Treasure Global Inc 10-Q for FY2026 Q3
Treasure Global Inc (TGL)
About this 10-Q
Treasure Global Inc filed this 10-Q on May 20, 2026, covering the quarter ended March 31, 2026 (FY2026 Q3).
Headline figures
Quarter ended March 31, 2026, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $1.5M
- up 125.2% from $666.52K a year earlier
- Net loss
- $2.32M
- compared with net income of $1.26M a year earlier
- Diluted EPS
- -$1.39
- compared with $21.79 a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form
(Mark One)
FOR THE
QUARTERLY PERIOD ENDED
or
FOR THE TRANSITION PERIOD FROM_________ to________
COMMISSION
FILE NUMBER
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
New York, | ||
| (Address of principal executive offices) (Zip Code) | (Registrant’s telephone number, including area code) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
If an emerging
growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ☐
No
As of May 20, 2026, the registrant had a total of
INDEX
i
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (this “Quarterly Report”) contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends impacting the financial condition of our business. Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management’s good faith belief as of that time with respect to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements.
Forward-looking statements include all statements that are not historical facts. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “could,” “would,” “expect,” “intend,” “seek,” “plan,” “anticipate,” “believe,” “estimate,” “project,” “predict,” “potential,” “might,” “forecast,” “continue” or the negative of those terms, and similar expressions and comparable terminology intended to reference future periods. Forward-looking statements include, but are not limited to, statements about:
| ● | Our ability to effectively operate our business segments; |
| ● | Our ability to manage our research, development, expansion, growth and operating expenses; |
| ● | Our ability to evaluate and measure our business, prospects and performance metrics; |
| ● | Our ability to compete, directly and indirectly, and succeed in our highly competitive industry; |
| ● | Our ability to respond and adapt to changes in technology and customer behavior; and |
| ● | Our ability to protect our intellectual property and to develop, maintain and enhance a strong brand. |
Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended or planned.
Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We cannot guarantee future results, levels of activity, performance or achievements. Accordingly, the forward-looking statements in this Quarterly Report on Form 10-Q should not be regarded as representations that the results or conditions described in such statements will occur or that our objectives and plans will be achieved, and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements.
ii
PART I - FINANCIAL INFORMATION
ITEM 1. UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
TREASURE GLOBAL INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(Expressed in U.S. dollar, except for the number of shares)
| As of | As of | |||||||
| March 31, | June 30, | |||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Crypto assets receivable | ||||||||
| Crypto assets | ||||||||
| Accounts receivable, net | ||||||||
| Inventories | ||||||||
| Other receivables and other current assets, net | ||||||||
| Other receivable, related party | ||||||||
| Prepayments | ||||||||
| Total current assets | ||||||||
| OTHER ASSETS | ||||||||
| Property and equipment, net | ||||||||
| Intangible assets, net | ||||||||
| Operating lease right-of-use assets | ||||||||
| Other receivables and other assets, non-current, net | ||||||||
| Total other assets | ||||||||
| TOTAL ASSETS | $ | $ | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Related party loan | $ | $ | ||||||
| Insurance loan | ||||||||
| Accounts payable | ||||||||
| Contract liability | ||||||||
| Other payables and accrued liabilities | ||||||||
| Other payables, related parties | ||||||||
| Operating lease liabilities | ||||||||
| Income tax payables | ||||||||
| Total current liabilities | ||||||||
| NON-CURRENT LIABILITIES | ||||||||
| Derivative liabilities | ||||||||
| Operating lease liabilities -non current | ||||||||
| Total non-current liabilities | ||||||||
| TOTAL LIABILITIES | ||||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Common stock, par value $ |
||||||||
| Additional paid-in capital* | ||||||||
| Accumulated deficit | ( |
) | ( |
) | ||||
| Accumulated other comprehensive income | ||||||||
| TOTAL STOCKHOLDERS’ EQUITY | ||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | $ | ||||||
| * |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
TREASURE GLOBAL INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Expressed in U.S. dollar, except for the number of shares)
| For the Three Months Ended March 31, | For the Nine Months Ended March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| REVENUES | $ | $ | ||||||||||||||
| - | ||||||||||||||||
| COST OF REVENUES | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| GROSS PROFIT | ||||||||||||||||
| SELLING | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| GENERAL AND ADMINISTRATIVE | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| LONG-LIVE ASSETS IMPAIRMENT | ( | ) | ||||||||||||||
| RESEARCH AND DEVELOPMENT | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| STOCK-BASED COMPENSATION | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| TOTAL OPERATING EXPENSES | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| LOSS FROM OPERATIONS | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| OTHER (EXPENSE) INCOME | ||||||||||||||||
| Other (loss) income, net | ( | ) | ( | ) | ||||||||||||
| Interest expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Unrealized holding loss on marketable securities | ( | ) | ( | ) | ||||||||||||
| Gain from disposal of subsidiaries | ||||||||||||||||
| Change in fair value of derivative liabilities | ||||||||||||||||
| TOTAL OTHER INCOME, NET | ||||||||||||||||
| (LOSS) INCOME BEFORE INCOME TAXES | ( | ) | ( | ) | ||||||||||||
| PROVISION FOR INCOME TAXES | ( | ) | ( | ) | ( | ) | ||||||||||
| NET (LOSS) INCOME | ( | ) | ( | ) | ||||||||||||
| OTHER COMPREHENSIVE (LOSS) INCOME | ||||||||||||||||
| Foreign currency translation adjustments | ( | ) | ( | ) | ( | ) | ||||||||||
| COMPREHENSIVE (LOSS) INCOME | $ | ( | ) | ( | ) | $ | ( | ) | ||||||||
| (LOSS) INCOME PER SHARE | ||||||||||||||||
| Basic and diluted* | $ | ( | ) | ( | ) | $ | ||||||||||
| WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | ||||||||||||||||
| Basic and diluted* | ||||||||||||||||
| ** |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
TREASURE GLOBAL INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY
(Expressed in U.S. dollar,
except for the number of shares)
| COMMON STOCK | ADDITIONAL | ACCUMULATED OTHER | TOTAL | |||||||||||||||||||||||||
| Number of shares | Par value | PAID IN CAPITAL | SUBSCRIPTION RECEIVABLES | ACCUMULATED DEFICIT | COMPREHENSIVE INCOME | STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||
| Balance as of June 30, 2025 | $ | $ | $ | $ | ( | ) | $ | $ | ||||||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Issuance of common stock and warrant under share purchase agreement | ||||||||||||||||||||||||||||
| Fair value of warrants allocated to derivative liabilities | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Employee and non-employee stock base compensation | ||||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | |||||||||||||||||||||||||||
| Balance as of September 30, 2025 (Unaudited) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Issuance of common stock and warrant under share purchase agreement | ||||||||||||||||||||||||||||
| Fair value of warrants allocated to derivative liabilities | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Fair value of derivative liabilities upon exercise of warrants | - | |||||||||||||||||||||||||||
| Exercise of warrants into common stock | ||||||||||||||||||||||||||||
| Cashless exercise of warrants into common stock | ( | ) | ||||||||||||||||||||||||||
| Issuance of common stock under direct offering | ||||||||||||||||||||||||||||
| Issuance of common stock under private placement | ||||||||||||||||||||||||||||
| Issuance of common stock upon vesting of restricted stock | ( | ) | ||||||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||||||
| Issuance of common stock for prepaid consulting fee | ||||||||||||||||||||||||||||
| Issuance of common stock for acquiring intangible assets | ||||||||||||||||||||||||||||
| Rounding due to reversed stock split | ||||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | |||||||||||||||||||||||||||
| Balance as of December 31, 2025 (Unaudited) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Balance as of March 31, 2026 (Unaudited) | $ | $ | $ | $ | ( | ) | $ | $ | ||||||||||||||||||||
| COMMON STOCK* | ADDITIONAL | ACCUMULATED OTHER | TOTAL | |||||||||||||||||||||||||
| Number of shares | Par value | PAID IN CAPITAL | SUBSCRIPTION RECEIVABLES | ACCUMULATED DEFICIT | COMPREHENSIVE INCOME | STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||
| Balance as of June 30, 2024 | $ | $ | $ | $ | ( | ) | $ | $ | ||||||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Issuance of common stock at the market offering, net of issuance costs | ||||||||||||||||||||||||||||
| Issuance of common stock for software development | ||||||||||||||||||||||||||||
| Employee stock compensation | - | |||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Balance as of September 30, 2024 (Unaudited) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Issuance of common stock for share purchase agreement | ( | ) | ||||||||||||||||||||||||||
| Issuance of common stock for subscription agreement | ( | ) | ||||||||||||||||||||||||||
| Issuance of common stock for software development | ||||||||||||||||||||||||||||
| Issuance of common stock for employee stock base compensation | ||||||||||||||||||||||||||||
| Employee stock base compensation | - | |||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Balance as of December 31, 2024 (Unaudited) | $ | ( | ) | ( | ) | |||||||||||||||||||||||
| Net income | - | |||||||||||||||||||||||||||
| Collection of stock subscription receivable | - | |||||||||||||||||||||||||||
| Issuance of common stock and warrant under share purchase agreement | ( | ) | ||||||||||||||||||||||||||
| Fair value of warrants allocated to derivative liabilities | - | ( | ) | ( | ) | |||||||||||||||||||||||
| Issuance of common stock for software development | ||||||||||||||||||||||||||||
| Issuance of common stock for employee stock base compensation | ||||||||||||||||||||||||||||
| Employee stock base compensation | - | |||||||||||||||||||||||||||
| Foreign currency translation adjustments | - | |||||||||||||||||||||||||||
| Balance as of March 31, 2025 (Unaudited) | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||||||||||||
| ** |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
TREASURE GLOBAL INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in U.S. dollar, except for the number of shares)
| For the Nine Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net (loss) income | $ | ( | ) | $ | ||||
| Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||
| Interest income on crypto assets receivable | ( | ) | ||||||
| Depreciation | ||||||||
| Amortization of intangible assets | ||||||||
| Amortization of operating right-of-use assets | ||||||||
| Allowance for credit losses | ||||||||
| Long-live assets impairment | ||||||||
| Loss from disposal of equipment | ||||||||
| Stock-based compensation | ||||||||
| Change in fair value of derivative liabilities | ( | ) | ( | ) | ||||
| Gain from disposal of subsidiaries | ( | ) | ||||||
| Unrealized holding loss on marketable securities | ||||||||
| Change in operating assets and liabilities | - | |||||||
| Accounts receivable | ( | ) | ||||||
| Contract asset | ( | ) | ||||||
| Inventories | ( | ) | ||||||
| Other receivables and other assets | ( | ) | ( | ) | ||||
| Other receivable, a related party | ( | ) | ( | ) | ||||
| Prepayments | ||||||||
| Accounts payable | ||||||||
| Customer deposits | ( | ) | ||||||
| Contract liability | ( | ) | ||||||
| Other payables and accrued liabilities | ( | ) | ||||||
| Operating lease liabilities | ( | ) | ( | ) | ||||
| Income tax payables | ||||||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Purchases of property and equipment | ( | ) | ( | ) | ||||
| Purchases of crypto assets receivable | ( | ) | ||||||
| Prepayment of purchase consideration for business combination | ( | ) | ||||||
| Collaboration deposit | ( | ) | ( | ) | ||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of common stock in market offering | ||||||||
| Proceeds from Issuance of common stock and warrant under share purchase agreement | ||||||||
| Proceeds from Issuance of common stock under subscription agreement | ||||||||
| Proceeds from exercise of warrants into common stock | ||||||||
| Proceeds from direct offering | ||||||||
| Payments of offering costs | ( | ) | ||||||
| Proceeds from private placement | ||||||||
| Proceed from insurance loan | ||||||||
| Principal payments of insurance loan | ( | ) | ( | ) | ||||
| Payments of related party loan | ( | ) | ( | ) | ||||
| Net cash provided by financing activities | ||||||||
| EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS | ( | ) | ( | ) | ||||
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | ||||||||
| CASH AND CASH EQUIVALENTS, beginning of period | ||||||||
| CASH AND CASH EQUIVALENTS, end of period | $ | $ | ||||||
| SUPPLEMENTAL CASH FLOWS INFORMATION | ||||||||
| Income taxes paid | $ | $ | ||||||
| Interest paid | $ | $ | ||||||
| SUPPLEMENTAL NON-CASH FLOWS INFORMATION | ||||||||
| Insurance of common stock for acquiring intangible assets | $ | $ | ||||||
| Insurance of common stock for prepaid consulting fee | $ | $ | ||||||
| Insurance of common stock for software development | $ | $ | ||||||
| Acquisition of intangible assets through settlement of other receivables | $ | $ | ||||||
| Allocation of fair value of derivative liabilities for issuance of common stock | $ | $ | ||||||
| Fair value of derivative liabilities upon exercise of warrants | $ | $ | ||||||
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
TREASURE GLOBAL INC AND SUBSIDIARIES
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note 1 – Nature of business and organization
Treasure
Global Inc. (“TGL” or the “Company”) is a holding company incorporated on
On March 11, 2021, TGL completed a reverse recapitalization (“Reorganization”) under common control of its then existing stockholders, who collectively owned all of the equity interests of TADAA TECHNOLOGIES prior to the Reorganization through a Share Swap Agreement. TADAA TECHNOLOGIES is under common control of the same stockholders of TGL through a beneficial ownership agreement, which results in the consolidation of TADAA TECHNOLOGIES and has been accounted for as a Reorganization of entities under common control at carrying value. Before and after the Reorganization, the Company, together with its subsidiaries is effectively controlled by the same stockholders, and therefore the Reorganization is considered as a recapitalization of entities under common control in accordance with Accounting Standards Codification (“ASC”) 805-50-25. The consolidation of the Company and its subsidiaries have been accounted for at historical cost and prepared on the basis as if the aforementioned transactions had become effective as of the beginning of the first period presented in the accompanying unaudited condensed consolidated financial statements in accordance with ASC 805-50-45-5.
The Company, through its wholly owned subsidiary, TADAA TECHNOLOGIES, engages in the payment processing industry and operate an online-to- offline (“O2O”) e-commerce platform known as “ZCITY”. The Company has extensive business interests in creating an innovative O2O e-commerce platform with an instant rebate and affiliate cashback program business model, focusing on providing a seamless payment solution and capitalizing on big data using artificial intelligence technology. The Company’s proprietary product is an internet application (or “app”) called “ZCITY App”. ZCITY App drives user app download and transactions by providing instant rebate and cashback. The Company aims to transform and simplify a user’s e-payment gateway experience by providing great deals, rewards and promotions with every use in an effort to make it Malaysia’s top reward and payment gateway platform.
During the year ended June 30, 2025, the Company launched a new revenue stream by providing customized software development services. This business line is part of the Company’s broader efforts to explore new growth opportunities and strengthen its capabilities in the technology and digital services sector.
5
The accompanying unaudited condensed consolidated financial statements reflect the activities of TGL and each of the following entities.
| Name | Background | Ownership | |||
| TADAA Technologies Sdn. Bhd (formerly known as ZCity Sdn Bhd and Gem Reward Sdn. Bhd.) (“TADAA Technologies”) | ● ● ● | A Malaysian company Incorporated in June 2017 Operated O2O e-commerce platform known as ZCITY | |||
| TADAA Ventures Sdn. Bhd (formerly known as VWXYZ Venture Sdn. Bhd underwent a name change on July 29, 2025.) (“TADAA Ventures”) (1) (4) | ● ● ● | A Malaysian company Incorporated in July 2024 Holding company | |||
| Bowlcrafted Sdn. Bhd. (“Bowlcrafted”) (2) (4) | ● ● | A Malaysian company Incorporated in September 2025 | |||
| TADAA Capital Sdn. Bhd (“TADAA Capital”) (3) | ● ● | A Malaysian company Incorporated in August 2025 | |||
| (1) |
| (2) |
| (3) |
| (4) |
Note 2 – Summary of significant accounting policies
Going concern
In assessing the Company’s liquidity and the significant doubt about its ability to continue as a going concern, the Company monitors and analyzes cash on hand and operating expenditure commitments. The Company’s liquidity needs are to meet working capital requirements and operating expense obligations. To date, the Company has financed its operations primarily through cash flows from contributions from stockholders, issuance of convertible notes from third parties and related parties, related party loans, and various public offerings.
The Company’s management has considered
whether there is substantial doubt about its ability to continue as a going concern due to: (1) recurring loss from operations of approximately
$
On March
22, 2024, the Company and H.C. Wainwright& Co., LLC, (the “Manager”) entered into a marketing offering agreement (“Marketing
Offering Agreement”). Pursuant to the Marketing Offering Agreement, the Company intends to issue and sell through or to the Manager,
as sales agent and / or principal from time to time of the Company’s common stock at the Market Offering. As of March 31,2026,
the Company received an aggregated net proceed of approximately $
6
On October
10, 2024, the Company entered into a Share Purchase Agreement (the “Purchase Agreement”) with Alumni Capital LP (“Alumni
Capital”), a Delaware limited partnership which was subsequently amended by the modification agreement (“Modification Agreement”)
on January 21, 2025. Pursuant to the Purchase Agreement, the Company has the right, but not the obligation to cause Alumni Capital to
purchase up to $
On November
27, 2024, the Company entered into a subscription agreement (the “Subscription Agreement”) with certain investors (the “Investors”).
