| SHARE CAPITAL AND SHARE PREMIUM |
20
SHARE CAPITAL AND SHARE PREMIUM
Under
a deemed reverse acquisition (as discussed in note 3), the historical shareholders’ equity of DSL, being the accounting acquirer
(legal acquiree) prior to the Transaction is retrospectively adjusted to reflect the legal capital structure of the accounting
acquiree (legal acquirer) and the Share Subdivision. This is calculated by using the exchange ratio as determined on the completion of
the Transaction being 410
shares in the Company for each DSL share
and multiplying by 2 for the impact of Share subdivision. The difference in value of the share capital arising from this conversion versus
the share capital amount in DSL is recorded in equity under the capital reserve.
The
Shares of the Company have a par value of $0.00005
after the Share Subdivision.
SCHEDULE OF SHARE CAPITAL AND SHARE PREMIUM
| | |
| |
| | |
| | |
| | |
| | |
Share
capital | |
| | |
| |
Share Capital | | |
Share | | |
Capital | | |
net of capital | |
| | |
Notes | |
Shares | | |
Amount | | |
premium | | |
reserve | | |
reserve | |
| | |
| |
| | |
USD | | |
USD | | |
USD | | |
USD | |
| Balance at 1 April 2023 | |
| |
| 11,582 | | |
| 3,725,301 | | |
| - | | |
| - | | |
| 3,725,301 | |
| Exercise of share option awards | |
(a) | |
| 44 | | |
| 27,368 | | |
| - | | |
| - | | |
| 27,368 | |
| Allotment of shares to Rhino Ventures | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance at 31 March 2024 pre-recapitalized | |
| |
| 11,626 | | |
| 3,752,669 | | |
| - | | |
| - | | |
| 3,752,669 | |
| Share exchange of DSL (1:410 exchange ratio) | |
(b) | |
| 4,755,034 | | |
| (3,752,192 | ) | |
| - | | |
| 3,752,192 | | |
| - | |
| Sub-total | |
| |
| 4,766,660 | | |
| 477 | | |
| - | | |
| 3,752,192 | | |
| 3,752,669 | |
| Founding share of the Company | |
(b) | |
| 1 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Sub-total | |
| |
| 4,766,661 | | |
| 477 | | |
| - | | |
| 3,752,192 | | |
| 3,752,669 | |
| Share Subdivision | |
(c) | |
| 4,766,661 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Balance at 31 March 2024 Recapitalized | |
| |
| 9,533,322 | | |
| 477 | | |
| - | | |
| 3,752,192 | | |
| 3,752,669 | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance at 1 April 2024 | |
| |
| 11,626 | | |
| 3,752,669 | | |
| - | | |
| - | | |
| 3,752,669 | |
| Pre-capitalized balance | |
| |
| 11,626 | | |
| 3,752,669 | | |
| - | | |
| - | | |
| 3,752,669 | |
| Exercise of share option awards pre-capitalization | |
(d) | |
| 44 | | |
| 27,368 | | |
| - | | |
| - | | |
| 27,368 | |
| Allotment of shares to Rhino Ventures | |
(e) | |
| 5,086 | | |
| 1,346,800 | | |
| - | | |
| - | | |
| 1,346,800 | |
| Pre-capitalized balance | |
| |
| 16,756 | | |
| 5,126,837 | | |
| - | | |
| - | | |
| 5,126,837 | |
| Share exchange of DSL (1:410 exchange ratio) | |
(b) | |
| 6,853,204 | | |
| (5,126,150 | ) | |
| - | | |
| 5,126,150 | | |
| - | |
| Sub-total | |
| |
| 6,869,960 | | |
| 687 | | |
| - | | |
| 5,126,150 | | |
| 5,126,837 | |
| Pre capitalized sub-total | |
| |
| 6,869,960 | | |
| 687 | | |
| - | | |
| 5,126,150 | | |
| 5,126,837 | |
| Founding share of the Company | |
(b) | |
| 1 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Sub-total | |
| |
| 6,869,961 | | |
| 687 | | |
| - | | |
| 5,126,150 | | |
| 5,126,837 | |
| Post capitalized sub-total | |
| |
| 6,869,961 | | |
| 687 | | |
| - | | |
| 5,126,150 | | |
| 5,126,837 | |
| Share Subdivision | |
(c) | |
| 6,869,961 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Recapitalized balance | |
| |
| 13,739,922 | | |
| 687 | | |
| - | | |
| 5,126,150 | | |
| 5,126,837 | |
| Exercise of share option awards post-capitalization | |
(f) | |
| 1,003,680 | | |
| 50 | | |
| 1,768,661 | | |
| - | | |
| 1,768,711 | |
| Balance at 30 September 2024 | |
| |
| 14,743,602 | | |
| 737 | | |
| 1,768,661 | | |
| 5,126,150 | | |
| 6,895,548 | |
| Recapitalized balance | |
| |
| 14,743,602 | | |
| 737 | | |
| 1,768,661 | | |
