v3.25.4
Equity
6 Months Ended
Sep. 30, 2025
Equity [Abstract]  
EQUITY
10. EQUITY

 

  (a) Share capital and additional paid-in capital

 

The addition of share capital and additional paid-in capital represented:

 

  (i) The issuance of 1,125,000 ordinary shares in private placement on June 12, 2023;
     
  (ii) The issuance of 1,125,000 ordinary shares in private placement on December 1, 2023;
     
  (iii) The issuance of 600,000 ordinary shares in private placement on January 5, 2024;
     
  (iv) The issuance of 600,000 ordinary shares in private placement on January 9, 2024;
     
  (v) The issuance of 800,000 ordinary shares in private placement on January 11, 2024;
     
  (vi) The issuance of 300,000 ordinary shares in private placement on February 29, 2024;
     
  (vii) The issuance of 1,650,000 ordinary shares under share incentive plans; and
     
  (viii) The issuance of 1,125,000 ordinary shares in private placement on May 24, 2024;
     
  (ix) The issuance of 1,125,000 ordinary shares in private placement on December 9, 2024;
     
  (x) The issuance of 1,929,912 ordinary shares in private placement on June 23, 2025.

 

  (b) Share purchase warrants

 

Warrants are issued to management team and consultants on trading of digital assets business as an incentive to boost overall performance of the company.

 

A continuity schedule of outstanding share purchase warrants is as follows:

 

  

Number of
warrants

outstanding

 
     
Balance – April 1, 2024   32,900,000 
Early termination   (14,000,000)
Balance – March 31, 2025, April 1, 2025 and September 30, 2025   18,900,000 

On December 23, 2023, the Company issued 300,000 share purchase warrants to Hermitage Management Limited and they are exercisable at US$1.00 per share, for a period of five years.

 

On September 26, 2024, the Company entered into a deed of termination with Natural Selection Capital Holding Limited which wholly owned by Mr. Bingzhong Wang, the director of the Company.

 

The fair value of the warrants was calculated at the respective grant date. The fair value of the warrants granted during the year ended March 31,2024 was US$411,403.

 

The Company’s share purchase warrants are valued by independent professional qualified valuer by using binomial option pricing models. The inputs into the model were as follows:

 

   As of
March 31,
2025
   As of
March 31,
2024
 
         
Risk-free interest rate   3.8%   3.80%
Expected life of warrants   3 years    4 years 
Volatility   81.89%   81.89%
Weighted average fair value per warrant (US$)   1.37    1.37 

 

As of September 30, 2025 and March 31, 2025 the Company had share purchase warrants outstanding as follows:

 

   Warrants
outstanding
as of
March 31,
2025
   Additional   Warrants
outstanding
as of
September 30,
2025
   Fair value at
issue date
   Exercise
price
   Weighted
average
remaining
life
 
Expiry Date              US$   US$   (years) 
October 27, 2026   1,800,000    
    1,800,000    1,353,304    1.5    1.5 
October 29, 2026   2,000,000    
    2,000,000    1,417,766    1.5    1.5 
May 10, 2027   200,000    
    200,000    84,000    1.5    2.5 
May 26, 2027   500,000    
    500,000    238,000    1.5    2.5 
July 22, 2027   440,000    
    440,000    163,000    1    2.5 
July 25, 2027   3,780,000    
    3,780,000    1,405,000    1    2.5 
July 26, 2027   400,000    
    400,000    146,000    1    2.5 
July 27, 2027   1,000,000    
    1,000,000    379,000    1    2.5 
July 28, 2027   980,000    
    980,000    376,000    1    2.5 
November 28, 2027   1,125,000    
    1,125,000    264,000    1    2.5 
November 28, 2027   1,125,000    
    1,125,000    274,000    1    2.5 
November 28, 2027   1,125,000    
    1,125,000    289,000    1    2.5 
November 28, 2027   1,125,000    
    1,125,000    303,000    1    2.5 
November 28, 2032   750,000    
    750,000    263,000    1.5    7.5 
November 28, 2032   250,000    
    250,000    89,000    1.5    7.5 
November 28, 2032   500,000    
    500,000    165,000    2.5    7.5 
November 28, 2032   500,000    
    500,000    169,000    2.5    7.5 
November 28, 2032   250,000    
    250,000    87,000    6    7.5 
November 28, 2032   750,000    
    750,000    258,000    6    7.5 
December 23, 2028   300,000    
    300,000    411,403    1    2.5 
Total   18,900,000    
    18,900,000    8,134,473           

Movement of respective share purchase warrants was shown below:

 

   Share purchase
warrants
 
   September 30, 2025   March 31, 2025 
   US$   US$ 
At beginning of period/year   24,379,389    22,699,351 
Additions and recognized in profit or loss   
    1,680,038 
Terminated during the year   (16,244,916)   
 
At end of period/year   8,134,473    24,379,389 

 

  (c) Share award plan

 

On June 30, 2022, the Company implemented its 2022 Performance Incentive Plan (“2022 Plan”) to foster the success of the Company and to increase shareholder value by providing an additional means, through the grant of awards to attract, motivate, retain and reward selected employees and other eligible persons, and to enhance the alignment of the interests of such selected participants with the interests of the Company’s shareholders. Under the 2022 Plan, an aggregate of 3,300,000 ordinary shares of US$0.0001 par value each of the Company are reserved for issuance for purposes of the 2022 Plan, subject to adjustments as contemplated by the 2022 Plan.

 

On November 19, 2024, the Company implemented its 2024 Performance Incentive Plan (“2024 Plan”) to foster the success of the Company and to increase shareholder value by providing an additional means, through the grant of awards to attract, motivate, retain and reward selected employees and other eligible persons, and to enhance the alignment of the interests of such selected participants with the interests of the Company’s shareholders. Under the 2024 Plan, an aggregate of 2,000,000 ordinary shares of US$0.0001 par value each of the Company are reserved for issuance for purposes of the 2024 Plan, subject to adjustments as contemplated by the 2024 Plan.

 

    Number of share
award grant
 
    As of
September 30,
2025
    As of
March 31,
2025
 
At beginning of period/year            
Grant during the period/year     3,141,000        
At end of period/year     3,141,000        

 

The fair value of the share awards was calculated based on the market price of the Company’s shares at the respective grant date. The fair value of the share options granted during the September 30, 2025 was US$3,251,790, of which the company recognized a share option expense of US$1,382,956 during the period ended September 30, 2025.

 

(d) Accumulated deficit

 

The accumulated deficit comprises the cumulative net profit and losses for the year recognized in the consolidated statements of profit or loss.

 

  (e) Accumulated other comprehensive loss

 

Accumulated other comprehensive loss represents the foreign currency translation difference arising from the translation of the financial statements of companies within the Company from their functional currency to the Company’s presentation currency.

 

  (f) Treasury shares

 

In April, 2023, the Company repurchased 79,758 Shares of the Company by way of brokers platform at a consideration of US$82,127 (including transaction costs).