Pursuant to the Subscription Agreement, the Investors agreed to invest an aggregate amount of $
On October
7, 2025, the Company entered into a subscription agreement (the “Agreement”) with two investors for the purchase of
On December
12, 2025, the Company closed a registered direct offering with certain institutional investors for the purchase and sale of
Despite receiving the net proceeds from the various offerings, the Company’s management is of the opinion that it will not have sufficient funds to meet the Company’s working capital requirements and debt obligations as they become due starting from one year from the date of this report due to the recurring loss. Therefore, management has determined that there is a significant doubt about its ability to continue as a going concern. If the Company is unable to generate significant revenue, it may be required to curtail or cease its operations. Management is trying to alleviate the going concern risk through the following sources:
| ● | Equity financing to support its working capital; |
However, there is no guarantee that the substantial doubt about the Company’s ability to continue as a going concern will be alleviated.
Basis of presentation
The accompanying unaudited condensed consolidated financial statements of the Company has been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC and pursuant to Regulation S-X. Certain information and footnote disclosures, which are normally included in annual financial statements prepared in accordance with U.S. GAAP, have been omitted pursuant to those rules and regulations. The unaudited condensed financial information should be read in conjunction with the audited financial statements and the notes thereto, included in the Form 10-K for the fiscal year ended June 30, 2025.
7
In the opinion of management, all adjustments (including normal recurring adjustments) necessary to present a fair statement of the Company’s unaudited financial position as of March 31,2026, its unaudited results of operations for the three and nine months ended March 31,2026 and 2025, and its unaudited cash flows for the nine months ended March 31,2026 and 2025, as applicable, have been made. The unaudited results of operations are not necessarily indicative of the operating results for the full fiscal year or any future periods.
Principles of consolidation
The unaudited condensed consolidated financial statements include the accounts of the Company and include the assets, liabilities, revenues and expenses of the subsidiaries. All inter-company accounts and transactions have been eliminated in consolidation.
Subsidiary is entity in which the Company, directly or indirectly, controls more than one half of the voting power; or has the power to govern the financial and operating policies, to appoint or remove the majority of the members of the board of directors, or to cast a majority of votes at the meeting of directors.
Enterprise-wide disclosure
The Company’s Chief Operating Decision Makers (CODM), which include the Chief Executive Officer and their direct reports, review financial information presented on consolidated basis. This information is accompanied by a breakdown of revenues from different revenue streams, facilitating resource allocation and financial performance evaluation. The reporting of operating segments aligns with the internal reports provided to the CODM, a group composed of specific members of the Company’s management team.
During
the year ended June 30, 2025, the Company introduced a new revenue stream through customized software development services. As a result,
the Company operates through
Use of estimates
The preparation of these unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Significant accounting estimates reflected in our unaudited condensed consolidated financial statements include the estimated retail price per point and estimated breakage to calculate the revenue recognized in our loyalty program revenue and customized software development revenue, useful lives of property and equipment, impairment of long-lived assets, allowance for credit loss, write-down for estimated obsolescence or unmarketable inventories, realization of deferred tax assets and uncertain tax position, fair value of the stock-based compensation, fair value of the marketable securities, and fair value of the warrants issued. Actual results could differ from these estimates.
Foreign currency translation and transaction
Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the unaudited condensed consolidated statements of operations and comprehensive loss. The reporting currency of the Company is United States Dollars (“US$”) and the accompanying unaudited condensed consolidated financial statements have been expressed in US$. The Company’s subsidiaries in Malaysia conducts their businesses and maintains their books and record in the local currency, Malaysian Ringgit (“MYR” or “RM”), as its functional currency. In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive gain or loss within the unaudited condensed consolidated statements of changes in stockholders’ deficiency. Cash flows are also translated at average translation rates for the periods, therefore, amounts reported on the unaudited condensed consolidated statements of cash flows will not necessarily agree with changes in the corresponding balances on the unaudited condensed consolidated balance sheets.
8
Translation
of foreign currencies into US$
| As of | ||||||||
| March 31, 2026 | June 30, 2025 | |||||||
| Period-average MYR: US$1 exchange rate | ||||||||
| For the nine months ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Period-average MYR: US$1 exchange rate | ||||||||
Cash and cash equivalents
Cash is carried at cost and represents cash on hand, time deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less. Cash equivalents consist of funds received from customers, which funds were held at the third-party platform’s fund account, and which are unrestricted and immediately available for withdrawal and use.
Crypto assets receivable
The Company enters into crypto asset yield arrangements with third-party platforms whereby stablecoins, USDT are transferred to the platform for a fixed contractual term in exchange for yield payments. During the contractual term, the principal balance is restricted from withdrawal, and the Company maintains a contractual right to receive the same quantity of USDT upon maturity. The Company accounts for the locked principal balance as a crypto assets receivable. The crypto assets receivable is initially recognized at cost, representing the fair value of the digital assets transferred to the platform on the transaction date, and is subsequently measured at fair value at each reporting date in accordance with ASC 350-60, Accounting for and Disclosure of Crypto Assets, with changes in fair value recognized in earnings. The Company also evaluates the crypto assets receivable for expected credit losses by considering the counterparty’s financial condition, historical experience, and other relevant factors. As of March 31, 2026, no allowance for credit losses was recognized. The changes in fair value recognized for the three and nine months ended March 31, 2026 were immaterial.
Crypto Assets
Crypto assets primarily consist of USDT earned from crypto asset yield arrangements that are freely withdrawable, tradable, or available for use by the Company. Digital assets received as interest income are initially recognized at fair value on the date earned and are subsequently measured at fair value at each reporting date in accordance with ASC 350-60, with changes in fair value recognized in earnings. he changes in fair value recognized for the three and nine months ended March 31, 2026 were immaterial.
Accounts receivable, net
Accounts
receivable are recorded at the invoiced amount less an allowance for any uncollectible accounts and do not bear interest. The Company
provides various payment terms from cash due on delivery to 90 days based on customer’s credibility. Accounts receivable include
money due from sales of software development, and sales of health care products on its ZCITY platform. The carrying value of accounts
receivable is reduced by an allowance for credit losses that reflects the Company’s best estimate of the amounts that will not
be collected. An allowance for credit losses is recorded in the period when a loss is probable based on an assessment of specific evidence
indicating collection is unlikely, historical bad debt rates, accounts aging, financial conditions of the customer and industry trends.
Management also periodically evaluates individual customer’s financial condition, credit history, and the current economic conditions
to make adjustments in the allowance for credit losses when it is considered necessary. Account balances are charged off against the
allowance for credit losses after all means of collection have been exhausted and the potential for recovery is considered remote. The
Company’s management continues to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As
of March 31, 2026 and June 30, 2025, the Company recorded $
9
Inventories
Inventories are stated at the lower cost or net realizable value, cost being determined on a first in first out method. Costs include gift card or “E-voucher” pin code which are purchased from the Company’s suppliers as merchandized goods or store credit. Costs also included health care products, foods and beverage products which are purchased from the Company’s suppliers as merchandized goods. Management compares the cost of inventories with the net realizable value and if applicable, an allowance is made for writing down the inventory to its net realizable value, if lower than cost. On an ongoing basis, inventories are reviewed for potential write-down for estimated obsolescence or unmarketable inventories which equals the difference between the costs of inventories and the estimated net realizable value based upon forecasts for future demand and market conditions. When inventories are written-down to the lower of cost or net realizable value, it is not marked up subsequently based on changes in underlying facts and circumstances. For the three and nine months ended March 31,2026 and 2025, write-downs for estimated obsolescence or unmarketable inventories were recorded.
Other receivables and other current assets, net
Other receivables and other current assets consist of refundable collaboration deposit related to the partnership agreement with Credilab Sdn. Bhd. In addition, other receivables and other current assets also include prepayment made by the Company to third parties for software development, consulting service, cyber security service, director& officer liability insurance (“D&O Insurance), refundable advance to third party service provider, deposit for investment and other deposits.
Starting
from July 1, 2023, the Company adopted ASC Topic 326 on its other receivables using the modified retrospective approach. The new credit
loss guidance replaces the old model for measuring the allowance for credit losses with a model that is based on the expected losses
rather than incurred losses. Under the new accounting guidance, the Company measures credit losses on its other receivables using the
current expected credit loss model under ASC 326. As of March 31,2026 and June 30, 2025, the Company provided allowance for credit loss
of $
Prepayment
Prepayments and deposits are mainly cash deposited or advanced to suppliers for future inventory purchases. This amount is refundable and bears no interest. For any prepayments determined by management that such advances will not be in receipts of inventories, services, or refundable, the Company will recognize an allowance account to reserve such balances. Management reviews its prepayments on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. Delinquent account balances are written-off against allowance for doubtful accounts after management has determined that the likelihood of collection is not probable. The Company’s management continues to evaluate the reasonableness of the valuation allowance policy and update it if necessary. As of March 31,2026 and June 30, 2025, the Company did not record allowance for doubtful account against prepayment.
10
Property and equipment, net
Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets with no residual value. The estimated useful lives are as follows:
| Expected useful lives | ||
| Computer and office equipment | ||
| Furniture and fixtures | ||
| Leasehold improvement |
The cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts and any gain or loss is included in the unaudited condensed consolidated statements of operations and comprehensive loss. Expenditures for maintenance and repairs are charged to earnings as incurred, while additions, renewals and betterments, which are expected to extend the useful life of assets, are capitalized. The Company also re-evaluates the periods of depreciation to determine whether subsequent events and circumstances warrant revised estimates of useful lives.
Intangible assets, net
The Company’s
acquired intangible assets with definite useful lives only consist of internal used software. The Company amortizes its intangible assets
with definite useful lives over their estimated useful lives and reviews these assets for impairment. The Company typically amortizes
its internal use software with definite useful lives on a straight-line basis over the shorter of the contractual terms or the estimated
economic lives, which is determined to be approximately
Impairment for long-lived assets
Long-lived
assets, including property and equipment, and intangible assets with finite lives are reviewed for impairment whenever events or changes
in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that
the carrying value of an asset may not be recoverable. The Company assesses the recoverability of the assets based on the undiscounted
future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows
expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying
value of the asset. If an impairment is identified, the Company would reduce the carrying amount of the asset to its estimated fair value
based on a discounted cash flows approach or, when available and appropriate, to comparable market values. As of March 31,2026 and June
30, 2025, $
Investment in marketable securities
Investments in marketable securities, net, consist of investments in listed shares, which are listed on Nasdaq. Marketable securities are accounted for under ASC 321 and reported at their readily determinable fair values as quoted by market exchanges with changes in fair value recorded in other (expense) income in the unaudited condensed consolidated statements of operations and comprehensive loss. All changes in a marketable security’s fair value are reported in earnings as they occur, as such, the sale of a marketable security does not necessarily give rise to a significant gain or loss. Unrealized gains/(losses) due to fluctuations in fair value are recorded in the unaudited condensed consolidated statements of operations and comprehensive loss. Declines in fair value below cost deemed to be other-than-temporary are recognized as impairments in the unaudited condensed consolidated statements of comprehensive loss.
11
Derivative liabilities
A contract is designated as an asset or a liability and is carried at fair value on the Company’s balance sheet, with any changes in fair value recorded in the Company’s results of operations. The Company then determines which options, warrants and embedded features require liability accounting and records the fair value as a derivative liability. The changes in the values of these instruments are shown in the unaudited condensed consolidated statements of operations and comprehensive loss as “change in fair value of derivative liabilities”.
Warrants
The Company accounts for warrants as either equity or liability instruments in accordance with ASC 480, Distinguishing Liabilities from Equity, and ASC 815, Derivatives and Hedging, based on the specific terms and conditions of each warrant. Warrants that meet all criteria for equity classification are recorded in equity at issuance with no subsequent remeasurement. Warrants that do not meet the equity classification requirements are classified as liabilities and measured at fair value, with changes in fair value recognized in earnings. The classification is reassessed at each reporting period.
Revenue recognition
The Company adopted Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (ASC Topic 606) for all periods presented. The core principle underlying the revenue recognition of this ASU allows the Company to recognize - revenue that represents the transfer of goods and services to customers in an amount that reflects the consideration to which the Company expects to be entitled in such exchange. This will require the Company to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time, based on when control of goods and services transfers to a customer.
To achieve that core principle, the Company applies five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation.
The Company accounts for a contract with a customer when the contract is committed in writing, the rights of the parties, including payment terms, are identified, the contract has commercial substance and consideration is probable of substantially collection.
Revenue recognition policies for each type of revenue stream are as follows:
Product revenue
| - | Performance obligations satisfied at a point in time |
The Company
primarily sells discounted gift cards (or E-vouchers) from retailers, health care products and computer products through individual order
directly through the Company’s online marketplace platform and its mobile application (“ZCITY”). When the Company is
acting as a principal in the transaction, the Company accounts for the revenue generated from its sales of E-vouchers, health care products,
and computer products on a gross basis as the Company is responsible for fulfilling the promise to provide the specified goods, which
the Company has control of the goods and has the ability to direct the use of goods to obtain substantially all the benefits. In making
this determination, the Company assesses whether it is primarily obligated in these transactions, is subject to inventory risk, has latitude
in establishing prices, or has met several but not all of these indicators in accordance with ASC 606-10-55-36 through 40. The Company
determined that it is primarily responsible for fulfilling the promise to provide the specified good as the Company directly purchases
and pays for in full the applicable E-voucher, health care products and computer products from the vendors prior to posting such products
for sale on its online marketplace platform and prior to taking any orders for sales of such products. Meanwhile, the Company maintained
an average daily inventory of $
12
In certain instances, the Company is acting as an agent in the transaction and is engaging in drop shipping arrangements for health care, where the products were shipped directly from the vendors to the customers. In these drop shipping transactions, the Company was not primarily responsible for fulfilling the promise to deliver the products to the customers, and as a result, did not exercise control over the goods or assume any inventory risks. Therefore, the Company determined that revenue from sales of products under the drop shipping arrangements were recognized on a net basis.
The Company
recognizes the sales of E-vouchers, health care products, and computer products revenue when the control of the specified goods is transferred
to its customer. No refund or return policy is provided to the customer. Payment is received before the goods are delivered to customers,
as such no financing component has been recognized as the payment terms are for reasons other than financing. The products are sold without
any warranty provided. For the three and nine months ended March 31, 2026, approximately $
Loyalty program
| - | Performance obligations satisfied at a point in time |
The Company’s ZCITY reward loyalty program allows members to earn points on purchases that can be redeemed for rewards that include discounts on future purchases. When members purchase the Company’s product or make purchase with the Company’s participated vendor through ZCITY, the Company allocate the transaction price between the product and service, and the reward points earned based on the relative stand-alone selling prices and expected point redemption. The portion allocated to the reward points is initially recorded as contract liability and subsequently recognized as revenue upon redemption or expiration.
The two primary estimates utilized to record the contract liabilities for reward points earned by members are the estimated retail price per point and estimated breakage. The estimated retail price per point is based on the actual historical retail prices of product purchased or service obtained through the redemption of reward points. The Company estimate breakage of reward points based on historical redemption rates. The Company continually evaluates its methodology and assumptions based on developments in retail price per point redeemed, redemption patterns and other factors. Changes in the retail price per point and redemption rates have the effect of either increasing or decreasing the contract liabilities through current period revenue by an amount estimated to represent the retail value of all points previously earned but not yet redeemed by loyalty program members as of the end of the reporting period.
Transactions revenue
| - | Performance obligations satisfied at a point in time |
The transactions revenues primarily consist of fees charged to merchants for participating in ZCITY upon successful sales transaction and payment service taken place between the merchants and their customers online.
13
The Company earns transaction revenue from merchants when transactions are completed on certain retail marketplaces. Such revenue is generally determined as a percentage based on the value of merchandise or services being sold by the merchants. In connection with the transaction revenue, the Company offers to share the profit of the transaction (“agent commission”) to the agents who has referred merchants to participating in Company’s online marketplace platform and in ZCITY. Transaction revenue is recognized, net of agent commission, in the unaudited condensed consolidated statements of operations at the time when the underlying transaction is completed.
Member subscription revenue
| - | Performance obligations satisfied over time |
In order to attract more customer to engage with the Company’s online marketplace and in ZCITY, the Company provides membership subscription to the customers to join the Zmember program, a membership program that provides member with benefits which included exclusive saving, bonus, and referral rewards. Member subscription revenue primarily consists of fees charge to customers who sign up for Zmember. As the Company provides customers with 6 months member subscription service in general, member subscription revenue is recognized in the unaudited condensed consolidated statement of operation over time across the subscription period.
Customized software development service revenue
| - | Performance obligations satisfied over time |
The Company generates revenue from customized software development services typically include the design, development, and implementation of tailored digital systems and integrated software solutions. The customized software development service is generally recognized over time as the Company satisfies its performance obligations, based on its efforts or inputs, due to the continuous transfer of control to the customer and the enforceable right to payment for performance completed to date.
Customized software development service revenue is recognized using an input measure (i.e., costs incurred to date relative to total estimated costs at completion) to measure progress. The Company generally uses the cost-to-cost measure of progress method because it best depicts the transfer of control to the customer as the Company incurs costs on its contracts. Under this method, the extent of progress toward completion is measured based on the ratio of total costs incurred to date to the total estimated costs at completion of the performance obligation. Revenues, including estimated fees or profits, are recognized proportionally as costs are incurred.
Any expected losses on customized software development service contracts in progress are recognized in full in the period the losses are identified. Contract costs include all direct labor costs, subcontracted developments resources cost, and those indirect costs related to contract performance. Contract modifications that extend or revise contract terms generally result in recognizing the impact of the revised terms prospectively over the remaining life of the modified contract (i.e., effectively like a new contract).
