| SCHEDULE OF UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS AS CASH FLOWS FROM FINANCING ACTIVITIES |
SCHEDULE OF UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS AS CASH FLOWS FROM FINANCING ACTIVITIES
| | |
Preferred
shares | | |
Convertible
loan notes | | |
Amount
due from immediate holding company | | |
Amount
due to a related company | | |
Loan
from immediate holding company | | |
Loan
from a related company | | |
Total | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| At 31 March 2023 | |
| 13,460,000 | | |
| 3,349,822 | | |
| 506 | | |
| - | | |
| 2,328,926 | | |
| 1,060,712 | | |
| 20,199,966 | |
| Financing cash flows | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| - | | |
| 100,000 | | |
| 200,000 | | |
| - | | |
| 564,483 | | |
| - | | |
| 864,483 | |
| Repayments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Non-cash transaction | |
| - | | |
| - | | |
| - | | |
| 34,579 | | |
| - | | |
| - | | |
| 34,579 | |
| Interest expenses | |
| - | | |
| 132,153 | | |
| - | | |
| - | | |
| 100,671 | | |
| 40,110 | | |
| 272,934 | |
| Fair value/other adjustments | |
| (5,044,000 | ) | |
| 126,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (4,918,000 | ) |
| At 30 September 2023 | |
| 8,416,000 | | |
| 3,707,975 | | |
| 200,506 | | |
| 34,579 | | |
| 2,994,080 | | |
| 1,100,822 | | |
| 16,453,962 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| At 31 March 2024 | |
| 9,359,000 | | |
| 4,090,342 | | |
| 5,345,929 | | |
| 34,579 | | |
| 1,930,993 | | |
| 1,140,931 | | |
| 21,901,774 | |
| Beginning balance | |
| 9,359,000 | | |
| 4,090,342 | | |
| 5,345,929 | | |
| 34,579 | | |
| 1,930,993 | | |
| 1,140,931 | | |
| 21,901,774 | |
| Financing cash flows | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| - | | |
| - | | |
| 713,719 | | |
| - | | |
| 2,335,461 | | |
| - | | |
| 3,049,180 | |
| Repayments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Non-cash transaction | |
| 369,648 | | |
| 1,165,479 | | |
| (6,059,142 | ) | |
| - | | |
| (1,940,858 | ) | |
| (1,165,479 | ) | |
| (7,630,352 | ) |
| Interest expenses | |
| - | | |
| 151,245 | | |
| - | | |
| - | | |
| 58,077 | | |
| 24,548 | | |
| 233,870 | |
| Fair value/other adjustments | |
| (3,539,648 | ) | |
| 274,000 | | |
| (506 | ) | |
| - | | |
| - | | |
| - | | |
| (3,266,154 | ) |
| At 30 September 2024 | |
| 6,189,000 | | |
| 5,681,066 | | |
| - | | |
| 34,579 | | |
| 2,383,673 | | |
| - | | |
| 14,288,318 | |
| Ending balance | |
| 6,189,000 | | |
| 5,681,066 | | |
| - | | |
| 34,579 | | |
| 2,383,673 | | |
| - | | |
| 14,288,318 | |
|
SCHEDULE OF UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS AS CASH FLOWS FROM FINANCING ACTIVITIES
| | |
Preferred shares | | |
Convertible loan notes | | |
Amount due from immediate holding
company | | |
Amount due from a related company | | |
Loan from immediate holding company | | |
Loan from a related company | | |
Total | |
| | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | | |
US$ | |
| At 1 April 2022 | |
| 11,619,000 | | |
| - | | |
| 506 | | |
| - | | |
| - | | |
| - | | |
| 11,619,506 | |
| Financing cash flows | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| - | | |
| 3,250,000 | | |
| 600,000 | | |
| - | | |
| 2,250,000 | | |
| 1,000,000 | | |
| 7,100,000 | |
| Repayments | |
| - | | |
| - | | |
| (600,000 | ) | |
| - | | |
| - | | |
| - | | |
| (600,000 | ) |
| Interest expenses | |
| - | | |
| 80,822 | | |
| - | | |
| - | | |
| 78,926 | | |
| 60,712 | | |
| 220,460 | |
| Fair value adjustments | |
| 1,841,000 | | |
| 19,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,860,000 | |
| At 31 March 2023 | |
| 13,460,000 | | |
| 3,349,822 | | |
| 506 | | |
| - | | |
| 2,328,926 | | |
| 1,060,712 | | |
| 20,199,966 | |
| Beginning balance | |
| 13,460,000 | | |
| 3,349,822 | | |
| 506 | | |
| - | | |
| 2,328,926 | | |
| 1,060,712 | | |
| 20,199,966 | |
| Financing cash flows | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| - | | |
| 100,000 | | |
| 5,345,423 | | |
| - | | |
| 564,483 | | |
| - | | |
| 6,009,906 | |
| Repayments | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,150,000 | ) | |
| - | | |
| (1,150,000 | ) |
| Non-cash transaction | |
| - | | |
| - | | |
| - | | |
| 34,579 | | |
| - | | |
| - | | |
| 34,579 | |
| Interest expenses | |
| - | | |
| 266,520 | | |
| - | | |
| - | | |
| 187,584 | | |
| 80,219 | | |
| 534,323 | |
| Fair value adjustments | |
| (4,101,000 | ) | |
| 374,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (3,727,000 | ) |
| At 31 March 2024 | |
| 9,359,000 | | |
| 4,090,342 | | |
| 5,345,929 | | |
| 34,579 | | |
| 1,930,993 | | |
| 1,140,931 | | |
| 21,901,774 | |
| Ending balance | |
| 9,359,000 | | |
| 4,090,342 | | |
| 5,345,929 | | |
| 34,579 | | |
| 1,930,993 | | |
| 1,140,931 | | |
| 21,901,774 | |
|