XML 55 R46.htm IDEA: XBRL DOCUMENT v3.25.3
SHARE-BASED PAYMENTS (Tables)
6 Months Ended
Sep. 30, 2025
Notes and other explanatory information [abstract]  
SCHEDULE OF AWARDS GRANTED

Details of the Awards granted during the six months ended September 30, 2025 and 2024:

 

    Number of/% of
share option
          Fair value per option at grant date  
Grant dates     award to vest   Vesting periods    Before the Stock Bonus    After the Stock Bonus  
          From   To              
31-Jul-2024     65,426   31-Jul-2024   27-Aug-2026   $2.098    $ 0.262  
31-Jul-2024     303,400   31-Jul-2024   31-Jul-2027   $2.098    $ 0.262  
21-Aug-2024  *  0.50%  21-Aug-2024   30-Apr-2026   $2.098    $ 0.262  
1-Sep-2025     20,000   1-Sep-2025   18-May-2026/2027/2028   $60.50    $ 7.563  

 

*Fair value of the Awards as of August 21, 2024 is with reference to the fair values determined on July 31, 2024.
SCHEDULE OF NUMBER OF UNVESTED SHARES

Number of shares options. Re-capitalization takes into account the impact of the share exchange between the Company and DSL at a ratio of 410:1 and the subsequent share subdivision on the Company at a ratio of 2:1:

 

   Number of
share options
 
At April 1, 2024, based on number of DSL’s shares-in-issue (audited)   1,890 
Additions   69 
Exercised (note a)   (44)
Pre-recapitalized balance   1,915 
Post-recapitalized balance   1,570,219 
Additions   566,119 
Exercised (note b)   (1,003,680)
Expired   (352,600)
At March 31, 2025, based on number of Diginex Limited’s shares-in-issue (audited) (note c)   780,058 
- weighted average exercise price  $0.00005 
- number of share options exercisable   17,345 
      
At April 1, 2025 (audited)   780,058 
Additions   83,143 
Sub-total   863,201 
Stock Bonus   6,042,407 
At September 30, 2025 (unaudited) (note c)   6,905,608 
- weighted average exercise price  $0.00005 
- number of share options exercisable   335,560 
SCHEDULE OF FAIR VALUE OF THE AWARDS AND DSL AWARDS GRANTED IS ESTIMATED AT THE GRANT DATE USING DISCOUNTED

The fair value of the Awards granted is estimated at the grant date using the discounted cash flow (“DCF”) and equity allocation model (“EAM”) or Binomial Model. The following table lists the inputs to those models at respective grant date:

 

Dates of fair value   July 31, 2024  September 1, 2025  September 1, 2025  September 1, 2025
Valuation approach   DCF & EAM*   Binomial Model   Binomial Model   Binomial Model 
Discount rate   16%  N/A   N/A   N/A 
Terminal growth rate   3%  N/A   N/A   N/A 
Lack of marketability discount   3%  N/A   N/A   N/A 
Lack of control discount   20%  N/A   N/A   N/A 
Expected Volatility   38%  36.49%  35.49%  41.26%
Risk Free Rate   N/A   3.66%  3.58%  3.62%
Option life (year)   N/A   1.72   2.72   3.72 

 

*The equity value at 100% basis is determined using DCF method based on the estimates of cash flows as of the grant date discounted using an appropriate discount rate, having considered relevant risk factors. Volatility is determined based on the average annualized standard deviation of the historical stock prices of listed comparable companies