14
Disaggregated information of revenues by products/services are as follows:
| For the three months ended |
For the nine months ended |
|||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| Gift card or “E-voucher” revenue (1) | $ | $ | $ | $ | ||||||||||||
| Health care products, computer products, and food and beverage products revenue (1) | ||||||||||||||||
| Loyalty program revenue (1) | ||||||||||||||||
| Transaction revenue (1) | ||||||||||||||||
| Member subscription revenue (2) | ||||||||||||||||
| Total revenue from ZCITY platform | ||||||||||||||||
| Revenue from Customized software development (2) | ||||||||||||||||
| Total revenues | $ | $ | $ | $ | ||||||||||||
| (1) |
| (2) |
Cost of revenue
Cost of revenue sold mainly consists of the purchases of gift cards or “E-voucher” pin codes, and health care products, which are directly attributable to the sales of products on the Company’s online marketplace platform. In addition, cost of revenue sold also includes labor and subcontracted development resource costs related to customized software development services.
Advertising costs
Advertising
costs amounted to $
Advertising
costs amounted to $
Research and development
Research and development expenses include salaries and other compensation-related expenses to the Company’s research and product development personnel, and related expenses for the Company’s research and product development team.
Research and development expenses include salaries and other compensation-related
expenses to the Company’s research and product development personnel, and related expenses for the Company’s research and
product development team. Research and development expenses amounted to $
Defined contribution plan
The full-time employees of the Company are entitled to the government mandated defined contribution plan. The Company is required to accrue and pay for these benefits based on certain percentages of the employees’ respective salaries, subject to certain ceilings, in accordance with the relevant government regulations, and make cash contributions to the government mandated defined contribution plan.
Total expenses
for the plans were $
15
The related contribution plans include:
| ● | Social Security Organization (“SOSCO”) – |
| ● | Employees Provident Fund (“EPF”) – |
| ● | Employment Insurance System (“EIS”) – |
Income taxes
The Company accounts for income taxes in accordance with U.S. GAAP for income taxes. The charge for taxation is based on the results for the fiscal year as adjusted for items which are non-assessable or disallowed. It is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.
Deferred taxes are accounted for using the asset and liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the unaudited condensed consolidated financial statements and the corresponding tax basis used in the computation of assessable tax profit. In principle, deferred tax liabilities are recognized for all taxable temporary differences. Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which deductible temporary differences can be utilized. Deferred tax is calculated using tax rates that are expected to apply to the period when the asset is realized, or the liability is settled. Deferred tax is charged or credited in the income statement, except when it is related to items credited or charged directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities.
An uncertain
tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in
a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is
greater than
The Company is incorporated in the State of Delaware and is required to pay franchise taxes to the State of Delaware on an annual basis.
The Company conducts much of its business activities in Malaysia and is subject to tax in its jurisdiction. As a result of its business activities, the Company will file separate tax returns that are subject to examination by the foreign tax authorities.
Stock-based compensation
The Company accounts for stock-based compensation in accordance with ASC 718, Compensation—Stock Compensation. Stock-based awards are measured at grant-date fair value and recognized over the requisite service period or as goods or services are received.
The Company has elected to account for forfeitures as they occur. Accordingly, previously recognized compensation expense is reversed in the period an award is forfeited.
Certain awards represent predetermined dollar amounts to be settled in a variable number of shares and are therefore classified as liability awards. Liability-classified awards are remeasured at fair value at each reporting date until settlement, with changes in fair value recognized in compensation expense. Upon settlement, the liability is reclassified to common stock and additional paid-in capital.
Non-employee awards are accounted for under ASC 718, as amended by ASU 2018-07, and are recognized over the contractual service period. If equity instruments are issued in advance of services and are not subject to forfeiture, a prepaid asset is recorded and amortized over the service period.
16
Comprehensive loss
Comprehensive loss consists of two components, net loss and other comprehensive loss. Net loss refers to revenue, expenses, gains and losses that under GAAP are recorded as an element of stockholders’ deficiency. Other comprehensive loss is excluded from net loss. Other comprehensive loss consists of a foreign currency translation adjustment resulting from the Company not using the U.S. dollar as its functional currencies.
Earnings (loss) per share
The Company
computes earnings (loss) per share (“EPS”) in accordance with ASC 260, “Earnings per Share”. ASC 260 requires
companies to present basic and diluted EPS. Basic EPS is measured as net loss divided by the weighted average common stock outstanding
for the period. Diluted EPS presents the dilutive effect on a per share basis of the potential ordinary shares (e.g., convertible securities,
options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential
common stock that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from
the calculation of diluted EPS. For the nine months ended March 31,2026 and 2025,
Fair value measurements
Fair value is defined as the price that would be received for an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date. Valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. When determining the fair value measurements for assets and liabilities, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability. The following summarizes the three levels of inputs required to measure fair value, of which the first two are considered observable and the third is considered unobservable:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The fair value for certain assets and liabilities such as cash and cash equivalents, accounts receivable, inventories, other receivables and other current assets, prepayments, accounts payable, customers deposits, contract liabilities, other payables and accrued liabilities have been determined to approximate carrying amounts due to the short maturities of these instruments. The Company believes that its related party loan and insurance loan, approximate fair value based on current yields for debt instruments with similar terms. The fair value of crypto assets receivable and crypto assets is based on market price in an active market (Level 1) at the end of each reporting period. The Company’s warrants issued to Alumni Capital under Share Purchase Agreement (see Note 13) is not traded in an active securities market (level 3); therefore, the Company estimates the fair value to those warrants using the Black-Scholes valuation model on grant date and at the end of each reporting period.
17
The following table presents information about the Company’s assets and liabilities that were measured at fair value on a recurring basis as of March 31, 2026 and June 30, 2025:
| March 31, 2026 (Unaudited) |
Quoted Prices in Active Market (Level 1) |
Significant Other Observable Input (Level 2) |
Significant Other Unobservable Input (Level 3) |
|||||||||||||
| Assets: | ||||||||||||||||
| Crypto assets receivable | $ | $ | $ | $ | ||||||||||||
| Crypto assets | $ | $ | $ | $ | ||||||||||||
| Liabilities: | ||||||||||||||||
| Derivative liabilities (Warrant issued under Share Purchase Agreement) | $ | $ | $ | $ | ||||||||||||
| June 30, 2025 | Quoted Prices in Active Market (Level 1) | Significant Other Observable Input (Level 2) | Significant Other Unobservable Input (Level 3) | |||||||||||||
| Liabilities: | ||||||||||||||||
| Derivative liabilities (Warrant issued under Share Purchase Agreement) | $ | $ | $ | $ | ||||||||||||
The following is a reconciliation of the beginning and ending balance of the assets and liabilities measured at fair value on a recurring basis for the nine months ended March 31,2026 and for the year ended June 30, 2025:
| Warrant issued under Share Purchase Agreement | ||||
| Balance as of June 30, 2024 | $ | |||
| Derivative liabilities recognized at grant date | ||||
| Change in fair value of derivative liabilities | ( | ) | ||
| Exercised of warrants | ( | ) | ||
| Balance as of June 30, 2025 | ||||
| Derivative liabilities recognized at grant date | ||||
| Change in fair value of derivative liabilities | ( | ) | ||
| Exercised of warrants | ( | ) | ||
| Balance as of March 31, 2026 (Unaudited) | $ | |||
Related parties
Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also considered to be related if they are subject to common control or common significant influence.
Lease
Effective July 1, 2022, the Company adopted ASU 2016-02, “Leases” (Topic 842), and elected the practical expedients that does not require us to reassess: (1) whether any expired or existing contracts are, or contain, leases, (2) lease classification for any expired or existing leases and (3) initial direct costs for any expired or existing leases. For lease terms of twelve months or fewer, a lessee is permitted to make an accounting policy election not to recognize lease assets and liabilities.
18
If any of the following criteria are met, the Company classifies the lease as a finance lease:
| ● | The lease transfers ownership of the underlying asset to the lessee by the end of the lease term; |
| ● | The lease grants the lessee an option to purchase the underlying asset that the Company is reasonably certain to exercise; |
| ● | The lease term is for |
| ● | The present value of the sum of the lease payments equals or exceeds |
| ● | The underlying asset is of such a specialized nature that it is expected to have no alternative use to the lessor at the end of the lease term. |
Leases that do not meet any of the above criteria are accounted for as operating leases.
The Company combines lease and non-lease components in its contracts under Topic 842, when permissible.
Operating lease right-of-use (“ROU”) asset and lease liability are recognized at the adoption date of July 1, 2022 or the commencement date, whichever is earlier, based on the present value of lease payments over the lease term. Since the implicit rate for the Company’s leases is not readily determinable, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow, on a collateralized basis, an amount equal to the lease payments, in a similar economic environment and over a similar term.
Lease terms used to calculate the present value of lease payments generally do not include any options to extend, renew, or terminate the lease, as the Company does not have reasonable certainty at lease inception that these options will be exercised. The Company generally considers the economic life of its operating lease ROU asset to be comparable to the useful life of similar owned assets. The Company has elected the short-term lease exception, therefore operating lease ROU asset and liability do not include leases with a lease term of twelve months or less. Its leases generally do not provide a residual guarantee.
The operating lease ROU asset also excludes lease incentives. Lease expense is recognized on a straight-line basis over the lease term for operating lease.
The Company reviews the impairment of its ROU asset consistent with the approach applied for its other long-lived assets. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations. The Company has elected to include the carrying amount of operating lease liability in any tested asset group and includes the associated operating lease payments in the undiscounted future pre-tax cash flows. For the nine months ended March 31, 2026 and 2025, the Company did not recognize impairment loss on its operating lease ROU asset.
Recent accounting pronouncements
The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.
19
| - | Recent accounting pronouncements adopted |
In August 2020, the Financial Accounting Standards Board (“FASB”) issued ASU 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 47020) and Derivatives and Hedging- Contracts in Entity’s Own Equity (Subtopic 81540): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which is intended to simplify the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The guidance allows for either full retrospective adoption or modified retrospective adoption. The guidance is effective for the Company in the first quarter of fiscal year 2025 and early adoption is permitted. The Company adopted ASU 2020-06 on July 1, 2025.
In December 2023, the FASB issued ASU 2023-09, which is an update to Topic 740, Income Taxes. The amendments in this update enhances the transparency and decision usefulness of income tax disclosures. ASU 2023-09 will be effective for fiscal years beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments in this Update should be applied on a prospective basis. Retrospective application is permitted. The Company adopted ASU 2020-09 on July 1, 2025.
| - | Recent accounting pronouncements not yet adopted |
On November 4, 2024, the FASB issued ASU No. 2024-03, Expense Disaggregation Disclosures (“ASU 2024-03”). ASU 2024-03 amends ASC 220, Comprehensive Income to expand income statement expense disclosures and require disclosure in the notes to the financial statements of specified information about certain costs and expenses. ASU 2024-03 is required to be adopted for fiscal years commencing after December 15, 2026, with early adoption permitted. The Company is currently evaluating the impact of adopting the standard on the Company’s unaudited condensed consolidated financial statements.
In January 2025, the FASB issued ASU 2025-01 to clarify the effective date guidance in ASU 2024-03 regarding expense disaggregation disclosures. The update confirms that all public business entities, including non-calendar year-end entities, should first adopt the new disclosure requirements in annual reporting periods beginning after December 15, 2026, with interim reporting periods beginning after December 15, 2027. The Company is currently evaluating the impact of adopting the standard on the Company’s unaudited condensed consolidated financial statements.
Except as mentioned above, the Company does not believe other recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s unaudited condensed consolidated balance sheets, statements of operations and comprehensive loss and statements of cash flows.
Note 3 – Accounts receivable, net
| As of March 31, 2026 |
As of June 30, 2025 |
|||||||
| (Unaudited) | ||||||||
| Accounts receivable | $ | $ | ||||||
| Provision for estimated credit losses | ( |
) | ( |
) | ||||
| Total accounts receivable, net | $ | $ | ||||||
20
Movements of provision for accounts receivable’s estimated credit losses are as follows:
| As of March 31, 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Beginning balance | $ | $ | ||||||
| Addition | ||||||||
| Exchange rate effect | ||||||||
| Ending balance | $ | $ | ||||||
Note 4 – Inventories
Inventories consist of the following:
| As of March 31, 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Gift card (or E-voucher) | $ | $ | ||||||
Note 5 – Other receivables and other current assets, net
| As of March 31, 2026 |
As of June 30, 2025 |
|||||||
| (Unaudited) | ||||||||
| Collaboration deposits (i) | $ | $ | ||||||
| Deposits (ii) | ||||||||
| Prepaid tax | ||||||||
| Prepaid expense (iii) | ||||||||
| Prepaid consulting, technical support and maintenance fee (v) | ||||||||
| Disposal consideration receivable (viii) | ||||||||
| Software development deposit (iv) | ||||||||
| Prepaid investment (vii) | ||||||||
| Other receivable (vi) | ||||||||
| Total other receivables and other current assets | ||||||||
| Provision for estimated credit loss | ( |
) | ( |
) | ||||
| Total other receivables and other current assets | $ | $ | ||||||
| Current | $ | $ | ||||||
| Non-current | $ | $ | ||||||
| (i) |
21
| (ii) |
| (iii) |
| (iv) | The balance of software development deposit consists as following:
On July 20, 2023, the Company entered into a software development agreement (the “Agreement”) with
Nexgen Advisory Sdn Bhd (“Nexgen”), an unrelated third party. Pursuant to the Agreement, the Company engaged with Nexgen in
software development related to the creation of an artificial intelligence-powered travel platform. The
Company had made a $
On July 18, 2024, the Company entered into an agreement with Musli Development Sdn Bhd (“Musli”) and V Galactech Sdn. Bhd (“V Galactech”) for the provision of subcontractor services related to developing smart campus management system at the Enforcement Leadership & Management University, Malaysia. Under the terms of these agreements, both Musli and V Galactech were engaged to provide services including infrastructure cabling, wiring, and network design consultancy for a total amount of $
On October 22, 2025, the Company entered into an agreement with Nexe Cloud Limited (the “Nexe”), pursuant to which Nexe agreed to sell and deliver an AI server to the Company for a total purchase price of $
On November 10, 2025, the Company entered into a service agreement (the “Digital Service Agreement”) with Myviko Holding Sdn. Bhd. (“Myyiko”) to provide services related to a digital currency wallet and exchange platform, pursuant to which the Company agreed to pay a total service fee of $ |
22
| (v) | The balance of prepaid technical support and maintenance fee consists as following:
On October 10, 2024, the Company entered into a service partnership agreement (the “Partnership Agreement”) with Octagram Investment Limited (“OCTA”), a Malaysian company, to establish a strategic partnership pursuant to the terms and conditions set forth in this Partnership Agreement. Pursuant to the Partnership Agreement, OCTA shall design, develop and deliver mini-game modules to be integrated into the ZCity App, an E-Commerce platform owned by the Company. In addition, OCTA shall customize the mini-game modules based on the Company’s detailed specification. The Company agreed to pay a total consideration of (USD
On October 29, 2024, the Company entered into a service agreement with
V Gallant Sdn Bhd (“V Gallant”), a Malaysian company, to provide generative AI solutions and AI digital human technology services.
On March 24, 2025, the Company entered into a supplemental agreement with V Gallant to amend the above-mentioned service agreement to
require V Gallant to provide and manage GPU servers, network infrastructure, cloud integration, security measures, AI tools, and user
environments to support AI cloud infrastructure. As of March 31, 2026, the Company recorded $
On October 21, 2025 and October 27, 2025, the Company entered into service agreements with WeShare Management Sdn. Bhd. (“WeShare”) and Astute All Advisory Ltd. (“Astute”), respectively, pursuant to which WeShare and Astute agreed to provide management consultancy, business strategy, and advisory services to the Company. The WeShare agreement has a two-year term beginning October 21, 2025, and the Astute agreement has a 24-month term beginning October 27, 2025. The service fees under each agreement consist of total consideration of $ |
| (vi) | The balance of other receivable mainly consists as following:
On May 24, 2024, the Company disposed of all of its equity interest in Foodlink and its subsidiaries Morgan for a consideration of $ |
23
| (vii) | The balance of prepaid investment consists as following:
On February 11, 2025, TADAA Ventures, entered into a Share Purchase Agreement (“SPA”) with Amystic Commerce Sdn Bhd (“Amystic”), a private company incorporated in Malaysia. Pursuant to the SPA, TADAA Ventures will acquire
As a result, the prepaid investment balance of $
On January 13, 2026, the Company entered into a share sale agreement
(the “Share Sale Agreement”) with a third party (“Seller”) for the proposed acquisition of Tazte Technology Sdn.