| 5,126,150 | | |
| 6,895,548 | |
Notes:
| (a) | In
October 2023, DSL issued 44
shares
to an employee via the exercising of vested employee share options. These shares rank pari
passu with the existing ordinary shares of DSL in all respects. These shares equate to 36,080
shares
post the Recapitalization. |
| (b) | On
15 July 2024, the Company completed a Share Exchange Transaction (the “Transaction”)
with DSL and each of the shareholders of DSL. Prior to the Transaction, the Company had issued
one founding share with a par value of USD 0.0001
and
was a newly incorporated entity without material business activities, while DSL was the parent
of the Diginex group of companies (“DSL Group”). The Transaction resulted in
the Company becoming the immediate holding company of DSL Group and DSL became a wholly owned
subsidiary of the Company. The Transaction resulted in one share in DSL being exchanged for
four hundred and ten (410)
shares in the Company. |
| (c) | On
26 July 2024, the authorized share capital of the Company changed to USD50,000
divided
into 960,000,000
Ordinary
Shares of USD0.00005
par
value each and 40,000,000
Preferred
Shares of USD0.00005
par
value each (the “Share Subdivision”). The Share Subdivision resulted in the shareholding
of each Company shareholder increasing by a multiple of two. |
| (d) | In
April 2024, DSL issued 44
shares
to an employee via the exercising of vested employee share options. These shares rank pari
passu with the existing ordinary shares of DSL in all respects. These shares equate to 36,080
shares
post the Recapitalization. |
| (e) | In
May 2024, the Group completed an $8.0
million
capital raise with its immediate holding company, Rhino Venture. Upon the completion of the
capital raise, the Company allotted 5,086
ordinary
shares and 10,172
warrants
to Rhino Venture. The warrants have a fair value of $6.7
million
and $1.3
million
being allocated to share capital with a total value recognized in reserves of $8.0
million.
These shares amounted to 4,170,520
shares
in the Company post Recapitalization and at the same time the warrants were cancelled in
DSL with 4,170,520
warrants
being issued, with the same economic rights, by the Company. |
| (f) | In
August 2024, the Company issued 1,003,680
shares
to certain employees via the exercising of vested employee share options. These shares rank
pari passu with the existing ordinary shares of the Company in all respects. |
314
ordinary shares issued by DSL in March 2022,
with recapitalized amount of 257,480
ordinary shares, were issued with conditions.
The conditions were based on the use of funds and the provision of information by DSL to the shareholder. Should any conditions not be
met then there is a 30-day remediation period to resolve the issue. If such issues cannot be resolved the shareholder can demand DSL
to buy back the investment at the higher of the fair value of the investment or the initial investment value. Such conditions lapse on
an IPO of the Company or DSL. Management considers the possibility of such an outcome to be remote and the fair value of the option to
redeem the investment to be immaterial.
|
20
SHARE CAPITAL
SHARE CAPITAL AND SHARE PREMIUM
Under
a deemed reverse acquisition (as discussed in note 3), the historical shareholders’ equity of DSL, being the accounting acquirer
(legal acquiree) prior to the Transaction is retrospectively adjusted to reflect the legal capital structure of the accounting acquiree
(legal acquirer) and the Share Subdivision. This is calculated by using the exchange ratio as determined on the completion of the Transaction
being 410 shares in the Company for each DSL share and multiplying by 2 for the impact of Share subdivision. The difference in value
of the share capital arising from this conversion versus the share capital amount in DSLK is recorded in equity under the capital reserve.
The
Shares of the Company have a par value of $0.00005 after the Share Subdivision.
