| Standard or | ||
| interpretation | Description | |
| Effective date (annual | ||
| periods beginning on | ||
| or after) | ||
| IAS 21 | ||
| (Amendments) | ||
| Lack of | ||
| Exchangeability | ||
| 1 January 2025 | ||
| IFRS 7, 9 | ||
| (Amendments) | ||
| Amendments to the | ||
| Classification and | ||
| Measurement of | ||
| Financial Instruments | ||
| 1 January 2026 | ||
| IFRS 7, 9 | ||
| (Amendments) | ||
| Contracts Referencing | ||
| Nature-dependent | ||
| Electricity | ||
| 1 January 2026 | ||
| IFRS 19 | ||
| (Amendments) | ||
| Subsidiaries without | ||
| Public Accountability: | ||
| Disclosures | ||
| 1 January 2027 | ||
| IFRS 18 | Presentation and | |
| Disclosure in Financial | ||
| Statements | ||
| 1 January 2027 |
| Computers and books | 3 – 5 years |
| Furniture and fittings | 3 – 7 years |
| Motor vehicles | 6 – 10 years |
| Leasehold improvements | 3 – 5 years |
| Years | |
| International school building | 10 |
| Office premises and schools | 1 – 10 |
| Education | Services | Total | ||||
| $ | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Service fees | − | − | 7,131,798 | 7,002,570 | 7,131,798 | 7,002,570 |
| Tuition fees | 24,970,269 | 22,671,445 | − | − | 24,970,269 | 22,671,445 |
| 24,970,269 | 22,671,445 | 7,131,798 | 7,002,570 | 32,102,067 | 29,674,015 | |
| Transfer of services timing | ||||||
| Point in time | 357,429 | 23,085 | 500,453 | 826,023 | 857,882 | 849,108 |
| Over time | 24,612,840 | 22,648,360 | 6,631,345 | 6,176,547 | 31,244,185 | 28,824,907 |
| 24,970,269 | 22,671,445 | 7,131,798 | 7,002,570 | 32,102,067 | 29,674,015 |
| $ | 2025 | 2024 |
| Contract liabilities | ||
| Deferred revenue | 18,880,567 | 14,424,989 |
| Analysed as: | ||
| Current | 14,480,878 | 12,471,197 |
| Non-current | 4,399,689 | 1,953,792 |
| 18,880,567 | 14,424,989 |
| $ | 2025 | 2024 |
| At 1 October | 14,424,989 | 12,093,331 |
| Cash received in advance of performance and not recognised as revenue | 30,357,376 | 26,175,167 |
| Revenue recognised during the financial year: | ||
| - On contract liabilities balances at beginning of financial year | (11,643,390) | (13,247,340) |
| - On cash received in advance during financial year | (13,957,360) | (10,564,950) |
| (25,600,750) | (23,812,290) | |
| Foreign exchange difference | (301,048) | (31,219) |
| At 30 September | 18,880,567 | 14,424,989 |
| $ | |||
| 2026 | |||
| Recognised in FY | |||
| 2027 to 2028 | Total | ||
| 2025 | |||
| Tuition fees | 14,169,312 | 4,399,689 | 18,569,001 |
| Service fees | 311,566 | − | 311,566 |
| 14,480,878 | 4,399,689 | 18,880,567 |
| $ | |||
| 2025 | |||
| Recognised in FY | |||
| 2026 to 2027 | Total | ||
| 2024 | |||
| Tuition fees | 12,125,913 | 1,953,792 | 14,079,705 |
| Service fees | 345,284 | − | 345,284 |
| 12,471,197 | 1,953,792 | 14,424,989 |
| $ | 2025 | 2024 |
| Interest income from bank deposits | 5,045 | 3,187 |
| Others | 52,906 | 13,308 |
| 57,951 | 16,495 |
| $ | 2025 | 2024 |
| Wages and salaries | 15,867,003 | 15,106,782 |
| Statutory contributions and defined contribution plans | 718,895 | 734,233 |
| Share-based payments - share options (Note 21(d)) | 105,000 | 203,830 |
| Staff accommodation and welfare | 535,594 | 362,499 |
| Staff insurance and medical expenses | 253,929 | 247,611 |
| Termination benefits | 61,855 | 20,752 |
| Others | 275,456 | 285,066 |
| 17,817,732 | 16,960,773 | |
| Total employee benefit expenses, comprised of: | ||
| Cost of services | 8,534,267 | 7,672,756 |
| Administrative and other operating expenses | 9,283,465 | 9,288,017 |
| 17,817,732 | 16,960,773 |
| $ | 2025 | 2024 |
| Interest expense | ||
| - Lease liabilities (Note 12) | 1,268,353 | 1,120,975 |
| - Loans from a shareholder (Note 17) | 224,802 | 216,920 |
| - Others | − | 3,496 |
| 1,493,155 | 1,341,391 |
| $ | 2025 | 2024 |
| Cost of services: | ||
| Academic expenses | 2,255,030 | 2,138,634 |
| Security service expenses | 614,690 | 1,019,759 |
| Depreciation of plant and equipment | 132,632 | 144,303 |
| Amortisation of intangible assets | 3,128 | 3,147 |
| Administrative and other operating expenses: | ||
| Marketing expenses | 3,124,276 | 3,480,502 |
| Professional fees | 889,017 | 853,766 |