Bhd. (“Tazte”). On March 2, 2026, the Company and the Seller entered into a supplemental agreement to amend certain terms
of the Share Sale Agreement, including arrangements for the Company to provide funding support to Tazte prior to the completion of the
acquisition for the operational needs, working capital, and development of the Tazte application. Pursuant to the related loan arrangement,
the funding provided to Tazte bears interest at a rate of |
| (viii) | The balance of disposal consideration receivable consists as following:
On December 22, 2025, the Company entered into a Share Sale Agreement
(“SPA”) with a third party (the “Buyer”) to dispose of its entire equity interest in Tadaa Ventures and its subsidiary
Bowlcrafted. The consideration for the transaction consists of ordinary shares of Reveillon Group Limited (“Share Consideration”)
with an agreed aggregate value of $
|
In connection with the disposal, the Company recognized
a gain of $
| Disposal Date | ||||
| Share Consideration | $ | |||
| Less: Net assets of Tadaa Venture and Bowlcrafted | ||||
| Gain from disposal of Tadaa Venture and Bowlcrafted | $ | |||
Movements of provision for other receivables’ estimated credit loss are as follows:
| As of March 31, 2026 |
As of June 30, 2025 |
|||||||
| (Unaudited) | ||||||||
| Beginning balance | $ | $ | ||||||
| Addition | ||||||||
| Exchange rate effect | ||||||||
| Ending balance | $ | $ | ||||||
Note 6 – Prepayments
| As of March 31, 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Deposits to suppliers | $ | $ | ||||||
24
Note 7 – Property and equipment, net
Property and equipment, net consist of the following:
| As of March 31, 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Computer and office equipment | $ | $ | ||||||
| Furniture and fixtures | ||||||||
| Leasehold improvement | ||||||||
| Subtotal | ||||||||
| Less: accumulated depreciation | ( | ) | ( | ) | ||||
| Total | $ | $ | ||||||
Depreciation
expense for the three and nine months ended March 31, 2026 were amounted to $
Note 8 – Intangible assets, net
Intangible assets, net consisted of the following:
| As of March 31, | As of June 30, | |||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| Internal use software development | $ | $ | ||||||
| Less: accumulated amortization | ( | ) | ( | ) | ||||
| Less: impairment | ( | ) | ( | ) | ||||
| Total intangible assets, net | $ | $ | ||||||
Amortization
expense for the three and nine months ended of March 31, 2026 was amounted to . Amortization expense for the three and nine months
ended of March 31, 2025 was amounted to $
As of March
31, 2026 and June 30, 2025, the Company recognized an impairment loss of $
Note 9 – Investment in marketable securities
On July
19, 2023 (“Commencement Date”), the Company entered into a software developing agreement (“Developing Agreement”)
with VCI Global Limited (“VCI”), an unrelated third party for collaboration and co-operating in the development of an artificial
intelligence powered travel platform, the (“Platform”). Pursuant to the Software Development Agreement, VCI shall remit payment
of cash in $
25
Movements in investment in marketable securities are as follows:
| At fair value | As of March 31, 2026 | As of June 30, 2025 | ||||||
| (Unaudited) | ||||||||
| Beginning balance | $ | $ | ||||||
| Net loss recognized for the year | ( | ) | ||||||
| Disposal | ( | ) | ||||||
| Closing balance | $ | $ | ||||||
For the
three and nine months ended March 31, 2026, the Company did recognized any unrealized gain/loss on marketable equity security. For
the three and nine months ended March 31, 2025, unrealized loss on marketable equity securities were $
Note 10 – Loans and notes
Insurance loan
In February 2024, the Company entered into loan
agreement with First Insurance Funding, to obtain a short-term loan (“Insurance loan 1”) of $
In February 2025, the Company entered into another
loan agreement with First Insurance Funding, to obtain a short-term loan (“Insurance loan 2”) of $
In
February 2026, the Company entered into another loan agreement with First Insurance Funding, to obtain a short-term loan (“Insurance
loan 3”) of $
The funds from Insurance Loan 1,2, and 3were exclusively allocated towards the payment of the Directors and Officers (D&O) insurance as indicated on Note 5.
For the
three and nine months ended March 31,2026, interest expenses pertained to the insurance loans amounted to $
Note 11 – Other payables and accrued liabilities
| As of March 31, 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Accrued professional fees (i) | $ | $ | ||||||
| Accrued payroll | ||||||||
| Accrued interest | ||||||||
| Payables to merchant from ZCITY platform (ii) | ||||||||
| Provision for share-based compensation adjustment (iii) | ||||||||
| Provision for fixed value equity awards (iv) | ||||||||
| Others | ||||||||
| Total other payables and accrued liabilities | $ | $ | ||||||
26
| (i) | Accrued professional fees |
| The balance of accrued professional fees represented amount due to third parties service providers which include mobile application developing, marketing consulting service, IT related professional service, audit fee, tax filing fee, and consulting fee related to capital raising. |
| (ii) | |
| (iii) | |
| (iv) | |
Note 12 – Related party balances and transactions
Related party balances
Other receivable, a related party
| Name of related party | Relationship | Nature | As of March 31, 2026 | As of June 30, 2025 | ||||||||
| (Unaudited) | ||||||||||||
| Ezytronic Sdn Bhd | $ | $ | ||||||||||
Other payables, related parties
| Name of Related Party | Relationship | Nature | As of March 31, 2026 | As of June 30, 2025 | ||||||||
| (Unaudited) | ||||||||||||
| Ezytronic Sdn Bhd | ||||||||||||
Related party loan
On December
7, 2020, the Company obtained right of use of a vehicle through signing a trust of deed with Chan Chong “Sam” Teo, the
Chief Executive Officer and a shareholder of TGL. In return, the Company is obligated to remit monthly installment auto loan payment
related to this vehicle on behalf of the related party mentioned above. The total amount of loan that the Company is entitled to repay
is approximately $
27
The interest expense was $
Related party transactions
Operating expenses from related parties
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||||
| March 31, | March 31, | |||||||||||||||||||
| Name of Related Party | Relationship | Nature | 2026 | 2025 | 2026 | 2025 | ||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
| Ezytronic Sdn Bhd | ||||||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||||||
Note 13 – Stockholders’ deficiency
Common stock
Prior to
October 2021, TGL is authorized to issue
Reverse stock split
On April
7, 2025, the Company effected a
On December
5, 2025, the Company further effected a
All share
and per share amounts presented herein and in the accompanying unaudited condensed consolidated financial statements have been retroactively
adjusted to reflect the cumulative effect of the April 7, 2025
Common stock issued from the Marketing Offering, net of issuance costs
On March 22, 2024, the Company and H.C. Wainwright& Co., LLC, (the “Manager”) entered into a marketing offering agreement (“Marketing Offering Agreement”). Pursuant to the Marketing Offering Agreement, the Company intends to issue and sell through or to the Manager, as sales agent and / or principal from time to time of the Company’s common stock at the Market Offering.
As of March
31, 2026, the Company received an aggregated net proceed of approximately $
28
Common stock issued under Share Purchase Agreement
On October
10, 2024, the Company entered into a Share Purchase Agreement (the “Purchase Agreement”) with Alumni Capital LP
(“Alumni Capital”), a Delaware limited partnership which was subsequently amended by the Modification Agreement on January
21, 2025. Pursuant to the Purchase Agreement, the Company has the right, but not the obligation to cause Alumni Capital to
purchase up to $
In consideration
for Alumni Capital’s execution and performance under the Purchase Agreement, the Company issued to Alumni Capital a purchase warrant
dated October 10, 2024 (the “Purchase Warrant”), with a term of three (3) years, to purchase a number of shares of common
stock equal to ten percent (
As of March
31, 2026, Alumni Capital had purchased approximately $
As of June 30, 2025, Alumni Capital had purchased approximately $
Common stock issued under subscription agreement
On November
27, 2024, the Company entered into a subscription agreement (the “Subscription Agreement 1”) with certain investors (the
“Investors 1”). Pursuant to the Subscription Agreement 1, the Investors agreed to invest an aggregate amount of $
On October
7, 2025, the Company entered into subscription agreements (the “Subscription Agreement 2”) with two investors (“Investors
2”) for the purchase of
Common stock issued under direct offering.
On December
12, 2025, the Company closed a registered direct offering with certain institutional investors for the purchase and sale of
Common stock issued for acquiring intangible assets
| - | Credilab Sdn. Bhd. Bhd (“CLSB”) |
On September 20, 2024, the Company entered into a Partnership Agreement with CLSB. Under the terms of the Agreement, the Company and CLSB will establish a strategic partnership to leverage their respective core competencies, resources, and market expertise to drive mutual benefits and growth.
29
As part
of the Partnership Agreement, the Company agreed to pay $
The Company
has sole discretion to choose whether to make the payment in cash and/or the equivalent value in the Company’s common stock. On
September 20, 2024, the Company issued
| - | Octagram Investment Limited |
On October
10, 2024, the Company entered into a service partnership agreement (the “Partnership Agreement”) with Octagram Investment
Limited (“OCTA”), a Malaysian company, to establish a strategic partnership pursuant to the terms and conditions set forth
in this Partnership Agreement. Pursuant to the Partnership Agreement, OCTA shall design, develop and deliver mini-game modules to be
integrated into the ZCity App, an E-Commerce platform owned by the Company. In addition, OCTA shall customize the mini-game modules based
on the Company’s detailed specification. The company agreed to pay a total consideration of (USD
| - | V Gallant Sdn Bhd |
On October
29, 2024, the Company entered into a certain service agreement (the “Agreement”) with V GALLANT SDN BHD (“V Gallant”),
a private company incorporated in Malaysia. Pursuant to the Agreement, the Company engaged V Gallant for its generative AI solutions
and AI digital human technology services (the “Services”) in accordance with the terms and conditions therein. The Company
agreed to pay V Gallant a total consideration of USD
On March
28, 2025, the Company and VGallant amended the Agreement to clarify the payment structure and to reflect the valuation of shares more
accurately. Under the amended terms, the Company has sole discretion to settle the service fees in cash and/or through the issuance of
shares. The fees are to be paid in two tranches: (i) a down payment of $
| - | Myviko Holding Sdn. Bhd. |
On November
10, 2025, the Company entered into a service agreement (the “Digital Service Agreement”) with Myviko Holding Sdn. Bhd. (“Myyiko”)
to provide services related to a digital currency wallet and exchange platform, pursuant to which the Company agreed to pay a total service
fee of $
| - | Nexe Cloud Limited. |
On October
22, 2025, the Company entered into an agreement with Nexe Cloud Limited (the “Nexe”), pursuant to which Nexe agreed to sell
and deliver an AI server to the Company for a total purchase price of $
30
Warrants
| - | Issuance of Alumni Capital warrants |
In consideration
for Alumni Capital’s execution and performance under the Purchase Agreement, the Company issued to Alumni Capital a purchase warrant
dated October 10, 2024 (the “Purchase Warrant”), with a term of three (
As of March
31, 2026, Alumni Capital had purchased approximately $
The Company
records the fair value of the Purchase Warrants as a derivative liability at inception and recognized the changes in the values of these
instruments in the unaudited condensed consolidated statements of operations and comprehensive loss as “change in fair value of
derivative liabilities”. For the three months ended March 31, 2026 and 2025, the gain from change in fair value of derivative liabilities
amounted to $
The fair
value of the warrants issued to Alumni Capital which was determined on grant dates by using the Black Scholes model using the following
assumptions: (1) expected volatility of
As of June
30, 2025, The fair value of the warrants issued to Alumni Capital was determined by using the Black Scholes model using the following
assumptions: (1) expected volatility of
31
The fair
value of the warrants issued to Alumni Capital which was determined on March 31, 2026 by using the Black Scholes model using the following
assumptions: (1) expected volatility of
Warrants outstanding as of March 31, 2026 are as follows:
| Shares | Weighted Average Exercise Price* | Weighted Average Remaining Contractual Term (Years) | ||||||||||
| Outstanding at June 30, 2024 | $ | |||||||||||
| Granted | ||||||||||||
| Adjustment* | ( | ) | ||||||||||
| Exercised | ( | ) | - | |||||||||
| Outstanding at June 30, 2025 | ||||||||||||
| Granted | ||||||||||||
| Adjustment* | ( | ) | ||||||||||
| Exercised | ( | ) | ||||||||||
| Outstanding at March 31, 2026 (Unaudited) | $ | |||||||||||
| * |
Exercised of Alumni Capital warrants
On June
5, 2025, Alumni Capital exercised the Alumni Capital warrants to purchase
On June
5, 2025, Alumni Capital exercised the Alumni Capital warrants on “cashless” basis while the Company’s had issued
On December
8, 2025, Alumni Capital exercised the Alumni Capital warrants to purchase
On December
11, 2025, Alumni Capital exercised the Alumni Capital warrants on “cashless” basis while the Company’s had issued
Upon exercise
of above-mentioned warrants, the Company reduced the fair value of Alumni Capital warrants and increased the additional paid in capital
by $
Stock-based compensation
| - | Restricted stock |
In October 2025, the Company adopted its 2025 Equity Incentive Plan (“EIP”) to attract, retain, and motivate key employees, officers, directors, and consultants by providing equity-based incentives aligned with the interests of the Company’s stockholders.
32
As of March 31, 2026, the Company had executed various executive employment agreements (the “Employment Agreements”) with certain individuals, pursuant to which such individuals were appointed as the Company’s executive officers. Under the terms of the Employment Agreements, each executive officer is entitled to receive a predetermined monetary value of the Company’s common stock as annual compensation for a period of 12 or 24 months, with stock compensation for subsequent years contingent upon performance.
The 2025 EIP provides for the grant of restricted stock awards (“Restricted Stock Awards”) to certain officers and key employees. Restricted Stock Awards generally vest either immediately or over 12 to 24 months service period, on a straight-line basis. As of March 31, 2026, 36,279 shares of the Company’s common stock issued pursuant to Restricted Stock Awards are legally issued and outstanding on the grant date but are subject to service-based vesting conditions. For certain awards, shares vest ratably over 12 months and only the unvested portion is subject to forfeiture upon termination. For other awards, all shares remain subject to forfeiture until completion of a 24-month service requirement.
The grant-date fair value of Restricted Stock Awards is determined based on the closing market price of the Company’s common stock on the date of grant.
The Company’s Restricted Stock Award activity for the nine months ended March 31, 2026 was as follows:
| Shares | Weighted Average Grant Date Fair Value per Share | |||||||
| Outstanding as of June 30, 2025 | $ | |||||||
| Granted | ||||||||
| Vested | ( | ) | ||||||
| Forfeited | ||||||||
| Outstanding as of March 31, 2026 (Unaudited) | $ | |||||||
| - | Fixed Value Equity Awards |
The Company
issues fixed value equity awards to certain employees as a part of their compensation package. These awards are accounted for as liability
classified awards under ASC 718 — Stock Compensation. Fixed value equity awards granted have service-based conditions only and
vest monthly over the service period. These awards represent a fixed dollar amount settled in a variable number of shares determined
at each vesting period. For the nine months ended March 31, 2026,
On August
1, 2025, the Company entered into a consultant service agreement (“Consultant Service Agreement”)_ with a third party (“Consultant”)
to provide strategic advisory services. As amended on November 1, 2025, the Consultant is entitled to monthly compensation of $
The Company evaluated the fixed value equity awards arrangement under ASC 718 and determined that the award represents a liability-classified share-based payment because it is a fixed monetary obligation to be settled in a variable number of shares. In accordance with ASC 718-10-35-1, liability-classified awards are remeasured at fair value at each reporting date. However, because the obligation is fixed in monetary terms, the fair value of the liability equals the amount of compensation earned for services rendered to date.
For the
three and nine months ended March 31, 2026, the Company recognized $
33
For the
three and nine months ended March 31, 2025, the Company recognized $
Common stock issued for prepaid consulting fee
On October
21, 2025 and October 27, 2025, the Company entered into service agreements with WeShare Management Sdn. Bhd. (“WeShare”)
and Astute All Advisory Ltd. (“Astute”), respectively, pursuant to which WeShare and Astute agreed to provide management
consultancy, business strategy, and advisory services to the Company. The WeShare agreement has a two-year term beginning October 21,
2025, and the Astute agreement has a 24-month term beginning October 27, 2025. The service fees under each agreement consist of total
consideration of $
Note 14 – Income taxes
The United States and foreign components of (loss) income before income taxes were comprised of the following:
For the three months ended | For the nine months ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| Tax jurisdictions from: | ||||||||||||||||
| - Local – United States | $ | ( | ) | $ | $ | ( | ) | $ | ||||||||
| - Foreign – Malaysia | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| (Loss) income before income tax | $ | ( | ) | $ | $ | ( | ) | $ | ||||||||
The provision for income taxes consisted of the following:
| For the three months ended | For the nine months ended | |||||||||||||||
| March 31, | March 31, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| Tax jurisdictions from: | ||||||||||||||||
| - Local – United States | $ | $ | $ | $ | ||||||||||||
| - Foreign – Malaysia | ||||||||||||||||
| Provision for income tax | $ | $ | $ | $ | ||||||||||||
United States of America
TGL was incorporated in the State of Delaware
and is subject to the tax laws of the United States of America. As of March 31, 2026, the operations in the United States of America incurred
$
TGL also
subject to controlled foreign corporations Subpart F income (“Subpart F”) tax, which is a tax primarily on passive income
from controlled foreign corporations with a tax rate of
34
For the three and nine months ended March 31, 2026 and 2025, the Company’s foreign subsidiaries did not generate any income that is subject to Subpart F tax and GILTI tax.