SCHEDULE OF SHARE CAPITAL AND SHARE PREMIUM
| | |
| |
| | |
| | |
| | |
Share capital | |
| | |
| |
Share Capital | | |
Capital | | |
net of capital | |
| | |
Notes | |
Shares | | |
Amount | | |
reserve | | |
reserve | |
| | |
| |
| | |
USD | | |
USD | | |
USD | |
| Balance at 1 April 2022 and 31 March 2023 pre-capitalized | |
| |
| 11,582 | | |
| 3,725,301 | | |
| - | | |
| 3,725,301 | |
Share exchange of DSL (1:410 exchange ratio) | |
(a) | |
| 4,737,038 | | |
| (3,724,826 | ) | |
| 3,724,826 | | |
| - | |
| Sub-total | |
| |
| 4,748,620 | | |
| 475 | | |
| 3,724,826 | | |
| 3,725,301 | |
| Share Subdivision | |
(b) | |
| 4,748,620 | | |
| - | | |
| - | | |
| - | |
| Balance at 31 March 2023 Recapitalized | |
| |
| 9,497,240 | | |
| 475 | | |
| 3,724,826 | | |
| 3,725,301 | |
| Balance at Recapitalized | |
| |
| 9,497,240 | | |
| 475 | | |
| 3,724,826 | | |
| 3,725,301 | |
| | |
| |
| | | |
| | | |
| | | |
| | |
| Balance at 1 April 2023 | |
| |
| 11,582 | | |
| 3,725,301 | | |
| - | | |
| 3,725,301 | |
| Pre-capitalized balance | |
| |
| 11,582 | | |
| 3,725,301 | | |
| - | | |
| 3,725,301 | |
| Exercise of share option awards | |
(c) | |
| 44 | | |
| 27,368 | | |
| - | | |
| 27,368 | |
| Balance at 31 March 2024 pre-recapitalized | |
| |
| 11,626 | | |
| 3,752,669 | | |
| - | | |
| 3,752,669 | |
| Pre-capitalized balance | |
| |
| 11,626 | | |
| 3,752,669 | | |
| - | | |
| 3,752,669 | |
Share exchange of DSL (1:410 exchange ratio) | |
(a) | |
| 4,755,034 | | |
| (3,752,192 | ) | |
| 3,752,192 | | |
| - | |
| Sub-total | |
| |
| 4,766,660 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| Pre capitalized sub-total | |
| |
| 4,766,660 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| Founding share of the Company | |
| |
| 1 | | |
| - | | |
| - | | |
| - | |
| Sub-total | |
| |
| 4,766,661 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| Post capitalized sub-total | |
| |
| 4,766,661 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| Share Subdivision | |
(b) | |
| 4,766,661 | | |
| - | | |
| - | | |
| - | |
| Balance at 31 March 2024 Recapitalized | |
| |
| 9,533,322 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| Recapitalized balance | |
| |
| 9,533,322 | | |
| 477 | | |
| 3,752,192 | | |
| 3,752,669 | |
| (a) | On
15 July 2024, the Company completed a Share Exchange Transaction (the “Transaction”)
with DSL and each of the shareholders of DSL. Prior to the Transaction, the Company had issued
one founding share with a par value of USD 0.0001 and was a newly incorporated entity without
material business activities, while DSL was the parent of the Diginex group of companies
(“DSL Group”). The Transaction resulted in the Company becoming the immediate
holding company of DSL Group and DSL became a wholly owned subsidiary of the Company. The
Transaction resulted in one share in DSL being exchanged for four hundred and ten (410) shares
in the Company. |
| | |
| (b) | On
26 July 2024, the authorized share capital of the Company changed to USD50,000 divided into
960,000,000 Ordinary Shares of USD0.00005 par value each and 40,000,000 Preferred Shares
of USD0.00005 par value each (the “Share Subdivision”). The Share Subdivision
resulted in the shareholding of each Company shareholder increasing by a multiple of two. |
| | |
| (c) | In
October 2023, DSL issued 44 shares to an employee via the exercising of vested employee share
options. These shares rank pari passu with the existing ordinary shares of DSL in all respects.
These shares equate to 36,080 shares post the Recapitalization. |
314
ordinary shares issued by DSL in March 2022, with recapitalized amount of 257,480 ordinary shares, were issued with conditions. The conditions
were based on the use of funds and the provision of information by DSL to the shareholder. Should any conditions not be met then there
is a 30-day remediation period to resolve the issue. If such issues cannot be resolved the shareholder can demand DSL to buy back the
investment at the higher of the fair value of the investment or the initial investment value. Such conditions lapse on an IPO of the
Company or DSL. Management considers the possibility of such an outcome to be remote and the fair value of the option to redeem the investment
to be immaterial.
|