| Travelling expenses | 426,036 | 341,131 |
| Foreign exchange loss, net | 2,794,062 | 1,455,135 |
| (Gain) / loss on disposal of plant and equipment | (4,155) | 1,657 |
| Depreciation of plant and equipment | 1,169,366 | 1,062,725 |
| Amortisation of right-of-use assets | 2,683,325 | 2,786,093 |
| Amortisation of intangible assets | 99,613 | 97,571 |
| Loss allowance on trade and other receivables | 3,008 | − |
| $ | 2025 | 2024 |
| Current income tax (credit) / expense | ||
| Current financial year | (65,610) | 245,674 |
| Over provision in previous financial year | (14,211) | − |
| Total income tax (credit) / expense recognised in profit or loss | (79,821) | 245,674 |
| $ | 2025 | 2024 |
| Loss before income tax | (6,356,701) | (10,708,012) |
| (Tax credits)/Taxable income at the domestic rates applicable to (losses)/ | ||
| profits in the country concerned | (1,250,565) | (1,988,383) |
| Tax effect of non−allowable expenses | 429,971 | 1,462,683 |
| Deferred tax assets not recognised | 836,368 | 1,030,969 |
| Utilisation of previously unrecognised deferred tax | (81,384) | (259,595) |
| Over provision of prior year income tax | (14,211) | − |
| Total income tax (credit)/expense recognised in profit or loss | (79,821) | 245,674 |
| 2025 | 2024 | |||||
| $ | Singapore | Myanmar | Vietnam | Singapore | Myanmar | Vietnam |
| Unutilised tax losses | 4,431,974 | 4,273,637 | 14,063,916 | 4,732,273 | 2,949,792 | 11,489,969 |
| Other temporary differences | 669 | − | − | 669 | − | − |
| 4,432,643 | 4,273,637 | 14,063,916 | 4,732,942 | 2,949,792 | 11,489,969 | |
| Unrecognised deferred tax | ||||||
| assets on the above temporary | ||||||
| differences | 753,549 | 940,200 | 2,812,783 | 804,600 | 648,954 | 2,297,994 |
| 2025 | 2024 | |||
| $ | Myanmar | Vietnam | Myanmar | Vietnam |
| Within the next twelve months | 917,866 | 150,708 | 199,169 | 1,520,724 |
| After twelve months but before 24 months | 1,665,875 | 2,301,523 | 946,871 | 150,708 |
| After 24 months but before 36 months | 1,689,896 | 2,758,140 | 1,803,752 | 2,301,523 |
| After 36 months but before 48 months | − | 4,758,874 | − | 2,758,140 |
| After 48 months | − | 4,094,671 | − | 4,758,874 |
| 4,273,637 | 14,063,916 | 2,949,792 | 11,489,969 |
| $ | ||||||
| Leasehold | ||||||
| improvements | ||||||
| Furniture | ||||||
| and fittings | ||||||
| Computers | ||||||
| and books | ||||||
| Motor | ||||||
| vehicles | ||||||
| Construction | ||||||
| in−progress | Total | |||||
| Cost | ||||||
| Balance as at 1 October 2024 | 4,312,885 | 1,423,845 | 1,353,564 | 63,253 | 56,709 | 7,210,256 |
| Additions | 452,860 | 144,936 | 58,003 | − | 54,231 | 710,030 |
| Transfers | 72,667 | − | − | − | (72,667) | − |
| Disposals | − | (12,231) | (1,870) | − | − | (14,101) |
| Write−off (Note 2.1) | (781,416) | (100,490) | (661) | − | − | (882,567) |
| Foreign exchange difference | (98,150) | (28,795) | (18,542) | (1,484) | (2,945) | (149,916) |
| Balance as at 30 September 2025 | 3,958,846 | 1,427,265 | 1,390,494 | 61,769 | 35,328 | 6,873,702 |
| Accumulated depreciation | ||||||
| Balance as at 1 October 2024 | 1,621,001 | 706,562 | 737,917 | 31,590 | − | 3,097,070 |
| Depreciation for the year | 704,729 | 297,487 | 292,655 | 7,127 | − | 1,301,998 |
| Disposals | − | (7,731) | (1,545) | − | − | (9,276) |
| Write−off (Note 2.1) | (318,394) | (41,532) | (404) | − | − | (360,330) |
| Foreign exchange difference | (38,884) | (17,164) | (10,024) | (360) | − | (66,432) |
| Balance as at 30 September 2025 | 1,968,452 | 937,622 | 1,018,599 | 38,357 | − | 3,963,030 |
| Net carrying amount | ||||||
| Balance as at 30 September 2025 | 1,990,394 | 489,643 | 371,895 | 23,412 | 35,328 | 2,910,672 |
| Cost | ||||||
| Balance as at 1 October 2023 | 2,560,638 | 921,588 | 955,427 | 63,450 | 243,920 | 4,745,023 |
| Additions | 1,244,704 | 351,991 | 279,951 | − | 607,660 | 2,484,306 |
| Transfers | 512,936 | 152,054 | 126,538 | − | (791,528) | − |
| Disposals | − | (409) | (7,434) | − | − | (7,843) |
| Foreign exchange difference | (5,393) | (1,379) | (918) | (197) | (3,343) | (11,230) |
| Balance as at 30 September 2024 | 4,312,885 | 1,423,845 | 1,353,564 | 63,253 | 56,709 | 7,210,256 |
| Accumulated depreciation | ||||||