Malaysia
TADAA Technologies
and TADAA Ventures are governed by the income tax laws of Malaysia and the income tax provision in respect of operations in Malaysia
is calculated at the applicable tax rates on the taxable income for the periods based on existing legislation, interpretations and practices
in respect thereof. Under the Income Tax Act of Malaysia, enterprises that incorporated in Malaysia are usually subject to a unified
The following table sets forth the significant components of the aggregate deferred tax assets of the Company as of:
As of 2026 | As of June 30, 2025 | |||||||
| (Unaudited) | ||||||||
| Deferred tax assets: | ||||||||
| Net operating loss carry forwards in U.S. | $ | $ | ||||||
| Net operating loss carry forwards in Malaysia | ||||||||
| Allowance for credit losses | ||||||||
| Gain from disposal of subsidiaries | ( | ) | ||||||
| Long-live assets impairment | ||||||||
| Change in fair value of derivative liabilities | ( | ) | ( | ) | ||||
| Less: valuation allowance* | ( | ) | ( | ) | ||||
| Deferred tax assets | $ | $ | ||||||
| * |
Uncertain tax positions
The Company evaluates each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measure the unrecognized benefits associated with the tax positions. As of March 31, 2026 and June 30, 2025, the Company did not have any significant unrecognized uncertain tax positions. The Company did not incur interest and penalties tax for the nine months ended March 31, 2026 and 2025
Note 15 – Concentrations of risks
| (a) | Major customers |
For the three and nine months ended March 31, 2026, no customer accounted for 10.0% or more of the Company’s total revenues.
For the
three months ended March 31, 2025, one customer accounted for approximately
For the
nine months ended March 31, 2025, two customers accounted for approximately
35
As of March
31, 2026, two customers accounted for approximately
| (b) | Major vendors |
For the
three months ended March 31, 2026, one vendors accounted for approximately
For the
nine months ended March 31, 2026, one vendor accounted for approximately
For the
three months ended March 31, 2025, two vendors accounted for approximately
For the
nine months ended March 31, 2025, three vendors accounted for approximately
As of March
31, 2026, three vendor accounted for approximately
| (c) | Credit risk |
Financial
instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash. As of March
31, 2026 and June 30, 2025, $
Financial instruments that are potentially subject to credit risk consist principally of accounts receivable and other receivables. The Company believes the concentration of credit risk in its accounts receivable and other receivables is substantially mitigated by its ongoing credit evaluation process and relatively short collection terms. The Company does not generally require collateral from customers. The Company evaluates the need for an provision for estimated credit losses based upon factors surrounding the credit risk of specific customers, historical trends and other information.
| (d) | Exchange rate risk |
The Company cannot guarantee that the current exchange rate will remain steady; therefore, there is a possibility that the Company could post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower profit depending on exchange rate of RM converted to US$ on that date. The exchange rate could fluctuate depending on changes in political and economic environments without notice.
Note 16 – Leases
As of March 31, 2026 and June 30, 2025, the Company has engaged in multiple offices leases which were classified as operating leases. The Company occupies various offices under operating lease agreements with a term shorter than twelve months which it elected not to recognize lease assets and lease liabilities under ASC 842. Instead, the Company recognized the lease payments in profit or loss on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.
The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The Company recognized lease expense on a straight-line basis over the lease term for operating lease.
36
Operating
lease expense for the three and nine months ended March 31, 2026 were $
Operating
lease expense for the three and nine months ended March 31, 2025 were $
Note 17 – Segment information
The accounting policies applied to each segment are consistent with those described in the summary of significant accounting policies. The CODM evaluates the performance of reportable segments and allocates resources primarily based on segment profit (loss). Segment profit (loss) represents segment revenue less directly attributable and allocated cost of revenue and operating expenses. Segment profit (loss) is the sole measure used by the CODM and is determined in a manner consistent with the measurement principles used in preparing the consolidated financial statements in accordance with ASC 280-10-50-28A. The CODM does not evaluate the performance of segments using asset information. As such, the Company does not allocate assets to its reportable segments. Intersegment sales and transfers are accounted for as if the transactions were made with third parties, using current market prices.
The Company’s reportable segments represent strategic business units that offer different products and services and are managed separately due to their distinct operational and marketing requirements.
The following tables summarize the Company’s segment information for the three months ended March 31, 2026 and 2025 and for the nine months ended March 31, 2026 and 2025.
For the Three Months Ended (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Revenue from external customers | $ | $ | $ | |||||||||
| Less: | ||||||||||||
| Cost of revenue | ||||||||||||
| Advertising | ||||||||||||
| Payment transaction fee | ||||||||||||
| Other marketing expense | ||||||||||||
| Salaries | ||||||||||||
| Gain from disposal of subsidiaries | ( | ) | ( | ) | ||||||||
| Provision for credit loss | ||||||||||||
| Depreciation and amortization | ||||||||||||
| Office expense | ||||||||||||
| Research and development | ||||||||||||
| Interest expense | ||||||||||||
| Segment loss | ( | ) | ( | ) | ||||||||
| Reconciliation of profit or loss | ||||||||||||
| Less: Unallocated amounts | ||||||||||||
| Professional fees | ||||||||||||
| D&O insurance | ||||||||||||
| Stock based compensation | ||||||||||||
| Other corporate expenses | ||||||||||||
| Gain from change in fair value of derivative liabilities | ( | ) | ||||||||||
| Net loss before income taxes | $ | ( | ) | |||||||||
37
For
the Three Months Ended (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Revenue from external customers | $ | $ | $ | |||||||||
| Less: | ||||||||||||
| Cost of revenue | ||||||||||||
| Segment gross profit | $ | $ | ||||||||||
| Less: | ||||||||||||
| Advertising | ||||||||||||
| Payment transaction fee | ||||||||||||
| Other marketing expense | ||||||||||||
| Salaries | ||||||||||||
| Depreciation and amortization | ||||||||||||
| Office expense | ||||||||||||
| Research and development | ||||||||||||
| Unrealized holding loss on marketable securities | ||||||||||||
| Interest expense | ||||||||||||
| Segment (loss) income | ( | ) | ( | ) | ||||||||
| Reconciliation of profit or loss | ||||||||||||
| Less: Unallocated amounts | ||||||||||||
| Professional fees | ||||||||||||
| D&O insurance | ||||||||||||
| Stock based compensation | ||||||||||||
| Other corporate expenses | ||||||||||||
| Change in fair value of derivative liabilities | ( | ) | ||||||||||
| Net income before income taxes | $ | |||||||||||
38
For the Nine Months Ended (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Revenue from external customers | $ | $ | $ | |||||||||
| Less: | ||||||||||||
| Cost of revenue | ||||||||||||
| Advertising | ||||||||||||
| Payment transaction fee | ||||||||||||
| Other marketing expense | ||||||||||||
| Long-live assets impairment | ||||||||||||
| Gain from disposal of subsidiaries | ( | ) | ( | ) | ||||||||
| Provision for credit loss | ||||||||||||
| Salaries | ||||||||||||
| Depreciation and amortization | ||||||||||||
| Office expense | ||||||||||||
| Research and development | ||||||||||||
| Interest expense | ||||||||||||
| Segment loss | ( | ) | ( | ) | ( | ) | ||||||
| Reconciliation of profit or loss | ||||||||||||
| Less: Unallocated amounts | ||||||||||||
| Professional fees | ||||||||||||
| D&O insurance | ||||||||||||
| Stock based compensation | ||||||||||||
| Other corporate expenses | ||||||||||||
| Gain from change in fair value of derivative liabilities | ( | ) | ||||||||||
| Net loss before income taxes | $ | ( | ) | |||||||||
39
For
the Nine Months Ended (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Revenue from external customers | $ | $ | $ | |||||||||
| Less: | ||||||||||||
| Cost of revenue | ||||||||||||
| Segment gross profit | $ | $ | ||||||||||
| Less: | ||||||||||||
| Advertising | ||||||||||||
| Payment transaction fee | ||||||||||||
| Other marketing expense | ||||||||||||
| Salaries | ||||||||||||
| Depreciation and amortization | ||||||||||||
| Office expense | ||||||||||||
| Research and development | ||||||||||||
| Unrealized holding loss on marketable securities | ||||||||||||
| Interest expense | ||||||||||||
| Segment loss | ( | ) | ( | ) | ||||||||
| Reconciliation of profit or loss | ||||||||||||
| Less: Unallocated amounts | ||||||||||||
| Professional fees | ||||||||||||
| D&O insurance | ||||||||||||
| Stock based compensation | ||||||||||||
| Other corporate expenses | ||||||||||||
| Change in fair value of derivative liabilities | ( | ) | ||||||||||
| Net loss before income taxes | $ | |||||||||||
40
Other Significant Items:
For the nine months Ended March 31, 2026 (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Capital expenditure | $ | $ | $ | |||||||||
For
the nine months Ended (Unaudited) | ||||||||||||
| ZCITY Platform | Customized Software development service | Total | ||||||||||
| Capital expenditure | $ | $ | $ | |||||||||
Note 18 – Commitments and contingencies
Contingencies
Legal
From time to time, the Company is party to certain legal proceedings, as well as certain asserted and un-asserted claims. Amounts accrued, as well as the total amount of reasonably possible losses with respect to such matters, individually and in the aggregate, are not deemed to be material to the unaudited condensed consolidated financial statements.
Note 19 – Subsequent Events
In
connection with the settlement pursuant to the Share Purchase Agreement (“SPA”) (Note 5) relating to the disposal of TADAA
Ventures and its subsidiary to a third party, on April 6, 2026,
In
connection with the settlement agreement with V Gallant Limited to terminate the service agreement (Note 5), on April 6, 2026,
On April 23, 2026, the Company obtained full control of TAZTE pursuant to the Share Sale Agreement (Note 5) entered into on January 13, 2026, as subsequently amended, and TAZTE became a wholly owned subsidiary of the Company effective April 23, 2026.
41
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of our results of operations and financial condition should be read together with our unaudited condensed financial statements and the notes thereto, which are included elsewhere in this Report and our Annual Report on Form 10-K for the year ended June 30, 2025 (the “Annual Report”) filed with the SEC. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties. Our financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Overview
Treasure Global Inc is a holding company incorporated on March 20, 2020, under the laws of the State of Delaware. TGL has no substantive operations other than holding all of the outstanding shares of TADAA Technologies Sdn. Bhd. (“TADAA Technologies”), (formerly known as ZCity Sdn Bhd and Gem Reward Sdn. Bhd, underwent a name change on July 31, 2025 and July 20, 2023, respectively) and TADAA Ventures Sdn. Bhd. (formerly known as VWXYZ Venture Sdn Bhd, underwent a name change on July 29, 2025). It was originally established under the laws of the Malaysia on June 6, 2017, through a reverse recapitalization.
Prior to March 11, 2021, TGL and TADAA Technologies were separate companies under the common control of Kok Pin “Darren,” Tan which resulted from Mr. Tan’s prior 100% ownership of TGL and his prior 100% voting and investment control over TADAA Technologies pursuant to the Beneficial Shareholding Agreements. For a more detailed description of the Beneficial Shareholding Agreements and Mr. Tan’s common control over TGL and TADAA Technologies see Part I, Item 1. “Business – Corporate Structure.”
On March 11, 2021, TGL and TADAA Technologies were reorganized into a parent subsidiary structure pursuant to the Share Swap Agreement in which TGL exchanged the swap shares for all of the issued and outstanding equity of TADAA Technologies. Pursuant to the Share Swap Agreement, the purchase and sale of the swap shares was completed on March 11, 2021, but the issuance of the swap shares did not occur until October 27, 2021 when TGL amended its certificate of incorporation to increase the number of its authorized common stock to a number that was sufficient to issue the swap shares. As a result of the Share Swap Agreement, (i) TADAA Technologies became the 100% subsidiary of TGL and Kok Pin “Darren” Tan no longer had any control over the TADAA Technologies ordinary shares and (ii) Kok Pin “Darren” Tan the Initial TADAA Technologies Stockholders and Chong Chan “Sam” Teo owned 100% of the shares of TGL common stock (Kok Pin “Darren” Tan owning approximately 97%). Subsequent to the date of the Share Swap Agreement, Kok Pin “Darren” Tan transferred 9,529,002 of his 10,000,000 shares of TGL common stock to 16 individuals and entities and currently owns less than 5% of our common stock.
| - | TADAA Technologies Operation |
We have created an innovative online-to-offline e-commerce platform business model offering consumers and merchants instant rebates and affiliate cashback programs, while providing a seamless e-payment solution with rebates in both e-commerce (i.e., online) and physical retailers/merchant (i.e., offline) settings.
Our proprietary product is an application branded “ZCITY App,” which was developed through TADAA Technologies. The ZCITY App was successfully launched in Malaysia on June 2020. TADAA Technologies is equipped with the know-how and expertise to develop additional/add-on technology-based products and services to complement the ZCITY App, thereby growing its reach and user base.
Through simplifying a user’s e-payment gateway experience, as well as by providing great deals, rewards and promotions with every use, we aim to make the ZCITY App Malaysia’s top reward and loyalty platform. Our longer-term goal is for the ZCITY App and its ever-developing technology to become one of the most well-known commercialized applications more broadly in Southeast Asia and Japan. As of November 10, 2025, we had 2,708,782 registered users and 2,027 registered merchants.
42
Southeast Asia (“SEA”) consumers have access to a plethora of smart ordering, delivery and “loyalty” websites and apps, but in our experience, SEA consumers very rarely receive personalized deals based on their purchases and behavior.
The ZCITY App targets consumer through the provision of personalized deals based on consumers’ purchase history, location and preferences. Our technology platform allows us to identify the spending trends of our customers (the when, where, why, and how much). We are able to offer these personalized deals through the application of our proprietary artificial intelligence (or “AI”) technology that scours the available database to identify and create opportunities to extrapolate the greatest value from the data, analyze consumer behavior and roll out attractive rewards-based campaigns for targeted audiences. We believe this AI technology is currently a unique market differentiator for the ZCITY App.
We operate our ZCITY App on the hashtag: “#RewardsOnRewards.” We believe this branding demonstrates to users the ability to spend ZCITY App-based Reward Points (or “RP”) and “ZCITY Cash Vouchers” with discount benefits at checkout. Additionally, users can earn rewards from selected e-Wallet or other payment methods.
ZCITY App users do not require any on-going credit top-up or need to provide bank card number with their binding obligations. We have partnered with Malaysia’s leading payment gateway, iPay88, for secure and convenient transactions. Users can use our secure platform and enjoy cashless shopping experiences with rebates when they shop with e-commerce and retail merchants through trusted and leading e-wallet providers such as Touch’n Go eWallet, Boost eWallet, GrabPay eWallet and credit card/online banking like the “FPX” (the Malaysian Financial Process Exchange) as well as more traditional providers such as Visa and Mastercard.
| - | Customized Software development service |
During the year ended June 30, 2025, the Company initiated a new revenue stream in the ordinary course of business by offering customized software development services, primarily targeting enterprise clients. As of January 2025, we have entered into a new service partnership with Reveillon Group Limited to design, develop, and implement a comprehensive digital system. This initiative involves the creation of integrated modules focused on improving administrative processes, data analysis, and user engagement. The system is being built with scalability, customization, and long-term performance in mind, ensuring it meets evolving business needs. This collaboration underscores our ongoing commitment to delivering robust and adaptable digital solutions across various industries. The project is scheduled for completion within 12 months of the agreement’s start date.
Recent Development
| - | Corporate Development |
On February 11, 2025, we signed a share purchase agreement to acquire a 51% stake in Tien Ming Distribution Sdn Bhd to expand FMCG fulfilment and logistics capabilities. The transaction is expected to be terminated following the lack of control or significant influence over Tien Ming Distribution Sdn Bhd and no business combination was recognized for the nine months ended March 31, 2026.
| - | Reverse Stock Splits |
On April 7, 2025, we effected a 1:50 reverse stock split of its shares of common stock (“April 2025 Reverse Split”).
On December 5, 2025, we further effected a 1:20 reverse stock split of its shares of common stock (“December 2025 Reverse Split”).
43
We believed it is appropriate to reflect the above transactions on a retroactive basis similar to those after a stock split or dividend pursuant to ASC 260. All shares and per share amounts used herein Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations have been retroactively stated to reflect the effect of the April 2025 Reverse Split and December 2025 Reverse Split.
| - | Financing Development |
On March 22, 2024, We entered into a marketing offering agreement (“Marketing Offering Agreement”) with H.C. Wainwright& Co., LLC, (the “Manager”). Pursuant to the Marketing Offering Agreement, we intend to issue and sell through or to the Manager, as sales agent and / or principal from time to time of the our common stock at the Market Offering. As of March 31, 2026, the Company received an aggregated net proceed of approximately $2.9 million, net of broker fee from issuance of common stock which sell through or to the Manager.
On October 10, 2024, we entered into a Share Purchase Agreement (the “Purchase Agreement”) with Alumni Capital LP (“Alumni Capital”), a Delaware limited partnership which was subsequently amended by the Modification Agreement on January 21, 2025. Pursuant to the Purchase Agreement, we have the right, but not the obligation to cause Alumni Capital to purchase up to $50,000,000 common stock, par value $0.00001 (the “Commitment Amount”), at certain purchase Price during the period beginning on the execution date of the Purchase Agreement and ending on the earlier of (i) the date on which Alumni Capital has purchased $50,000,000 of the Company’s common stock pursuant to the Purchase Agreement or (ii) December 31, 2025. As of March 31, 2026, Alumni Capital has purchased aggregated total of 644,956 shares of our common stock, while we received an aggregated net proceed of approximately $18.8 million.
On October 7, 2025, we entered into a subscription agreement (the “Agreement”) with two investors for the purchase of 17,242 shares of our common stock for aggregate cash consideration of $400,000.
On December 12, 2025, we closed a registered direct offering with certain institutional investors for the purchase and sale of 250,000 shares of its common stock, resulting in net proceeds of $2,160,000, after deducting offering-related costs of $340,000.
| - | Business Development |
Since July 2024, we formalized agreements to develop and implement a Smart Campus System at ELMU University in Nilai, Malaysia. Leveraging our expertise in infrastructure management, we worked with ELMU University to deploy an automated smart campus system that will enhance resource management across the campus, with a strong focus on optimizing electricity usage through integrated software and hardware solutions. During fiscal 2025, following further discussions on program priorities and timing, the parties concluded the engagement. We have ceased work and demobilized. No further performance obligation remains under this engagement.
