Biggest changeOn April 17, 2024, our contractually controlled subsidiary, JiuGe Technology, is entering into arrangements with certain electric vehicle (“EV”) charging station providers in the PRC to allow EV owners who have subscribed to the Da Ge app to locate and charge their vehicles, which is expected to significantly expand Da Ge’s usage. -47- Table of Contents Results of Operations Year Ended February 29, 2024 Compared to Year Ended February 28, 2023 The following table sets forth our results of operations for the fiscal years ended February 29, 2024 and February 28, 2023: Year Ended February 29, 2024 Year Ended February 28, 2023 Revenue $ 35,791,685 $ 34,054,205 Cost of revenue $ (31,929,967 ) $ (31,735,735 ) Total operating expenses $ (7,679,407 ) $ (8,984,535 ) Total other income (expenses) $ 5,672 $ (872,772 ) Net Loss attributable to the Company’s shareholders $ (3,757,519 ) $ (7,539,142 ) Foreign currency translation adjustment $ (390,670 ) $ (529,603 Comprehensive loss attributable to the Company $ (4,148,449 ) $ (8,068,212 ) Basic Loss Per Share attributable to the Company (0.07 ) (0.17 ) Diluted Loss Per Share attributable to the Company (0.07 ) (0.17 ) Revenues The following table sets forth the Company’s revenue from its three lines of business for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Change (%) Telecommunication Products & Services $ 32,790,946 $ 27,006,978 21 % SMS & MMS Business $ 2,672,826 $ 6,609,727 -60 % Big Data $ 327,913 $ 437,500 -25 % Total Revenue $ 35,791,685 $ 34,054,205 5 % We recorded $35,791,685 in revenue for the year ended February 29, 2024, an increase of $1,737,480 or 5%, compared to the year ended February 28, 2023.
Biggest changeResults of Operations Year Ended February 28, 2025 Compared to Year Ended February 29, 2024 The following table sets forth our results of operations for the fiscal years ended February 28, 2025 and February 29, 2024: Year Ended February 28, 2025 Year Ended February 29, 2024 Revenue $ 35,607,614 $ 35,791,685 Cost of revenue $ (32,843,907 ) $ (31,929,967 ) Total operating expenses $ (8,712,708 ) $ (7,679,407 ) Total other income (expenses) $ (39,462 ) $ 5,672 Net Loss attributable to the Company’s stockholders $ (5,112,804 ) $ (3,811,503 ) Foreign currency translation adjustment $ (176,265 ) $ (375,319 ) Comprehensive loss attributable to the Company $ (5,288,467 ) $ (4,187,272 ) Basic Loss Per Share attributable to the Company (0.09 ) (0.07 ) Diluted Loss Per Share attributable to the Company (0.09 ) (0.07 ) - 45 - Table of Contents Revenues The following table sets forth the Company’s revenue from its three lines of business for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Change (%) Telecommunication Products & Services $ 27,205,347 $ 32,790,946 -17 % SMS & MMS $ 8,191,308 $ 2,672,826 206 % DaGe Platform $ 80,592 $ — 100 % Command & Communication $ 188,576 $ — 100 % Big Data $ (58,209 ) $ 327,913 -118 % Total Revenue $ 35,607,614 $ 35,791,685 -1 % We recorded $35,607,614 in revenue for the year ended February 28, 2025, a decrease of $184,071 or 1%, compared to the year ended February 29, 2024.
In mid-July 2022, we launched the roll out of the Mobile Device protection product with the roll out of the new mobile phones and 5G phones. . Complementing our hardware protection services, we have introduced the cloud services designed to offer corporate customers robust data storage, processing capabilities, and databases accessible via the internet.
In mid-July 2022, we launched the Mobile Device protection product with the roll out of the new mobile phones and 5G phones. Complementing our hardware protection services, we have introduced cloud services designed to offer corporate customers robust data storage, processing capabilities, and databases accessible via the internet.
In the first quarter of 2019 FingerMotion expanded its business by commercializing its first “Business to Consumer” (“ B2C ”) model, offering the telecommunication providers’ products and services, including data plans, subscription plans, mobile phones, and loyalty points redemption, directly to subscribers or customers of the e-commerce companies, such as PinDuoDuo (“ PDD ”), TMall (“ TMALL ”) and JD.Com.
In the first quarter of 2019 FingerMotion expanded its business by commercializing its first “Business to Consumer” (“ B2C ”) model, offering the telecommunication providers’ products and services, including data plans, subscription plans, mobile phones, and loyalty points redemption, directly to subscribers or customers of the e-commerce companies, such as PinDuoDuo.com, TMall.com and JD.Com.