| Balance as at 1 October 2023 | 975,338 | 437,363 | 461,490 | 24,293 | − | 1,898,484 |
| Depreciation for the year | 647,255 | 269,830 | 282,669 | 7,274 | − | 1,207,028 |
| Disposals | − | (398) | (5,788) | − | − | (6,186) |
| Foreign exchange difference | (1,592) | (233) | (454) | 23 | − | (2,256) |
| Balance as at 30 September 2024 | 1,621,001 | 706,562 | 737,917 | 31,590 | − | 3,097,070 |
| Net carrying amount | ||||||
| Balance as at 30 September 2024 | 2,691,884 | 717,283 | 615,647 | 31,663 | 56,709 | 4,113,186 |
| $ | Goodwill | |||||
| Area | ||||||
| development | ||||||
| and centre fees | ||||||
| Set-up fee | ||||||
| and brand | ||||||
| licensing fee | ||||||
| Computer | ||||||
| software | ||||||
| licence | ||||||
| Customer- | ||||||
| related | ||||||
| assets | Total | |||||
| Cost | ||||||
| Balance as at 1 October 2024 | 6,000,635 | 959,877 | 40,000 | 122,398 | − | 7,122,910 |
| Foreign exchange difference | − | (39,013) | − | (994) | − | (40,007) |
| Balance as at 30 September 2025 | 6,000,635 | 920,864 | 40,000 | 121,404 | − | 7,082,903 |
| Accumulated amortisation and impairment | ||||||
| Balance as at 1 October 2024 | 4,561,645 | 318,601 | 22,000 | 115,004 | − | 5,017,250 |
| Amortisation for the year | − | 92,487 | 3,000 | 7,254 | − | 102,741 |
| Foreign exchange difference | − | (10,970) | − | (854) | − | (11,824) |
| Balance as at 30 September 2025 | 4,561,645 | 400,118 | 25,000 | 121,404 | − | 5,108,167 |
| Net carrying amount | ||||||
| Balance as at 30 September 2025 | 1,438,990 | 520,746 | 15,000 | − | − | 1,974,736 |
| Cost | ||||||
| Balance as at 1 October 2023 | 6,039,685 | 858,153 | 40,000 | 122,539 | 273,913 | 7,334,290 |
| Additions | − | 105,230 | − | − | − | 105,230 |
| Write-off | − | − | − | − | (273,913) | (273,913) |
| Foreign exchange difference | (39,050) | (3,506) | − | (141) | − | (42,697) |
| Balance as at 30 September 2024 | 6,000,635 | 959,877 | 40,000 | 122,398 | − | 7,122,910 |
| Accumulated amortisation and impairment | ||||||
| Balance as at 1 October 2023 | − | 232,882 | 19,000 | 103,460 | 273,913 | 629,255 |
| Amortisation for the year | − | 86,139 | 3,000 | 11,579 | − | 100,718 |
| Impairment in value | 4,561,645 | − | − | − | − | 4,561,645 |
| Write-off | − | − | − | − | (273,913) | (273,913) |
| Foreign exchange difference | − | (420) | − | (35) | − | (455) |
| Balance as at 30 September 2024 | 4,561,645 | 318,601 | 22,000 | 115,004 | − | 5,017,250 |
| Net carrying amount | ||||||
| Balance as at 30 September 2024 | 1,438,990 | 641,276 | 18,000 | 7,394 | − | 2,105,660 |
| Education | Services | |||||
| Myanmar | Vietnam | Myanmar | ||||
| $ | ||||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Goodwill | − | − | − | − | 1,438,990 | 1,438,990 |
| Area development and opening fees | ||||||
| (a)(b)(c) | ||||||
| 155,094 | 188,938 | 365,652 | 452,338 | − | − |
| Education | Services | |||||
| Vietnam | Myanmar | Myanmar | ||||
| % | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Pre-tax discount rates | 15 – 17 | 10 – 12 | 28 – 48 | 24 | 27 | 28 |
| Revenue growth rate | 3 – >100 | 7 – 90 | 10 – 73 | 10 – 20 | 12 – 35 | 7 – 9 |
| Terminal growth rate | 1 | 3 | 1 | 4 | 1 | 4 |
| Pre−tax discount rates – |
| Discount rates are based on the Group’s pre-tax weighted average cost of capital and are benchmarked to |
| externally available data such as country risk premium, equity risk premium and beta adjusted to reflect the |
| CGUs geographical location of operations and management’s assessment of specific risks related to each of the |
| cash generating units. These discounts are applied to the cash flow projections. |
| Revenue growth rates – |
| The forecasted revenue growth rates are based on management’s estimates with reference to the historical |
| trend as well as the forecasted economic condition over the budgeted period of five years. For Education, a key |
| growth driver is the increasing student retention and enrolment. |
| Terminal growth rate – |
| The terminal growth rate is based on management’s expected long-term sustainable growth, taking into |
| consideration the economic and political environment of the countries these CGUs are located and operating. It |