Since September 2024, we have been driving the development of credit services within the ZCity App through a strategic partnership with Credilab Sdn Bhd (“CLSB”). We are in the midst of facilitating the integration of CLSB’s credit services platform into the ZCity App and developing the customer base for these services. Through the partnership, we intend to collaborate on the creation of a digital wallet, AI-driven chatbot, and customer support systems. The collaboration is designed to drive user engagement and enhance the overall credit services offering within the ZCity App ecosystem. The partnership is scheduled to conclude on September 19, 2029, during which CLSB has also granted TGL a non-exclusive right to use its brand in marketing materials for five years.
Since October 2024, we have been advancing our user engagement strategy by partnering with Octagram Investment Limited (“OCTA”) to develop and integrate mini-game modules into the ZCity App. We have worked closely with OCTA to design and customize these interactive modules, ensuring they align with our specifications for game mechanics, branding, and user experience. The integration is optimized for cross-platform compatibility and smooth performance across devices, as well as ensuring ongoing support and timely updates, maintaining the seamless functionality of the mini-games with future ZCity App updates. We believe that this initiative is key to enhancing the app’s interactive features and driving user engagement.
44
In October 2024, we have also been developing a cutting-edge Live Streaming Platform enhanced by AI Digital Human Solutions by partnering with V Gallant Sdn Bhd. We will be overseeing the customization of the platform to meet specific requirements, ensuring seamless integration with third-party platforms and optimizing performance across devices. Ongoing support and updates will also be prioritized to maintain consistent functionality. This initiative is central to our efforts to expand our interactive streaming capabilities and elevate user experiences. The development was completed on December 31, 2025.
On October 29, 2024, we entered into a service agreement with V Gallant Sdn Bhd to provide generative AI solutions and AI digital human technology services. On March 24, 2025, we executed a supplemental letter expanding the scope of that agreement to require V Gallant to provide and manage GPU servers, network infrastructure, cloud integration, security measures, AI tools, and user environments to support AI cloud infrastructure.
On March 24, 2025, we executed a supplemental letter expanding the scope of that agreement to require V Gallant to provide and manage GPU servers, network infrastructure, cloud integration, security measures, AI tools, and user environments to support AI cloud infrastructure. During fiscal 2025 we advanced software and AI infrastructure development.
On January 13, 2026, we entered into a share sale agreement (the “Share Sale Agreement”) for the proposed acquisition of Tazte Technology Sdn. Bhd. (“Tazte”). On January 28, 2026, we entered into a loan agreement with Tazte pursuant to which we agreed to provide funding support to Tazte for its operational needs, working capital, and development of the Tazte application, with interest accruing at a rate of 5% per annum. On February 3, 2026, the parties entered into a supplemental agreement to amend certain terms of the loan agreement, including revising the loan to be interest-free during the acquisition period. On March 2, 2026, the parties entered into a supplemental agreement to amend certain terms of the Share Sale Agreement, including arrangements for us to continue providing funding support to Tazte prior to the completion of the acquisition for the operational needs, working capital, and development of the Tazte application. On March 11, 2026, we entered into a Software Enhancement Agreement on behalf of Tazte with Apexcode Innovations Sdn. Bhd. to provide technology development and enhancement services for the Tazte Apps platform for a total contract consideration of RM11,700,000. In connection therewith, we advanced approximately $1,521,245 to Tazte to fund the software development services under the agreement, including payments made on behalf of Tazte to the software developer pursuant to related financing arrangements. As of March 31, 2026, and through the date of issuance of these unaudited condensed consolidated financial statements, the acquisition of Tazte had not been completed.
Key Factors that Affect Operating Results
We believe the key factors affecting our financial condition and results of operations include the following:
Our Ability to Create Value for Our Users and Generate Revenue
Our ability to create value for our users and generate our revenues from merchants is driven by the factors described below:
Number and volume of transactions completed by our consumers.
Consumers are attracted to TADAA Technologies by the breadth of personalized deals/rewards and the interactive user experience our platform offers. The number and volume of transaction completed by our member consumers is affected by our ability to continue to enhance and expand our product and service offerings and improve the user experience.
Empowering data and technology.
Our ability to engage our member consumers and empower our merchants and their brands is affected by the breadth and depth of our data insights, such as the accuracy of our members’ shopping preferences, and our technology capabilities and infrastructure, and our continued ability to develop scalable services and upgrade our platform user experience to adapt to the quickly evolving industry trends and consumer preferences.
Our Investment in User Base, Technology, People and Infrastructure
We have made, and will continue to make, significant investments in our platform to attract consumers and merchants, enhance user experience and expand the capabilities and scope of our platform. We expect to continue to invest in our research and development team as well as in our technology capabilities and infrastructure, which will lower our margins but deliver overall long-term growth.
Inflation
Although Malaysia is experiencing a high inflation rate, we do not believe that inflation has had a material adverse effect on our business as March 31, 2026, but we will continue to monitor the effects of inflation on our business in future periods.
45
Supply Chain Disruptions
Although there have been Russia’s February 2022 invasion of Ukraine and the 2023 Middle East conflicts that may have affected the operations of some of our online and offline merchants, these disruptions have not had a material adverse effect on our business as of March 31, 2026, but we will continue to monitor the effects of above mentioned disruptions on our business in future periods.
Key Operating Metrics
Our management regularly reviews a number of metrics to evaluate our business, measures our performance, identifies trends, formulates financial projections and makes strategic decisions. The main metrics we consider, and our results for last five quarters, are set forth in the table below:
| For the Quarters Ended | ||||||||||||||||||||
| March 31, | June 30, | September 30, | December 31, | March 31, | ||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2026 | ||||||||||||||||
| Number of new registered user (1) | 1,467 | 88 | 517 | 507 | 536 | |||||||||||||||
| Number of active users (2) | 10,647 | 4,887 | 4,378 | 4,799 | 2,926 | |||||||||||||||
| Number of new participating merchants | 1,467 | - | - | - | - | |||||||||||||||
| (1) | Registered are persons who have registered on the ZCITY App. |
| (2) | Active users are users who have logged into the ZCITY App at least once. |
| As of | As of | As of | As of | As of | ||||||||||||||||
| March 31, | June 30, | September 30, | December 31, | March 31, | ||||||||||||||||
| 2025 | 2025 | 2025 | 2025 | 2026 | ||||||||||||||||
| Accumulated registered users | 2,707,965 | 2,708,053 | 2,708,570 | 2,709,077 | 2,709,613 | |||||||||||||||
| Accumulated Participating merchants | 2,027 | 2,027 | 2,027 | 2,027 | 2,027 | |||||||||||||||
We have experienced a decrease in growth rate in registered users, and a decline of active users over our last five quarters as of March 31, 2026. As of March 31, 2026, we recorded 2,709,613 registered users and 2,926 active users on the ZCITY platform. On average, our registered user base has grown by approximately 0.02% over the past five quarters, while our active user numbers have experienced an average decrease of 29.0%.
The decline in growth of registered users and active users over the past five quarters, as of March 31, 2026, is primarily attributed to reduced E-voucher purchases from our vendor, resulting in fewer E-vouchers available for sale. Additionally, we’ve implemented reductions in marketing spending and customer rewards to enhance cost-effectiveness and operational profitability. Consequently, this has led to a decrease in new user registrations and lower retention rates among active users on our ZCITY platform.
We continuously monitor the development and participation of active users as a proportion of its total registered user base to ensure the effectiveness of our marketing and feature implantation strategies. Accordingly, the proportion of total registered users that we consider active users at the end last five quarters as of March 31, 2026 is as follows:
| Starting | Ending | Total registered users | Total active users | Total active users to total registered users | ||||||||||
| January 1, 2025 | March 31, 2025 | 2,707,965 | 10,647 | 0.4 | % | |||||||||
| April 1, 2025 | June 30, 2025 | 2,708,053 | 4,887 | 0.2 | % | |||||||||
| July 1, 2025 | September 30, 2025 | 2,708,570 | 4,378 | 0.2 | % | |||||||||
| October 1, 2025 | December 31, 2025 | 2,709,077 | 3,754 | 0.1 | % | |||||||||
| December 31, 2025 | March 31, 2026 | 2,709,613 | 3,462 | 0.1 | % | |||||||||
46
We continuously monitor the development of the churn and retention rates of the active user base. Active users churn rate is the percentage of customers who had stop subscribing in our platform while retention rate is the percentage of customers who is retained in our platform. Accordingly, our churn and retention rates of the active user base at the end of last five quarters as of March 31, 2026 is as follows:
| Starting | Ending | Total active users | New active | Existing active users | Active users churn rate | Active users retention rate | ||||||||||||||||
| January 1, 2025 | March 31, 2025 | 10,647 | 1,467 | 9,180 | 57.8 | % | 42.2 | % | ||||||||||||||
| April 1, 2025 | June 30, 2025 | 4,887 | 88 | 4,799 | 54.9 | % | 45.1 | % | ||||||||||||||
| July 1, 2025 | September 30, 2025 | 4,378 | 517 | 3,861 | 21.0 | % | 79.0 | % | ||||||||||||||
| October 1, 2025 | December 31, 2025 | 3,754 | 507 | 3,247 | 25.8 | % | 74.2 | % | ||||||||||||||
| December 31, 2025 | March 31, 2026 | 3,462 | 536 | 2,926 | 22.1 | % | 77.9 | % | ||||||||||||||
The retention rate and churn rate for our active users are calculated as follows:
| Retention rate of active users for any quarter | = | Existing active users |
| Total active users in the past quarter |
| Churn rate of active users for any quarter | = | Total active users from past quarter minus current quarter existing active users |
| Total active users in the past quarter |
We have used different strategies to build and maintain our users and increase their engagement. Initially, we focused on mass marketing strategies to attract registered users. Subsequently, we have shifted to a more targeted approach focused on increasing user engagement and user spending.
Results of Operation
For the three months ended March 31, 2026 and 2025
Revenue
Our breakdown of revenues by categories for the three months ended March 31, 2026 and 2025, respectively, is summarized below:
| For the Three Months Ended March 31, | Change | |||||||||||||||||||
| 2026 | % | 2025 | % | % | ||||||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||||||
| Product and loyalty program revenue | $ | 1,492,796 | 99.5 | % | $ | 28,594 | 4.3 | % | 5,120.7 | % | ||||||||||
| Transaction revenue | 8,111 | 0.5 | % | 35,321 | 5.3 | % | (77.0 | )% | ||||||||||||
| Customized software development service | - | - | % | 602,606 | 90.4 | % | (100.0 | )% | ||||||||||||
| Total revenues | $ | 1,500,907 | 100.0 | % | $ | 666,521 | 100.0 | % | 125.2 | % | ||||||||||
Total revenues increased by approximately $0.8 million, or 125.2%, to approximately $1.5 million for the three months ended March 31, 2026, from approximately $0.7 million for the same period in 2025, primarily attributable to an increase in product and loyalty program revenue, offset by a decrease in transaction revenue and the absence of customized software development service revenue for the three months ended March 31, 2026, compared to approximately $0.6 million recognized for the same period in 2025.
Product and loyalty program revenue
Product revenue was generated from sales of e-vouchers, healthcare products, and other products through our ZCITY platform, while loyalty program revenue was recognized upon redemption of previously earned reward points or upon expiration of such points. Product and loyalty program revenue increased by approximately $1.5 million, or 5,120.7%, to approximately $1.5 million for the three months ended March 31, 2026, from approximately $0.0 million for the same period in 2025. The increase was attributable to higher demand for our e-voucher products, resulting in a significant increase in sales volume.
47
Transaction revenue
Transaction revenue primarily consists of fees charged to merchants for participating in our ZCITY platform upon successful sales and service transactions, as well as for payment services facilitated between merchants and their customers online. In addition, transaction revenue includes fees earned through our recent partnership with Credilab Sdn. Bhd. (“CLSB”), a third-party credit services provider. Under that agreement, we refer our portfolio clients from TADAA Technologies Sdn. Bhd. (ZCITY’s operating subsidiary) to CLSB’s credit service platform; in return CLSB pays us a transaction fee for each successful transaction and agrees to share 50 % of the revenue derived from those portfolio clients.
Our transaction revenue decreased by 77.0% to approximately $8,000 for the three months ended March 31, 2026, compared to approximately $35,000 for the same period in 2025. The decline attributable to lower usage by merchants on our ZCITY platform and reduced transaction volume resulting from fewer successful referrals through our partnership with CLSB..
Customized software development services
During the fiscal year ended March 31, 2025, the Company initiated a new revenue stream by offering customized software development services, primarily targeting enterprise clients. In January 2025, the Company entered into a service partnership with Reveillon Group Limited to design, develop, and implement a comprehensive digital system, including integrated modules to enhance administrative processes, data analysis, and user engagement. The project is designed with scalability and customization to support long-term performance and evolving business needs, and is expected to be completed within 12 months from the commencement date.
No revenue from customized software development services was recognized for the three months ended March 31, 2026.
Cost of revenue
Our breakdown of cost of revenue by categories for the three months ended March 31, 2026, and 2025, respectively, is summarized below:
| For the Three Months Ended March 31, | Change | |||||||||||
| 2026 | 2025 | % | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| Product and loyalty program revenue | $ | 1,494,492 | $ | 46,346 | 3,124.6 | % | ||||||
| Customized software development service | - | 133,892 | (100.0 | )% | ||||||||
| Total cost of revenue | $ | 1,494,492 | $ | 180,238 | 729.2 | % | ||||||
Cost of revenue primarily consists of purchases of gift cards or “E-voucher” PIN codes, and healthcare products, which are directly attributable to our product revenue. Total cost of revenue increased by approximately $1.5 million, or 729.2%, for the three months ended March 31, 2026 compared to the same period in 2025. The increase was mainly due to increase of product and loyalty program revenue and higher product cost.
48
Gross profit
Our gross profit from our major revenue categories is summarized as follows:
| For the Three Months Ended March 31, 2026 | For
the March
31, | Change | Percentage Change | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Product and loyalty program revenue | ||||||||||||||||
| Gross loss | $ | (1,696 | ) | $ | (17,752 | ) | $ | 16,056 | 90.4 | % | ||||||
| Gross margin | (0.1 | )% | (62.1 | )% | (62.0 | )% | ||||||||||
| Transaction revenue | ||||||||||||||||
| Gross profit | $ | 8,111 | $ | 35,321 | $ | (27,210 | ) | (77.0 | )% | |||||||
| Gross margin | 100.0 | % | 100.0 | % | - | % | ||||||||||
| Customized software development service revenue | ||||||||||||||||
| Gross (loss) profit | $ | - | $ | 468,714 | $ | (468,714 | ) | 100 | % | |||||||
| Gross margin | - | % | 77.8 | % | (77.8 | ) | ||||||||||
| Total | ||||||||||||||||
| Gross profit | $ | 6,415 | $ | 486,283 | $ | (479,868 | ) | (98.7 | )% | |||||||
| Gross margin | 0.4 | % | 73.0 | % | (72.5 | )% | ||||||||||
Our gross profit for the three months ended March 31, 2026 was approximately $6,000, compared to approximately $0.5 million for the same period in 2025, representing a decrease of approximately $0.5 million, or 98.7%. Our gross margin decreased to approximately 0.4% for the three months ended March 31, 2026 from approximately 73.0% for the same period in 2025.
The decrease in gross profit and gross margin was primarily attributable to the absence of customized software development service revenue, which contributed approximately $0.5 million of gross profit in the prior year period, as well as a decrease in gross profit from transaction revenue.
Operating expenses
Our operating expenses consist of selling expenses, general and administrative expenses, research and development expenses and stock-based compensation expenses.
Selling expenses
Selling expenses amounted to approximately $51,000 and $8,000 for the three months ended March 31, 2026 and 2025, respectively, representing a increase of approximately $42,000 or 536.2%. The increase was mainly attributable to increase of marketing and promotion expense related to promoting our ZCITY platform. Marketing and promotion expense consists of redemptions of reward points which is generated from non-spending related activities (registration as a new user, referral of a new user and Spin & Win eligibility to receive reward points) in exchange for discounted credit of purchasing our products upon conversion of using the reward points. For the three months ended March 31, 2026 and 2025, we incurred approximately $13,000 and $3,000, respectively, in marketing and promotion expense, and recognized the same amount of product revenue at the time of redemption of the non-spending related activities reward points by our customers.
General and administrative expenses
General and administrative expenses amounted to approximately $3.8 million and $0.5 million for the three months ended March 31, 2026 and 2025, respectively, representing an increase of approximately $3.2 million, or 722.2%. The increase was primarily attributable to increased administrative expenses of approximately $2.2 million, including salary expense, and professional service fees to support the Company’s operations, as well as an approximately $1.4 million increase in allowance for credit losses mainly related to an increase in estimated credit losses against certain other receivables.
49
Research and development expenses
Research and development expense amounted to approximately $79,000 and $5,000 for the three months ended March 31, 2026 and 2025, respectively, representing 1,376.5% increase as we incurred more spending in A.I related infrastructure development. The increase primarily reflects costs for software engineering, cloud infrastructure and GPU-related development supporting the live-streaming/AI program described in “Business Development.”.