In February 2022, our contractually controlled subsidiary, JiuGe Technology, through its 99% own subsidiary TengLian signed an agreement with both China Unicom and China Mobile to co-operate to roll out the Mobile Device Protection product which is incorporated into the Telecommunication subscription plans in line with their roll out of new mobile phones and new 5G phones.
In February 2022, our contractually controlled subsidiary, JiuGe Technology, through its 99% own subsidiary TengLian signed an agreement with both China Unicom and China Mobile to co-operate in the introduction of the Mobile Device Protection product which is incorporated into the Telecommunication subscription plans in line with their roll out of new mobile phones and new 5G phones.
In December 2021, the Company through JiuGe Technology formed a collaborative research alliance with Munich Re in extending behavioral analytics to enhance understanding of morbidity and behavioral patterns in China market, with the goal of creating value for both insurers and the end insurance consumers through better technology, product offerings and customer experience.
In December 2021, the Company acting through JiuGe Technology, formed a collaborative research alliance with Munich Re in extending behavioral analytics to enhance understanding of morbidity and behavioral patterns in China market, with the goal of creating value for both insurers and the end insurance consumers through better technology, product offerings and customer experience.
NCAC is the governing body for patent and copyright verification and approval in China. The Company’s successful applications for these patents validate Sapientus’ continuing innovation in data science and its application in the field of insurance, finance, and beyond, demonstrating the Company’s active participation and contributions to the industry.
NCAC is the governing body for patent and copyright verification and approval in China. The Company’s successful applications for these patents validate Sapientus’s continuing innovation in data science and its application in the field of insurance, finance, and beyond, demonstrating the Company’s active participation and contributions to the industry.
Introduction The following discussion summarizes the results of operations for each of our fiscal years ended February 29, 2024 and February 28, 2023 and our financial condition as at February 29, 2024 and February 28, 2023, with a particular emphasis on fiscal 2024, our most recently completed fiscal year.
Introduction The following discussion summarizes the results of operations for each of our fiscal years ended February 28, 2025 and February 29, 2024 and our financial condition as at February 28, 2025 and February 29, 2024, with a particular emphasis on fiscal 2025, our most recently completed fiscal year.
Beijing Technology has the capability to manage and track the entire process, including guiding the Company’s customer to meet MIIT’s guidelines on messages composed, until the SMS messages have been delivered successfully. ‘ Rich Communication Services In March 2020, the Company began the development of an RCS platform, also known as Messaging as a Platform (“ MaaP ”).
Beijing Technology has the capability to manage and track the entire process, including guiding the Company’s customer to meet MIIT’s guidelines on messages composed, until the SMS messages have been delivered successfully. - 42 - Table of Contents Rich Communication Services In March 2020, the Company began the development of an RCS platform, also known as Messaging as a Platform (“ MaaP ”).
Similar to tangible property and equipment, the Company periodically evaluates identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. -53- Table of Contents Impairment of Long-Lived Assets The Company classifies its long-lived assets into: (i) computer and office equipment; (ii) furniture and fixtures, (iii) leasehold improvements, and (iv) finite–lived intangible assets.
Similar to tangible property and equipment, the Company periodically evaluates identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment of Long-Lived Assets The Company classifies its long-lived assets into: (i) computer and office equipment; (ii) furniture and fixtures, (iii) leasehold improvements, and (iv) finite–lived intangible assets.
Additionally, as previously disclosed, on July 7, 2019, JiuGe Technology, our contractually controlled affiliate, entered into that certain Cooperation Agreement with China Unicom Yunnan, whereby JiuGe Technology is responsible for constructing and operating China Unicom’s electronic sales platform through which consumers can purchase various goods and services from China Unicom, including mobile telephones, mobile telephone service, broadband data services, terminals, “smart” devices and related financial insurance.
Additionally, as previously disclosed, on July 7, 2019, JiuGe Technology, our VIE, entered into that certain Cooperation Agreement with China Unicom Yunnan, whereby JiuGe Technology is responsible for constructing and operating China Unicom’s electronic sales platform through which consumers can purchase various goods and services from China Unicom, including mobile telephones, mobile telephone service, broadband data services, terminals, “smart” devices and related financial insurance.
In May 2021, JiuGe Technology signed a volume-based agreement with China Mobile Fujian to offer recharge services to the Fujian province which we have launched and commercialized in November 2021. The JiuGe Technology mobile payment and recharge platform enables the seamless delivery of real-time payment and recharge services to third-party channels and businesses.
In May 2021, JiuGe Technology signed a volume-based agreement with China Mobile Fujian to offer recharge services to the Fujian province which we have launched and commercialized in November 2021. - 41 - Table of Contents The JiuGe Technology mobile payment and recharge platform enables the seamless delivery of real-time payment and recharge services to third-party channels and businesses.