| does not exceed the expected long-term growth rate in the relevant countries. |
| $ | |||
| International | |||
| school | |||
| Offices | |||
| and schools | Total | ||
| At 1 October 2024 | 861,096 | 10,606,234 | 11,467,330 |
| Additions | 3,036,201 | 4,965,630 | 8,001,831 |
| Amortisation charge | (253,489) | (2,429,836) | (2,683,325) |
| Lease modification | − | (414,027) | (414,027) |
| Foreign exchange difference | − | (330,934) | (330,934) |
| At 30 September 2025 | 3,643,808 | 12,397,067 | 16,040,875 |
| At 1 October 2023 | 1,881,308 | 9,502,032 | 11,383,340 |
| Additions | − | 3,757,989 | 3,757,989 |
| Amortisation charge | (243,733) | (2,542,360) | (2,786,093) |
| Lease modification | (776,479) | (66,202) | (842,681) |
| Foreign exchange difference | − | (45,225) | (45,225) |
| At 30 September 2024 | 861,096 | 10,606,234 | 11,467,330 |
| (b) Lease liabilities | |||
| At 1 October 2024 | 1,238,210 | 11,520,113 | 12,758,323 |
| Additions | 3,036,201 | 4,965,630 | 8,001,831 |
| Interest expense (Note 7) | 164,094 | 1,104,259 | 1,268,353 |
| Lease modification | − | (433,873) | (433,873) |
| Lease concession | − | (39,899) | (39,899) |
| Lease payment in cash: | |||
| − Principal portion | (165,428) | (1,791,244) | (1,956,672) |
| − Interest portion | (164,094) | (1,104,259) | (1,268,353) |
| Foreign exchange differences | − | (383,501) | (383,501) |
| At 30 September 2025 | 4,108,983 | 13,837,226 | 17,946,209 |
| At 1 October 2023 | 2,222,316 | 9,898,900 | 12,121,216 |
| Additions | − | 3,757,989 | 3,757,989 |
| Interest expense (Note 7) | 120,487 | 1,000,488 | 1,120,975 |
| Lease modification | (776,479) | (66,202) | (842,681) |
| Lease concession | − | (13,562) | (13,562) |
| Lease payment in cash: | |||
| − Principal portion | (207,627) | (2,001,555) | (2,209,182) |
| − Interest portion | (120,487) | (1,000,488) | (1,120,975) |
| Foreign exchange differences | − | (55,457) | (55,457) |
| At 30 September 2024 | 1,238,210 | 11,520,113 | 12,758,323 |
| $ | 2025 | 2024 |
| Contractual undiscounted cash flows | ||
| Not later than a year | 4,249,961 | 2,826,044 |
| Between one and two years | 3,843,258 | 3,818,752 |
| Between two and five years | 7,851,123 | 7,543,108 |
| More than five years | 11,339,229 | 3,264,420 |
| 27,283,571 | 17,452,324 | |
| Less: Future interest expense | (9,337,362) | (4,694,001) |
| Present value of lease liabilities | 17,946,209 | 12,758,323 |
| Presented in consolidated statement of financial position | ||
| − Current | 2,523,814 | 2,546,728 |
| − Non-current | 15,422,395 | 10,211,595 |
| 17,946,209 | 12,758,323 |
| $ | 2025 | 2024 |
| United States Dollar | 924,557 | 1,146,779 |
| Myanmar Kyat | 12,722,769 | 5,123,831 |
| Vietnamese Dong | 4,298,883 | 6,487,713 |
| 17,946,209 | 12,758,323 |
| $ | 2025 | 2024 |
| Amortisation of right−of−use assets | 2,683,325 | 2,786,093 |
| Interest expense on lease liabilities | 1,268,353 | 1,120,975 |
| Lease concession | (39,899) | (13,562) |
| Lease modification | (19,846) | − |
| Lease expense relating to short-term leases, not capitalised in lease liabilities | 213,384 | 672,997 |
| Total amount recognised in profit or loss | 4,105,317 | 4,566,503 |
| Name of Company (Country | |||
| of incorporation and principal | |||
| place of business) | Principal activities | ||
| Effective interest | |||
| held by Company % | |||
| 2025 | 2024 | ||
| Held by the Company | |||
| MS Exera Pte Ltd (“MS Exera”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management and security related services and holding | |||
| company | |||
| 100 | 100 | ||
| MS Leisure Pte Ltd (“MS Leisure”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| MS English Pte. Ltd. (“MS English”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| MS Auston Pte. Ltd. (“MS Auston”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| AS Coding 1 Pte. Ltd. (“AS Coding 1”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| MS English 2 Pte. Ltd. (“MS English 2”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| AS English 3 Pte. Ltd. (“AS English 3”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| AS Coding 2 Pte. Ltd. (“AS Coding 2”) | |||
| (1) | |||
| (Singapore) | |||