Stock-based compensation expenses
Stock-based compensation expenses amounted to approximately $0.3 million and $70,000 for the three months ended March 31, 2026, and 2025, respectively. The stock-based compensation incurred for the three months ended March 31, 2026 and 2025, was related to compensation paid to our executive officers and other employees as part of their compensation plan and third party for professional service.
Other income, net
Other income, net, amounted to approximately $1.9 and $1.3 million for the three months ended March 31, 2026 and 2025, respectively. This change was primarily attributable to (i) a decrease in unrealized loss of approximately $0.5 million on marketable securities as the marketable securities were disposed during the year ended June 30, 2025, and (ii) an increase of gain from disposal of subsidiaries of approximately $1.0 million, offset by (a) an decrease in gain from the change in fair value of derivative liabilities of approximately $0.6 million from issuance of warrant in connection with the Share Purchase Agreement, and (b) approximately $0.3 million loss from disposal of equipment.
Provision for income taxes
Provision for income taxes amounted to approximately $50,000 and $0 for the three months ended March 31, 2026 and 2025. The amount was mainly attributable to tax imposed on us from the State of Delaware, as we are required to remit franchise tax to the State of Delaware on an annual basis. We also were subject to controlled foreign corporations Subpart F income (“Subpart F”) tax, which is a tax primarily on passive income from controlled foreign corporations with a tax rate of 35%. In addition, the Tax Cuts and Jobs Act imposed a global intangible low-taxed income (“GILTI”) tax, which is a tax on certain off-shore earnings at an effective rate of 10.5% for tax years (50% deduction of the current enacted tax rate of 21%) with a partial offset for 80% foreign tax credits. If the foreign tax rate is 13.125% or higher, there will be no U.S. corporate tax after the 80% foreign tax credits are applied. For the three months ended March 31, 2026 and 2025, our foreign subsidiaries did not generate any income that are subject to Subpart F tax and GILTI tax.
Net loss
We generated net loss of approximately $2.3 million for the three months ended March 31, 2026 and net income of approximately $1.3 million for the three months ended March 31, 2025, representing a change of approximately $3.4 million. The change was primarily attributable to the factors discussed above.
For the nine months ended March 31, 2026 and 2025
Revenue
Our breakdown of revenues by categories for the nine months ended March 31, 2026 and 2025, respectively, is summarized below:
| For the Nine months Ended March 31, | Change | |||||||||||||||||||
| 2026 | % | 2025 | % | % | ||||||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||||||
| Product and loyalty program revenue | $ | 2,752,732 | 99.6 | % | $ | 378,598 | 32.2 | % | 627.1 | % | ||||||||||
| Transaction revenue | 11,694 | 0.4 | % | 106,879 | 9.1 | % | (89.1 | )% | ||||||||||||
| Member subscription revenue | - | - | % | 87,707 | 7.5 | % | (100.0 | )% | ||||||||||||
| Customized software development service revenue | - | - | % | 602,605 | 51.3 | % | (100.0 | )% | ||||||||||||
| Total revenues | $ | 2,764,426 | 100.0 | % | $ | 1,175,790 | 100.0 | % | 135.1 | % | ||||||||||
50
Total revenues increased by approximately $1.6 million, or 135.1%, to approximately $2.8 million for the nine months ended March 31, 2026, from approximately $1.2 million for the same period in 2025. The increase was attributable to a increase in product and loyalty program revenue, offset by decreases in transaction revenue, member subscription revenue, and customized software development service revenue.
Product and loyalty program revenue
Product revenue was generated from sales of e-vouchers, healthcare products, and other products through our ZCITY platform, while loyalty program revenue was recognized upon redemption of previously earned reward points or upon expiration of such points. Product and loyalty program revenue increased by approximately $2.4 million, or 627.1%, to approximately $2.8 million for the nine months ended March 31, 2026, from approximately $0.4 million for the same period in 2025. The increase was primarily attributable to higher demand for our e-voucher products, resulting in increase in sales volume.
Transaction revenue
Transaction revenue primarily consists of fees charged to merchants for participating in our ZCITY platform upon successful sales and service transactions, as well as for payment services facilitated between merchants and their customers online. In addition, transaction revenue includes fees earned through our recent partnership with Credilab Sdn. Bhd. (“CLSB”), a third-party credit services provider. Under that agreement, we refer our portfolio clients from TADAA Technologies Sdn. Bhd. (ZCITY’s operating subsidiary) to CLSB’s credit service platform; in return CLSB pays us a transaction fee for each successful transaction and agrees to share 50% of the revenue derived from those portfolio clients.
Transaction revenue decreased by approximately $0.1 million, or 89.1%, to approximately $12,000 for the nine months ended March 31, 2026, compared to approximately $0.1 million for the same period in 2025. The decrease was attributable to lower usage by merchants on our ZCITY platform and reduced transaction volume resulting from fewer successful referrals through our partnership with CLSB.
Member subscription revenue
Member subscription revenue primarily consists of fees charged to customers who subscribe to Zmember, our membership program offering exclusive savings, bonuses, and referral rewards. For the nine months ended March 31, 2026, member subscription revenue decreased to $0, from approximately $0.1 million for the same period in 2025. The decrease was primarily due to a slowdown in acquiring new customers participating in the Zmember program. As of March 31, 2026 and June 30, 2025, we had 27,620 customers subscribed to our Zmember program.
Customized software development services
During the fiscal year ended March 31, 2025, the Company initiated a new revenue stream by offering customized software development services, primarily targeting enterprise clients. In January 2025, the Company entered into a service partnership with Reveillon Group Limited to design, develop, and implement a comprehensive digital system, including integrated modules to enhance administrative processes, data analysis, and user engagement. The project is designed with scalability and customization to support long-term performance and evolving business needs, and is expected to be completed within 12 months from the commencement date.
No revenue from customized software development services was recognized for the nine months ended March 31, 2026.
51
Cost of revenue
Our breakdown of cost of revenue by categories for the nine months ended March 31, 2026, and 2025, respectively, is summarized below:
| For the Nine months Ended March 31, | Change | |||||||||||
| 2026 | 2025 | % | ||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| Product and loyalty program revenue | $ | 2,755,818 | $ | 159,492 | 1,627.9 | % | ||||||
| Customized software development service revenue | - | 133,892 | (100.0 | )% | ||||||||
| Total cost of revenue | $ | 2,755,818 | $ | 293,384 | 839.3 | % | ||||||
Cost of revenue primarily consists of purchases of gift cards or “e-voucher” PIN codes and healthcare products, which are directly attributable to our product revenue. Total cost of revenue increased by approximately $2.5 million, or 839.3%, to approximately $2.8 million for the nine months ended March 31, 2026, from approximately $0.3 million for the same period in 2025. The increase was primarily attributable to increase in product and loyalty program revenue, as well as higher product cost.
Gross profit
Our gross profit from our major revenue categories is summarized as follows:
| For the Nine months Ended March 31, 2026 | For
the March
31, | Change | Percentage Change | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Product and loyalty program revenue | ||||||||||||||||
| Gross profit | $ | (3,086 | ) | $ | 219,106 | $ | (222,192 | ) | (101.4 | )% | ||||||
| Gross margin | (0.1 | )% | 57.9 | % | (58.0 | )% | ||||||||||
| Transaction revenue | ||||||||||||||||
| Gross profit | $ | 11,694 | $ | 106,879 | $ | (95,185 | ) | (89.1 | )% | |||||||
| Gross margin | 100.0 | % | 100.0 | % | - | % | ||||||||||
| Member subscription revenue | ||||||||||||||||
| Gross profit | $ | - | $ | 87,707 | $ | (87,707 | ) | (100.0 | )% | |||||||
| Gross margin | - | % | 100.0 | % | (100.0 | )% | ||||||||||
| Customized software development service revenue | ||||||||||||||||
| Gross loss | $ | - | $ | 468,714 | (468,714 | ) | (100.0 | )% | ||||||||
| Gross loss margin | - | % | 77.8 | % | (77.8 | )% | ||||||||||
| Total | ||||||||||||||||
| Gross profit | $ | 8,608 | $ | 882,406 | $ | (873,798 | ) | (99.0 | )% | |||||||
| Gross margin | 0.3 | % | 75.0 | % | (74.7 | )% | ||||||||||
Our gross profit for the nine months ended March 31, 2026 was approximately $9,000, compared to approximately $0.9 million for the same period in 2025, representing a decrease of approximately $0.9 million, or 99.0%. Our gross margin decreased to approximately 0.3% for the nine months ended March 31, 2026 from approximately 75.0% for the same period in 2025.
52
The decrease in gross profit and gross margin was primarily attributable to the absence of customized software development service revenue and member subscription revenue, which contributed approximately $0.6 million of gross profit in the prior year period.
Operating expenses
Our operating expenses consist of selling expenses, general and administrative expenses, research and development expenses and stock-based compensation expenses.
Selling expenses
Selling expenses amounted to approximately $96,000 and $125,000 for the nine months ended March 31, 2026 and 2025, respectively, representing a decrease of approximately $29,000 or 23.3%. The decrease was mainly attributable to decrease in marketing and promotion expense related to promoting our ZCITY platform. Marketing and promotion expense consists of redemptions of reward points which is generated from non-spending related activities (registration as a new user, referral of a new user and Spin & Win eligibility to receive reward points) in exchange for discounted credit of purchasing our products upon conversion of using the reward points. For the nine months ended March 31, 2026 and 2025, we incurred approximately $15,000 and $33,000, respectively, in marketing and promotion expense, and recognized the same amount of product revenue at the time of redemption of the non-spending related activities reward points by our customers. The decrease in marketing and promotion expenses was primarily driven by our strategic goal to optimize the promotional activities, enhance our cost effectiveness, and increase profitability in our operations.
General and administrative expenses
General and administrative expenses amounted to approximately $8.4 million and $2.0 million for the nine months ended March 31, 2026 and 2025, respectively, representing an increase of approximately $6.3 million or 313.1%. The increase was driven primarily by increased costs associated with administrative expense of approximately $3.3 million, including salary expense and professional service fees to support our operations. The increase is also attributable to an approximately $3.3 million increase in allowance for credit losses mainly related to an increase in estimated credit losses against certain other receivables.
Research and development expenses
Research and development expense amounted to approximately $0.9 million and $86,000 for the nine months ended March 31, 2026 and 2025, respectively, representing 928.8% increase as we incurred more spending in A.I related infrastructure development. The increase primarily reflects costs for software engineering, cloud infrastructure and GPU-related development supporting the live-streaming/AI program described in “Business Development.”
Stock-based compensation expenses
Stock-based compensation expenses amounted to approximately $1.1 million and $0.2 million for the nine months ended March 31, 2026, and 2025, respectively. The stock-based compensation incurred for the nine months ended March 31, 2026 and 2025, was related to compensation paid to our executive officers and employees as part of their compensation plan and third party for professional service.
Other income, net
Other income, net, amounted to approximately $6.2 and 1.6 million for the nine months ended March 31, 2026 and 2025, respectively. This change was primarily attributable to (i) an increase in gain from the change in fair value of derivative liabilities of approximately $3.6 million from issuance of warrant in connection with the Share Purchase Agreement, (ii) an increase of gain from disposal of subsidiaries of approximately $1.0 million, and (iii) decrease in unrealized loss of approximately $0.2 million on marketable securities as the marketable securities were disposed during the year ended June 30, 2025, offset by approximately $0.3 million loss from disposal of equipment.
53
Provision for income taxes
Provision for income taxes amounted to approximately $150,000 and $21,000 for the nine months ended March 31, 2026 and 2025. The amount was mainly attributable to tax imposed on us from the State of Delaware, as we are required to remit franchise tax to the State of Delaware on an annual basis. We also were subject to controlled foreign corporations Subpart F income (“Subpart F”) tax, which is a tax primarily on passive income from controlled foreign corporations with a tax rate of 35%. In addition, the Tax Cuts and Jobs Act imposed a global intangible low-taxed income (“GILTI”) tax, which is a tax on certain off-shore earnings at an effective rate of 10.5% for tax years (50% deduction of the current enacted tax rate of 21%) with a partial offset for 80% foreign tax credits. If the foreign tax rate is 13.125% or higher, there will be no U.S. corporate tax after the 80% foreign tax credits are applied. For the nine months ended March 31, 2026 and 2025, our foreign subsidiaries did not generate any income that are subject to Subpart F tax and GILTI tax.
Net loss
We generated net loss of approximately $7.6 million for the nine months ended March 31, 2026 and net income of approximately $77,000 for the nine months ended March 31, 2025, representing a change of approximately $7.6 million. The change was primarily attributable to the factors discussed above.
Liquidity and Capital Resources
In assessing liquidity, we monitor and analyze cash on-hand and operating expenditure commitments. Our liquidity needs are to meet working capital requirements and operating expense obligations. To date, we financed our operations primarily through cash flows from contribution from stockholders, issuance of convertible notes, related party loans and our completion of initial underwritten public offering.
As of March 31, 2026 and June 30, 2025, we had approximately $2.9 million and 0.2 million, respectively, in cash and cash equivalent which primarily consists of bank deposits, which are unrestricted as to withdrawal and use.
On March 22, 2024, we entered into a marketing offering agreement (“Marketing Offering Agreement”) with H.C. Wainwright & Co., LLC, (the “Manager”). Pursuant to the Marketing Offering Agreement, the Company intends to issue and sell through or to the Manager, as sales agent and / or principal from time to time of the Company’s common stock at the Market Offering. As of March 31, 2026, we have received an aggregated net proceed of approximately $2.9 million, net of broker fee from issuance of 1,678 shares of common stock which sell through or to the Manager.
On October 10, 2024, we entered into a Share Purchase Agreement (the “Purchase Agreement”) with Alumni Capital LP (“Alumni Capital”), a Delaware limited partnership which was subsequently amended by the Modification Agreement on January 21, 2025. Pursuant to the Purchase Agreement, we have the right, but not the obligation to cause Alumni Capital to purchase up to $50,000,000 common stock, par value $0.00001 (the “Commitment Amount”), at certain purchase Price during the period beginning on the execution date of the Purchase Agreement and ending on the earlier of (i) the date on which Alumni Capital has purchased $50,000,000 of the Company’s common stock pursuant to the Purchase Agreement or (ii) December 31, 2025. As of March 31, 2026, Alumni Capital has purchased aggregated total of 644,956 shares of our common stock, while we received an aggregated net proceed of approximately $18.8 million.
On November 27, 2024, we entered into a subscription agreement (the “Subscription Agreement”) with certain investors (the “Investors”). Pursuant to the Subscription Agreement, the Investors agreed to invest an aggregate amount of $1,177,000 (the “Investment Amount”) into us for 3,567 shares of the Company’s common stock (the “Offered Shares”), par value $0.00001 at a negotiated purchase price of $330 (the “Offering”). As of March 31, 2026, we had issued 3,567 shares of Offered Shares to the Investors and received aggregate net proceed of $1,177,000.
54
On October 7, 2025, we entered into subscription agreements (the “Subscription Agreement 2”) with two investors (“Investors 2”) for the purchase of 17,242 shares of the Company’s common stock for aggregate cash consideration of $400,000. As of March 31, 2026, we issued all 17,242 shares to the Investors 2 for total consideration of $400,000.
On December 12, 2025, we closed a registered direct offering with certain institutional investors for the purchase and sale of 250,000 shares of its common stock, resulting in net proceeds of $2,160,000, after deducting offering-related costs of $340,000.
Despite receiving the proceeds from various offerings, management is of the opinion that we will not have sufficient funds to meet the working capital requirements and debt obligations as they become due starting from one year from the date of this report due to our recurring loss. Therefore, management has determined there is substantial doubt about our ability to continue as a going concern. If we are unable to generate significant revenue, we may be required to curtail or cease our operations. Management is trying to alleviate the going concern risk through the following sources:
| ● | Equity financing to support our working capital; |
However, there is no guarantee that the substantial doubt about our ability to continue as a going concern will be alleviated.
The following summarizes the key components of our cash flows for the nine months ended March 31, 2026 and 2025:
| For the Nine months Ended | ||||||||
| March 31, 2026 (Unaudited) | March 31, 2025 (Unaudited) | |||||||
| Net cash used in operating activities | $ | (5,191,149 | ) | $ | (5,817,360 | ) | ||
| Net cash used in investing activities | (2,920,473 | ) | (4,347,614 | ) | ||||
| Net cash provided by financing activities | 11,015,734 | 10,357,274 | ||||||
| Effect of exchange rate on cash and cash equivalents | (227,047 | ) | (111,286 | ) | ||||
| Net change in cash and cash equivalents | $ | 2,677,065 | $ | 81,014 | ||||
Operating Activities
Net cash used in operating activities for the nine months ended March 31, 2026 was approximately $5.2 million and was mainly comprised of (i) the net loss of approximately $4.7 million, (ii) non-cash items of change in fair value of derivative liabilities, gain from disposal of subsidiaries, and interest income on crypto assets receivable amounted to approximately $6.4 million, and (iii) increase of other receivables and other assets of approximately $0.9 million which was primarily due to prepayments to certain developers for the development of our internal AI software, offset by (i) non-cash items of depreciation, amortization, allowance for credit losses, loss from disposal of equipment, and stock-based compensation amounted to approximately $8.1 million, (ii) decrease in accounts receivable of approximately $0.3 million due to timely collection, and (iii) increase in other payables and accrued liabilities of approximately $1.3 million reflecting higher accrued expenses during the period.