| Provision of management services and holding company | |||
| 100 | 100 | ||
| American International Partners Limited | |||
| (“AIPL”) | |||
| (2) | |||
| (Myanmar) | |||
| Operation of an international school in Myanmar | |||
| 100 | 100 | ||
| Held through MS Exera | |||
| EXERA Myanmar Limited (“EXERA | |||
| Myanmar”) | |||
| (2) | |||
| (Myanmar) | |||
| Provision of integrated security facility and risk management | |||
| services | |||
| 100 | 100 | ||
| Exera Vietnam Company Limited | |||
| (“EXERA Vietnam”) | |||
| (3) | |||
| (Vietnam) | |||
| Provision of integrated facility management services | |||
| 100 | 100 | ||
| Held through MS Leisure | |||
| L Partners Limited | |||
| (“L Partners”) | |||
| (2) | |||
| (Myanmar) | |||
| Operation and management of Kids&Us English language schools | |||
| 100 | 100 | ||
| Held through MS English | |||
| E Partners Limited | |||
| (“E Partners”) | |||
| (2) | |||
| (Myanmar) | |||
| Operation and management of Wall Street English language | |||
| schools | |||
| 100 | 100 |
| Name of Company (Country | |||
| of incorporation and principal | |||
| place of business) | Principal activities | ||
| Effective interest | |||
| held by Company % | |||
| 2025 | 2024 | ||
| Held through MS Auston | |||
| A Partners Limited | |||
| (“A Partners”) | |||
| (2) | |||
| (Myanmar) | |||
| Operation and management of Auston college | |||
| 100 | 100 | ||
| Held through AS Coding 1 | |||
| C Partners Limited | |||
| (“C Partners”) | |||
| (2) | |||
| (Myanmar) | |||
| Operation and management of Logiscool coding schools | |||
| 100 | 100 | ||
| Held through MS English 2 | |||
| Wall Street English Limited Liability | |||
| Company | |||
| (“WSE Vietnam”) | |||
| (3) | |||
| (Vietnam) | |||
| Operation and management of Wall Street English language | |||
| schools | |||
| 100 | 100 | ||
| Held through AS English 3 | |||
| AS English Vietnam Company Limited | |||
| (“AS Vietnam”) | |||
| (3) | |||
| (Vietnam) | |||
| Operation and management of Kids&Us English language schools | |||
| 100 | 100 | ||
| Held through AS Coding 2 | |||
| AS Coding Vietnam Company Limited | |||
| (“ASC Vietnam”) | |||
| (3) | |||
| (Vietnam) | |||
| Operation and management of Logiscool coding schools | |||
| 100 | 100 |
| $ | 2025 | 2024 |
| Current | ||
| Trade receivables | ||
| Third parties, gross | 787,530 | 723,240 |
| Less: Loss allowances | ||
| At 1 October | (5,939) | (5,939) |
| Additions | (3,008) | − |
| At 30 September | (8,947) | (5,939) |
| Third parties, net | 778,583 | 717,301 |
| Accrued receivables | 82,795 | 141,312 |
| Total trade receivables | 861,378 | 858,613 |
| Other receivables | ||
| Rental deposits | 49,413 | 122,070 |
| Prepayments for enrolment expenses | 505,938 | 558,878 |
| Other prepayments | 977,722 | 1,075,791 |
| Sales tax | 7,505 | 85,195 |
| Total other receivables | 1,540,578 | 1,841,934 |
| Total trade and other receivables (current) | 2,401,956 | 2,700,547 |
| Non−current | ||
| Affiliated company (Non-trade) | 6,757,126 | 6,552,663 |
| Less: Loss allowances (Note 26.1) | (4,400,124) | (4,400,124) |
| 2,357,002 | 2,152,539 | |
| Rental deposits | 915,280 | 440,225 |
| Prepayments for enrolment expenses | 37,798 | 49,551 |
| Total trade and other receivables (non-current) | 3,310,080 | 2,642,315 |
| Total trade and other receivables | 5,712,036 | 5,342,862 |
| Less: Prepayments | (1,521,458) | (1,684,220) |
| Less: Sales tax | (7,505) | (85,195) |
| 4,183,073 | 3,573,447 | |
| Add: Cash and cash equivalents (Note 16) | 1,548,372 | 782,562 |
| Financial assets at amortised cost | 5,731,445 | 4,356,009 |
| $ | 2025 | 2024 |
| United States Dollar | 1,288,787 | 2,530,746 |
| Myanmar Kyat | 2,472,945 | 572,789 |
| Vietnamese Dong | 421,341 | 469,331 |
| Singapore Dollar | − | 581 |
| 4,183,073 | 3,573,447 |
| $ | 2025 | 2024 |
| Cash at bank | 1,204,805 | 581,423 |
| Cash at financial institutions | 4,561 | 405 |
| Cash on hand | 339,006 | 200,734 |
| 1,548,372 | 782,562 |
| $ | 2025 | 2024 |
| United States dollar | 458,072 | 177,953 |
| Singapore dollar | 50,181 | 22,447 |
| Myanmar Kyat | 938,633 | 468,564 |
| Vietnamese Dong | 101,027 | 113,127 |
| Euro | 459 | 471 |
| 1,548,372 | 782,562 |
| $ | 2025 | 2024 |
| At 1 October | 4,756,173 | 2,577,181 |
| Drawdown of loan | 45,000 | 1,962,072 |
| Interest expense (Note 7) | 224,802 | 216,920 |
| Subscription of convertible notes (Note 20) | (800,000) | − |
| At 30 September | 4,225,975 | 4,756,173 |
| $ | 2025 | 2024 |
| Trade payables | ||
| Third parties | 2,980,479 | 1,635,883 |
| Accrued enrolment expenses | 393,885 | 425,308 |
| Total trade payables | 3,374,364 | 2,061,191 |
| Other payables | ||
| Third parties | 1,118,225 | 1,510,511 |
| Accruals – others | 1,737,256 | 1,421,862 |
| Accruals – wages and salaries | 751,455 | 801,256 |
| Refundable deposits from customers | 1,146,494 | 2,378,945 |
| Sales tax | 30,361 | 29,792 |
| Total other payables | 4,783,791 | 6,142,366 |
| Total trade and other payables | 8,158,155 | 8,203,557 |
| Less: Sales tax | (30,361) | (29,792) |
| 8,127,794 | 8,173,765 | |
| Add: Lease liabilities (Note 12) | 17,946,209 | 12,758,323 |
| Add: Shareholder loans (Note 17) | 4,225,975 | 4,756,173 |
| Financial liabilities carried at amortised cost | 30,299,978 | 25,688,261 |
| $ | 2025 | 2024 |
| United States Dollar | 3,356,932 | 1,319,716 |
| Singapore Dollar | 171,920 | 169,658 |
| Myanmar Kyat | 2,620,343 | 3,831,860 |
| Vietnamese Dong | 878,603 | 2,282,893 |
| Pound Sterling | 570,761 | 223,206 |
| Euro | 529,235 | 346,432 |
| 8,127,794 | 8,173,765 |
| 2025 | 2024 | 2025 | 2024 | |
| Shares | Shares | $ | $ | |
| Issued and fully paid ordinary shares: | ||||
| At 1 October | 3,021,920 | 2,965,920 | 21,919,638 | 21,639,638 |
| Shares issued during the financial year | − | 56,000 | − | 280,000 |
| At 30 September | 3,021,920 | 3,021,920 | 21,919,638 | 21,919,638 |
| $ | 2025 | 2024 |
| At 1 October | 5,730,000 | 5,730,000 |
| Issued and paid during the financial year | ||
| - Cash | 725,000 | − |
| - Shareholder loans (Note 17) | 800,000 | − |
| At 30 September | 7,255,000 | 5,730,000 |
| Type | Zero-Coupon Convertible Notes |
| Coupon | Zero-Coupon |
| Maturity | 30 October 2026 |
| Conversion price | The higher of (i) Floor subscription price; and (ii) the Discounted subscription price |
| Conversion discount | Up to 33.1%, depending on the qualifying event |
| Floor conversion price | $11.53 per share |
| Conversion date | Earlier of (i) the Maturity date; and (ii) the Qualifying event |
| Qualifying event | Share issuance in excess of $5.0 million |
| Use of proceeds | Development of business and working capital |
| Limited use of proceeds | Maximum of 50% of the proceeds to be used for activities in Myanmar |
| Rank | Pari passu to all present and future unsecured obligations |
| $ | 2025 | 2024 |
| Share option reserve | 1,606,930 | 1,501,930 |
| Fair value reserve | (762,754) | (762,754) |
| Equity reserve | (212,271) | (212,271) |
| Foreign exchange reserve | 429,873 | 122,358 |
| At 30 September | 1,061,778 | 649,263 |
| $ | 2025 | 2024 |
| At 1 October | 1,501,930 | 1,298,100 |
| Changes in fair value during the year (Note 6) | 105,000 | 203,830 |
| At 30 September | 1,606,930 | 1,501,930 |
| Grant date | |||||||
| $ | |||||||
| 23 May | |||||||
| 2017 | |||||||
| 1 December | |||||||
| 2017 | |||||||
| 17 October | |||||||
| 2018 | |||||||
| 21 July | |||||||
| 2020 | |||||||
| 5 July | |||||||
| 2022 | |||||||
| 6 February | |||||||
| 2023 | |||||||
| 7 March | |||||||
| 2024 | |||||||
| Fair value at grant date ($) | 4.48 | 7.09 | 5.17 | 5.13 | 3.02 | 3.04 | 2.98 |
| Grant date share price ($) | 10.00 | 13.00 | 10.00 | 10.25 | 6.50 | 6.00 | 6.00 |
| Exercise price ($) | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Expected volatility | 33.91% | 36.07% | 38.43% | 42.92% | 44.87% | 48.96% | 47.03% |
| Option life | 10 years | 10 years | 10 years | 10 years | 10 years | 10 years | 10 years |
| Risk-free annual interest rate | 2.28% | 2.36% | 3.21% | 0.60% | 2.88% | 3.63% | 4.09% |
| 2025 | 2024 | |||
| Number | ||||
| Weighted | ||||
| average exercise | ||||
| Price ($) | Number | |||
| Weighted | ||||
| average exercise | ||||
| Price ($) | ||||
| At 1 October | 413,500 | 11.00 | 368,500 | 11.00 |
| Granted | − | − | 55,000 | 11.00 |
| Forfeited | − | (10,000) | ||
| At 30 September | 413,500 | 413,500 |