Net cash used in operating activities for the nine months ended March 31, 2025 was approximately $5.8 million and was mainly comprised of (i) non-cash item of gain in change in fair value of derivative liabilities of approximately $1.7 million, (ii) increase in accounts receivable of approximately $0.3 million due to higher sales made on account but not yet collected, (iii) increase of other receivable and other assets of approximately $4.4 million which mainly includes prepayment to certain developers for the development of our internal AI software, (iv) decrease in customer deposits of approximately $75,000, as we recognized member service revenue in the current period from certain merchant prepayments made in the prior period, and (v) decrease of other payable and accrued liabilities of approximately $0.1 million as we pay off some of the accrued operating expenses, offset by (i) the net income of approximately $0.1 million, (ii) non-cash items of depreciation, amortization, allowance for credit losses, stock-based compensation and unrealized loss on marketable securities amounted to approximately $0.2 million, (ii) decrease of prepayment of approximately $76,000 due to the utilization of prior-period prepayments for inventory purchases, and (iii) increase of approximately $0.1 million in accounts payable as we made more purchases on account.
55
Investing Activities
Net cash used in investing activities for the nine months ended March 31, 2026 was approximately $2.9 million which mainly due to approximately $1.0 million in purchase of property and equipment, approximately $0.3 million in purchase of crypto assets receivable, approximately $1.5 million of prepayment of purchase consideration for acquisition of Tazte Technologies and Tien Ming Distribution Sdn Bhd, and the remittance of approximately $53,000 to CLSB as a collaboration deposit to support CLSB’s credit service activities for the Portfolio Clients.
Net cash used in investing activities for the nine months ended March 31, 2025 was approximately $4.3 million which includes a remittance of approximately $4.3 million to CLSB as a collaboration deposit to support CLSB’s credit service activities for the Portfolio Clients.
Financing Activities
Net cash provided financing activities the nine months ended March 31, 2026 was approximately 11.0 million, which mainly comprised of approximately $7.1 million net proceeds received from Share Purchase Agreement, approximately $1.4 million net proceeds received from exercise of warrants into common stock, approximately 2.5 million net proceeds received from direct offering, approximately $0.4 million net proceeds received from private placement, and approximately $73,000 proceed received from insurance loan, offset by payments of insurance loan and related party loan of approximately $63,000 and payment of offering cost of approximately $0.3 million.
Net cash provided financing activities the nine months ended March 31, 2025 was approximately $10.4 million, which mainly comprised of approximately $10.3 million net proceeds received from issuance of common stock through market offering, subscription agreement, and share purchase agreement, and loan proceed of approximately $51,000, offset by payments of insurance loan and related party loan of approximately $42,000.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements including arrangements that would affect our liquidity, capital resources, market risk support and credit risk support or other benefits.
Critical Accounting Estimate
Our consolidated financial statements and accompanying notes have been prepared in accordance with U.S. GAAP. The preparation of these consolidated financial statements and accompanying notes requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis of making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. We have identified certain accounting estimates that are significant to the preparation of our financial statements. These estimates are important for an understanding of our financial condition and results of operation. Certain accounting estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management’s current judgments. We believe the following critical accounting estimates involve the most significant estimates and judgments used in the preparation of our financial statements.
The preparation of these consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Significant accounting estimates reflected in our consolidated financial statements include the estimated retail price per point and estimated breakage to calculate the revenue recognized in our loyalty program revenue, the useful lives of property and equipment, impairment of long-lived assets, provision for estimated credit losses, write-down for estimated obsolescence or unmarketable inventories, realization of deferred tax assets and uncertain tax position, fair value of our stock price to determine the beneficial conversion feature (“BCF”) within the convertible note, fair value of the stock-based compensation, fair value of the marketable securities and fair value of the warrants issued. Actual results could differ from these estimates.
56
Accounts receivable, net
Accounts receivable are recorded at the invoiced amount, net of an allowance for uncollectible accounts and do not accrue interest. We offer various payments terms to customers from cash due on delivery to 90 days based on their credit history. Accounts receivable encompass amounts due from sales of healthcare products on our ZCITY platform. Management also periodically evaluates individual customer’s financial condition, credit history and the current economic conditions to make adjustments in the allowance when it is considered necessary. Account balances are charged off against the allowance when all collection efforts have been exhausted, and recovery potential is deemed remote. Our management reviews historical accounts receivable collection rates across all aging brackets and has made 100% provision of credit loss for customer balances aged above 120 days for sales of healthcare products on our ZCITY platform. Our management continuously assesses the reasonableness of the credit loss allowance policy and updates it as needed. As of March 31, 2026 and June 30, 2025, we recorded $735,309 and $9,924 of provision for estimated credit losses, respectively.
Inventories
Our inventories are recorded at the lower of cost or net realizable value, with cost determined using the first-in-first-out (FIFO) method. These costs encompass gift cards or ‘E-voucher’ pin codes, which are acquired from our suppliers as merchandise goods or store credit, as well as healthcare products. Management conducts regular comparisons between the cost of inventories and their net realizable value. If the net realizable value is lower than the cost, an allowance is made for inventory write-down. Ongoing assessments of inventories are carried out to identify potential write-downs due to estimated obsolescence or unmarketability. This determination is based on the difference between the inventory costs and the estimated net realizable value, considering forecasts for future demand and market conditions. Once inventories are written down to the lower of cost or net realizable value, they are not subsequently marked up based on changes in underlying facts and circumstances. Our management has reviewed the aforementioned factors and has applied a 100% write-down for inventories aged above 180 days related to our E-voucher and health care products. For the three and nine months ended March 31, 2026 and 2025, no write-downs for estimated obsolescence or unmarketable inventories were recorded.
Other receivables and other current assets, net
Other receivables and other current assets consist of prepayment to third parties for cyber security service, director & officer liability insurance (“D&O Insurance”), and other professional fee. Other receivables and other current assets also include refundable advance to third party service provider, and other deposits. Starting from July 1, 2023, we had adopted ASC Topic 326 on our other receivables using the modified retrospective approach. The new credit loss guidance replaces the old model for measuring the allowance for credit losses with a model that is based on the expected losses rather than incurred losses. Under the new accounting guidance, we measure credit losses on its other receivables using the current expected credit loss model under ASC 326. As of March 31, 2026 and June 30, 2025, we have provided allowance for credit loss of $3,798,438 and $1,078,353, respectively.
Impairment for long-lived assets
Long-lived assets, including property and equipment with finite lives are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. We assessed the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, we would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. $22,562,180 and $19,517,303 impairment for long-lived assets were recorded as of March 31, 2026 and June 30, 2025.
57
Investment in marketable securities
Investments in marketable securities, net, consist of investments in listed shares, which are listed on Nasdaq. Marketable securities are accounted for under ASC 321 and reported at their readily determinable fair values as quoted by market exchanges with changes in fair value recorded in other (expense) income in the consolidated statements of operations and comprehensive loss. All changes in a marketable security’s fair value are reported in earnings as they occur, as such, the sale of a marketable security does not necessarily give rise to a significant gain or loss. Unrealized gains/(losses) due to fluctuations in fair value are recorded in the consolidated statements of operations and comprehensive loss. Declines in fair value below cost deemed to be other-than-temporary are recognized as impairments in the consolidated statements of comprehensive income. For the three and nine months ended March 31, 2026, we recorded an unrealized holding loss on marketable securities of $0. For the three and nine months ended March 31, 2025, we recorded an unrealized holding gain on marketable securities of approximately $0.5 million and $0.2 million, respectively.
Revenue recognition
Loyalty program
| - | Performance obligations at a point in time |
Our TADAA Technologies reward loyalty program allows members to earn points on purchases that can be redeemed for rewards that include discounts on future purchases. When members purchase our product or make purchase with our participated vendor through TADAA Technologies, we allocate the transaction price between the product or service, and the reward points earned based on the relative stand-alone selling prices and expected point redemption. The portion allocated to the reward points is initially recorded as contract liability and subsequently recognized as revenue upon redemption or expiration.
The two primary estimates utilized to record the contract liability for reward points earned by members are the estimated retail price per point and estimated breakage. The estimated retail price per point is based on the actual historical retail prices of product purchased or service obtained through the redemption of reward points. We estimate breakage of reward points based on historical redemption rates. We continually evaluate our methodology and assumptions based on developments in retail price per point redeemed, redemption patterns and other factors. Changes in the retail price per point and redemption rates have the effect of either increasing or decreasing the contract liability through current period revenue by an amount estimated to represent the retail value of all points previously earned but not yet redeemed by loyalty program members as of the end of the reporting period.
Customized Software development Service revenue
| - | Performance obligations satisfied over time |
We recognize revenue from customized software development services over time using the cost-to-cost input method to measure progress toward satisfaction of our performance obligations. This approach requires us to make critical estimates and judgments, including determining total estimated costs to complete each contract and assessing progress toward completion. Changes in project scope, complexity, or estimated costs may significantly impact the timing and amount of revenue we recognize. We also evaluate whether we have an enforceable right to payment for performance completed to date and whether control is transferred continuously to the customer. Any revisions to total estimated contract costs or anticipated losses are recorded in the period in which the changes are identified.
Income taxes
Deferred taxes are accounted for using the asset and liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the consolidated financial statements and the corresponding tax basis used in the computation of assessable tax profit. In principle, deferred tax liabilities are recognized for all taxable temporary differences. Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which deductible temporary differences can be utilized. Deferred tax is calculated using tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred tax is charged or credited in the income statement, except when it is related to items credited or charged directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities.
58
An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely to be realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.
Stock-based compensation
We account for stock-based compensation awards to officers in accordance with FASB ASC Topic 718, “Compensation – Stock Compensation”, which requires that stock-based payment transactions with employees be measured based on the grant-date fair value of the equity instrument issued and recognized as compensation expense over the requisite service period. In June 2024, we executed executive employment agreements (“Employment Agreements”) with three individuals, appointing them as the Company’s executive officers. Under the terms of the Employment Agreements, each executive officer is entitled to receive a predetermined monetary value of the Company’s common stock as annual compensation for the first year, with stock compensation for subsequent years contingent upon performance. The stock compensation is prorated on a monthly basis and is subject to the restrictions of Securities Act Rule 144. The fair value of the stock-based compensation which included common stock issued were equivalent to the predetermined monetary value. For the three months ended March 31, 2026 and 2025, we have incurred stock-based compensation from our officer and third party service provider amounted to approximately $0.3 million and $70,000, respectively. For the nine months ended March 31, 2026 and 2025, we have incurred stock-based compensation from our officer and third party service provider amounted to approximately $1.1 million and $0.2 million, respectively.
Warrants
| - | Fair value of Alumni Capital warrants |
We account for the purchase warrants issued to Alumni Capital LP (“Alumni Capital”) as liabilities, which are remeasured at fair value at each reporting period, with changes in fair value recognized in our consolidated statements of operations. The fair value of these warrants is estimated using the Black-Scholes option pricing model, which requires the use of significant judgment and assumptions, including expected stock price volatility, risk-free interest rate, expected life of the warrant, and the market price and exercise price of our common stock. These assumptions are highly subjective and inherently uncertain, and changes in any of these inputs can materially affect the estimated fair value of the warrant liability.
The fair value of the warrants issued to Alumni Capital which was determined on grant dates by using the Black Scholes model using the following assumptions: (1) expected volatility of 160.20% to 182.34%, (2) risk-free interest rate of 3.52% to 4.37%, (3) expected life of 2.0 years to 2.8 years, (4) exercise price of $23.37 to $103.00 and (5) stock price of $21.60 to $390.00 on grant date, the date of which the warrants were issued. Based on above assumption, the fair value of the warrants were estimated to be $5,331,798.
As of June 30, 2025, The fair value of the warrants issued to Alumni Capital was determined by using the Black Scholes model using the following assumptions: (1) expected volatility of 162.92% to 167.27%, (2) risk-free interest rate of 3.71%, (3) expected life of 2.3 years, (4) exercise price of $24.00 to $41.00 and (5) stock price of $1.10 on June 30, 2025. Based on above assumption, the fair value of the warrants were estimated to be $383,886.
The fair value of the warrants issued to Alumni Capital which was determined on March 31, 2026 by using the Black Scholes model using the following assumptions: (1) expected volatility of 177.6%, (2) risk-free interest rate of 3.74%, (3) expected life of 1.5 years, (4) exercise price of $5.07 and (5) stock price of $3.56 on March 31, 2026. Based on above assumption, the fair value of the warrants was estimated to be $1,165,795.
59
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not required under Regulation S-K for “smaller reporting companies.”
ITEM 4. CONTROLS AND PROCEDURES. DISCLOSURE CONTROLS AND PROCEDURES.
Evaluation of Disclosure Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, have evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2026. Based on that evaluation, the Company’s Chief Executive Officer and the Company’s Chief Financial Officer have concluded that as of March 31, 2026, due to the existence of the material weakness in the Company’s internal control over financial reporting described below, the Company’s disclosure controls and procedures were not effective.
Material Weaknesses
A material weakness is a deficiency, or a combination of deficiencies, within the meaning of Public Company Accounting Oversight Board Auditing Standard AS 2201, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. We had the following material weakness in internal control over financial reporting, characterized by the following:
Our management concluded that as of March 31, 2026, our internal control over financial reporting was not effective, and that material weaknesses existed in the following areas:
| (1) | we do not employ full time in-house personnel with the technical knowledge to identify and address some of the reporting issues surrounding certain complex or non-routine transactions. With respect to material, complex and non-routine transactions, management has and will continue to seek guidance from third-party experts and/or consultants to gain a thorough understanding of these transactions; |
| (2) | we have inadequate segregation of duties consistent with the control objectives including but not limited to the disbursement process, transaction or account changes, and the performance of account reconciliations and approval; and |
| (3) | we have ineffective controls over the period end financial disclosure and reporting process caused by insufficient accounting staff. |
Limitations on Effectiveness of Controls and Procedures
In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures and internal control over financial reporting must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting identified in management’s evaluation pursuant to Rules 13a-15(f) and 15d-15(f) under the Exchange Act during the quarter ended March 31, 2026 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
60
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEDINGS.
We may be subject to legal disputes and subject to claims that arise in the ordinary course of business. We are not a party or subject to any pending legal proceedings the resolution of which is expected to have a material adverse effect on our business, operating results, cash flows or financial condition.
ITEM 1A. RISK FACTORS.
As a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended, and in item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this item. In any event, there have been no material changes in our risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended June 30, 2025, filed with the SEC on October 16, 2025 and our applicable risk factors in our Registration Statement on Form S-1 (File No. 333-275411), initially filed with the SEC on November 8, 2023.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
| (A) | Unregistered Sales of Equity Securities |
| (a) | Issuance of Capital Stock. |
None.
| (b) | Warrants. |
None.
| (B) | Use of Proceeds |
Not applicable.
| (C) | Issuer Purchases of Equity Securities |
None.
61
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not Applicable.
ITEM 5. OTHER INFORMATION.
ITEM 6. EXHIBITS
EXHIBIT INDEX
| + | Filed herewith. |
| ++ | Exhibits 32.1 and 32.2 are being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall such exhibits be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise specifically stated in such filing. |
62
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| TREASURE GLOBAL INC | |
| Dated: May 20, 2026 | /s/ Chong Chan Teo |
| Chong Chan Teo | |
| Acting Chief Executive Officer | |
| (Principal Executive Officer) | |
| Dated: May 20, 2026 | /s/ Pusparajan a/l Vadiveloo |
| Pusparajan a/l Vadiveloo | |
| Chief Financial Officer | |
| (Principal Financial and Accounting Officer) |
63
Exhibit 31.1
CERTIFICATION OF PRINCIPAL EXECTUIVE OFFICER
PURSUANT TO RULE 13a-14(a)/15d-14(a), AS ADOPTED
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Chong Chan Teo, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of Treasure Global Inc; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: May 20, 2026
| /s/ Chong Chan Teo | ||
| Name: | Chong Chan Teo | |
| Title: | Acting Chief Executive Officer | |
| (Principal Executive Officer) | ||
Exhibit 31.2
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER
PURSUANT TO RULE 13a-14(a)/15d-14(a), AS ADOPTED
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Pusparajan a/l Vadiveloo, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of Treasure Global Inc; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| (c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| (d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions) |
| (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: May 20, 2026
| /s/ Pusparajan a/l Vadiveloo | ||
| Name: | Pusparajan a/l Vadiveloo | |
| Title: | Chief Financial Officer | |
| (Principal Financial and Accounting Officer) | ||
Exhibit 32.1
CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, I, Chong Chan Teo, the Acting Chief Executive Officer of Treasure Global Inc (the “Company”), hereby certify, that, to my knowledge:
| 1. | The Quarterly Report on Form 10-Q for the period ended March 31, 2026 (the “Report”) of the Company fully complies with the requirements of Section 13(a) and 15(d) of the Securities Exchange Act of 1934; and |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: May 20, 2026
| /s/ Chong Chan Teo | ||
| Name: | Chong Chan Teo | |
| Title: | Acting Chief Executive Officer | |
| (Principal Executive Officer) | ||
Exhibit 32.2
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, I, Pusparajan a/l Vadiveloo, the Chief Financial Officer of Treasure Global Inc (the “Company”), hereby certify, that, to my knowledge:
| 1. | The Quarterly Report on Form 10-Q for the period ended March 31, 2026 (the “Report”) of the Company fully complies with the requirements of Section 13(a)/15(d) of the Securities Exchange Act of 1934; and |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: May 20, 2026
| /s/ Pusparajan a/l Vadiveloo | ||
| Name: | Pusparajan a/l Vadiveloo | |
| Title: | Chief Financial Officer | |
| (Principal Financial and Accounting Officer) | ||