| 2025 | 2024 | |
| Numerator | ||
| Loss for the financial year attributable to the owners of the parent ($) | (6,276,880) | (10,953,686) |
| Denominator | ||
| Weighted average number of ordinary shares for the purposes of basic and | ||
| diluted loss per share | 3,021,920 | 2,997,679 |
| Loss per share ($) | ||
| Basic and diluted | (2.08) | (3.65) |
| $ | 2025 | 2024 |
| Corporate shareholder: | ||
| Interest on shareholder loans (Note 7) | 224,802 | 216,920 |
| Shareholder loans drawn (Note 17) | 45,000 | 1,962,072 |
| Subscription of convertible notes (Note 20) | 1,000,000 | − |
| $ | 2025 | 2024 |
| Wages and salaries | 928,997 | 882,996 |
| Other employment benefits | 202,660 | 173,980 |
| Share-based compensation - share options | 105,000 | 197,467 |
| Director fees | ||
| 58,000 | 58,000 | |
| Total | 1,294,657 | 1,312,443 |
| $ | 2025 | 2024 |
| Capital expenditure contracted but not provided for | ||
| - Plant and equipment | 571,809 | 51,413 |
| 2025 ($) | Education | Services | Corporate | Total |
| Revenue | 24,970,269 | 7,131,798 | − | 32,102,067 |
| Cost of services | (7,226,223) | (5,981,392) | − | (13,207,615) |
| Gross profit | 17,744,046 | 1,150,406 | − | 18,894,452 |
| Other income | 15,872 | 5,121 | 36,958 | 57,951 |
| Foreign exchange loss | (2,572,198) | (201,134) | (20,730) | (2,794,062) |
| Plant and equipment write-off | (521,717) | (520) | − | (522,237) |
| Administrative and other operating expenses | (16,400,208) | (1,798,691) | (2,300,751) | (20,499,650) |
| Loss from operations | (1,734,205) | (844,818) | (2,284,523) | (4,863,546) |
| Finance cost | (1,252,040) | (16,313) | (224,802) | (1,493,155) |
| Segment loss before tax | (2,986,245) | (861,131) | (2,509,325) | (6,356,701) |
| Income tax expense | 65,610 | 14,211 | − | 79,821 |
| Loss after income tax | (2,920,635) | (846,920) | (2,509,325) | (6,276,880) |
| Other non-cash items: | ||||
| Total depreciation of plant and equipment | 1,214,704 | 87,020 | 274 | 1,301,998 |
| Plant and equipment write-off | 521,717 | 520 | − | 522,237 |
| Total amortisation of right-of-use asset | 2,599,803 | 83,522 | − | 2,683,325 |
| Total amortisation of intangible assets | 102,741 | − | − | 102,741 |
| Impairment loss on trade receivables | − | 3,008 | − | 3,008 |
| Finance costs (excluding interest on lease liabilities) | − | − | 224,802 | 224,802 |
| Total interest on lease liabilities | 1,252,040 | 16,313 | − | 1,268,353 |
| 5,691,005 | 190,383 | 225,076 | 6,106,464 | |
| Adjusted EBITDA | 2,704,760 | (670,748) | (2,284,249) | (250,237) |
| Adjusted EBITDA after impact of ROUs | (1,147,083) | (770,583) | (2,284,249) | (4,201,915) |
| Reportable segment assets | ||||
| Total Group’s assets | 24,402,398 | 4,155,558 | 114,259 | 28,672,215 |
| Included in the segment assets: | ||||
| Additions: | ||||
| - Plant and equipment | 678,087 | 30,848 | 1,095 | 710,030 |
| - Right-of-use assets | 8,001,831 | − | − | 8,001,831 |
| Reportable segment liabilities representing total Group’s | ||||
| liabilities | (43,186,234) | (1,274,037) | (4,750,635) | (49,210,906) |
| 2024 ($) | Education | Services | Corporate | Total |
| Revenue | 22,671,445 | 7,002,570 | − | 29,674,015 |
| Cost of services | (7,276,016) | (5,413,471) | − | (12,689,487) |
| Gross profit | 15,395,429 | 1,589,099 | − | 16,984,528 |
| Other income | 13,942 | 986 | 1,567 | 16,495 |
| Foreign exchange loss | (1,255,728) | (174,953) | (24,454) | (1,455,135) |
| Impairment of Goodwill | (4,561,645) | − | − | (4,561,645) |
| Administrative and other operating expenses | (16,378,944) | (1,757,009) | (2,214,911) | (20,350,864) |
| Loss from operations | (6,786,946) | (341,877) | (2,237,798) | (9,366,621) |
| Finance cost | (1,100,934) | (22,565) | (217,892) | (1,341,391) |
| Segment loss before tax | (7,887,880) | (364,442) | (2,455,690) | (10,708,012) |
| Income tax expense | (245,674) | - | - | (245,674) |
| Loss after income tax | (8,133,554) | (364,442) | (2,455,690) | (10,953,686) |
| Other non-cash items: | ||||
| Total depreciation of plant and equipment | 1,119,464 | 87,278 | 286 | 1,207,028 |
| Total amortisation of right-of-use asset | 2,669,847 | 116,246 | − | 2,786,093 |
| Total amortisation of intangible assets | 100,718 | − | − | 100,718 |
| Impairment loss on intangible asset | 4,561,645 | − | − | 4,561,645 |
| Finance costs (excluding interest on lease liabilities) | 2,524 | − | 217,892 | 220,416 |
| Total interest on lease liabilities | 1,098,410 | 22,565 | − | 1,120,975 |
| 9,552,608 | 226,089 | 218,178 | 9,996,875 | |
| Adjusted EBITDA | 1,664,728 | (138,353) | (2,237,512) | (711,137) |
| Adjusted EBITDA after impact of ROUs | (2,103,529) | (277,164) | (2,237,512) | (4,618,205) |
| Reportable segment assets | ||||
| Total Group’s assets | 20,488,630 | 3,572,599 | 75,521 | 24,136,750 |
| Included in the segment assets: | ||||
| Additions: | ||||
| - Plant and equipment | 2,443,866 | 40,440 | − | 2,484,306 |
| - Right−of−use assets | 3,757,988 | − | − | 3,757,988 |
| - Intangibles | 105,230 | − | − | 105,230 |
| Reportable segment liabilities representing total | ||||
| Group’s liabilities | (33,649,977) | (1,373,316) | (5,312,783) | (40,336,076) |
| $ | Revenue | Non-current assets | ||
| Revenue | 2025 | 2024 | 2025 | 2024 |
| Singapore | 31,034 | 16,516 | 15,821 | 18,000 |
| Vietnam | 7,780,866 | 8,233,232 | 4,781,647 | 7,565,291 |
| Myanmar | 24,290,167 | 21,424,267 | 16,128,815 | 10,102,885 |
| 32,102,067 | 29,674,015 | 20,926,283 | 17,686,176 |
| $ | 2025 | 2024 |
| Current | 771,262 | 696,685 |
| Past due 1 to 30 days | 46,666 | 90,779 |
| Past due 31 to 60 days | 36,073 | 11,798 |
| Past due over 60 days | 7,377 | 59,351 |
| 861,378 | 858,613 |
| $ | 2025 | 2024 |
| At 1 October | 4,406,063 | 4,406,063 |
| Loss allowance for the year (Note 15) | 3,008 | − |
| At 30 September | 4,409,071 | 4,406,063 |
| $ | 2025 | 2024 |
| Singapore | 84,157 | 30,745 |
| Vietnam | 111,318 | 229,993 |
| Myanmar | 1,352,897 | 521,824 |
| 1,548,372 | 782,562 |
| 2025 ($) | USD | MMK | VND | Others | Total |
| Financial assets | 1,746,859 | 3,411,578 | 522,368 | 50,640 | 5,731,445 |
| Financial liabilities | (8,507,464) | (15,343,112) | (5,177,486) | (1,271,916) | (30,299,978) |
| Net financial position | (6,760,605) | (11,931,534) | (4,655,118) | (1,221,276) | (24,568,533) |
| Add: Net financial liabilities/(assets) denominated in the | |||||
| respective entities’ functional currencies | |||||
| 10,092,795 | 10,758,035 | 4,655,118 | (2,376) | 25,503,572 | |
| Net financial position, adjusted for financial assets/ | |||||
| (liabilities) denominated in the respective entities’ | |||||
| functional currencies | |||||
| 3,332,190 | (1,173,499) | − | (1,223,652) | 935,039 |
| 2024 ($) | USD | MMK | VND | Others | Total |
| Financial assets | 2,708,699 | 1,041,353 | 582,458 | 23,499 | 4,356,009 |
| Financial liabilities | (7,222,668) | (8,955,691) | (8,770,606) | (739,296) | (25,688,261) |
| Net financial position | (4,513,969) | (7,914,338) | (8,188,148) | (715,797) | (21,332,252) |
| Add: Net financial liabilities/(assets) denominated in the | |||||
| respective entities’ functional currencies | |||||
| 4,641,336 | 8,892,637 | 8,186,171 | − | 21,720,144 | |
| Net financial position, adjusted for financial assets/(liabilities) | |||||
| denominated in the respective entities’ functional currencies | |||||
| 127,367 | 978,299 | (1,977) | (715,797) | 387,892 |
| Gain / (loss) before tax | ||
| $ | 2025 | 2024 |
| Myanmar Kyat | ||
| Strengthen against United States Dollar | (293,000) | 285,000 |
| Weaken against United States Dollar | 293,000 | (285,000) |
| $ | |||||
| Less than | |||||
| 1 year | |||||
| Between | |||||
| 1 and 2 years | |||||
| Between | |||||
| 2 and 5 years | |||||
| Over | |||||
| 5 years | Total | ||||
| 2025 | |||||
| Trade and other payables (excluding sales tax) | 8,127,794 | − | − | − | 8,127,794 |
| Loans from a shareholder | − | 4,723,055 | − | − | 4,723,055 |
| Lease liabilities | 4,249,961 | 3,843,258 | 7,851,123 | 11,339,229 | 27,283,571 |
| 12,377,755 | 8,566,313 | 7,851,123 | 11,339,229 | 40,134,420 | |
| 2024 | |||||
| Trade and other payables (excluding sales tax) | 8,173,765 | − | − | − | 8,173,765 |
| Loans from a shareholder | − | − | 5,302,301 | − | 5,302,301 |
| Lease liabilities | 2,826,044 | 3,818,752 | 7,543,108 | 3,264,420 | 17,452,324 |
| 10,999,809 | 3,818,752 | 12,845,409 | 3,264,420 | 30,928,390 |