In evaluating these statements, you should consider various factors, including the risks, uncertainties and assumptions set forth in reports and other documents we have filed with or furnished to the SEC and, including, without limitation, this Annual Report on Form 10-K filing for the fiscal year ended February 29, 2024, including the consolidated financial statements and related notes contained herein.
In evaluating these statements, you should consider various factors, including the risks, uncertainties and assumptions set forth in reports and other documents we have filed with or furnished to the SEC and, including, without limitation, this Annual Report on Form 10-K filing for the fiscal year ended February 28, 2025, including the consolidated financial statements and related notes contained herein.
As part of our new business and partner acquisition strategy, we have been actively developing and promoting new value propositions, such as offering proprietary analytic tools and insights that facilitate more effective sales profiling and creative product innovations, capturing a wider commercial audience. ● Official patent recognition – Over the past four years, Sapientus has been granted eight patents by the National Copyright Administration of China (NCAC) for the abovementioned model algorithms and technological infrastructure as well as insurance-oriented applications, for example, Risk Rating API Design, and Insurance Risk Assessment platform and Insurance Fraud Detection System.
As part of our new business and collaboration strategy, we have been actively developing and promoting new value propositions, such as offering proprietary analytic tools and insights that facilitate more effective sales profiling and creative product innovations, capturing a wider commercial audience. ● Official patent recognition – Over the past four years, FMFCL has been granted eight patents by the National Copyright Administration of China (NCAC) in relation to Sapientus for the abovementioned model algorithms and technological infrastructure as well as insurance-oriented applications, for example, Risk Rating API Design, and Insurance Risk Assessment platform and Insurance Fraud Detection System.
Critical Accounting Policies The consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”). The consolidated financial statements include the financial statements of the Company, and its wholly-owned subsidiaries. All intercompany accounts, transactions, and profits have been eliminated upon consolidation.
Critical Accounting Policies The consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“ U.S. GAAP ”). The consolidated financial statements include the financial statements of the Company, and its wholly-owned subsidiaries. All intercompany accounts, transactions, and profits have been eliminated upon consolidation.
SMS and MMS Services On March 7, 2019, the Company through JiuGe Technology acquired Beijing Technology Co, a company in the business of providing mass SMS text services to businesses looking to communicate with large numbers of their customers and prospective customers.
SMS and MMS Services On March 7, 2019, the Company, acting through JiuGe Technology, acquired operational control of Beijing Technology, a company in the business of providing mass SMS text services to businesses looking to communicate with large numbers of their customers and prospective customers.
The elevated intelligence of our system could empower our partners with a greater latitude of risk and value segmentation abilities critical for successful portfolio management. -50- Table of Contents ● Strengthening of existing partnerships and broadening into new engagements -We continue to leverage our vast analytical assets and reinvent our capabilities to better serve existing partners as well as recruit new collaboration parties.
The elevated intelligence of our system could empower our partners with a greater latitude of risk and value segmentation abilities critical for successful portfolio management. ● Strengthening of existing strategic collaboration arrangements and broadening into new engagements - We continue to leverage our vast analytical assets and reinvent our capabilities to better serve existing partners as well as recruit new collaboration parties.
The decrease of $97,990 or 12% was due to the savings from data access and usage fees charged by telecommunications company. Our Insurtech division focuses on consumer behavioral insights extraction for the purpose of risk assessment. Insights are mined from a multitude of data sources, harmonized with the objectives of our various business partners.
The decrease of $66,792 or 10% was due to the savings from data access and usage fees charged by telecommunications company. Our Insurtech division focuses on consumer behavioral insights extraction for the purpose of risk assessment. Insights are mined from a multitude of data sources, harmonized with the objectives of our various business partners.
However, we will continue to employ equity compensation for consultants selectively, aligning with our strategic and financial objectives. Operating Expenses We recorded $7,679,407 in operating expenses for the year ended February 29, 2024 as compared to $8,984,535 in operating expenses for the year ended February 28, 2023.
However, we will continue to employ equity compensation for consultants selectively, aligning with our strategic and financial objectives. Operating Expenses We recorded $8,712,708 in operating expenses for the year ended February 28, 2025 as compared to $7,679,407 in operating expenses for the year ended February 29, 2024.
Share Compensation Expenses The following table sets forth the Company’s share compensation expenses for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Share compensation expenses $ 185,406 $ 2,018,479 We incurred fees of $185,406 in share issuance for consultants in consideration of the services which have been provided to the Company for the year ended February 29, 2024 as compared to $2,018,479 for the year ended February 28, 2023.
Share Compensation Expenses The following table sets forth the Company’s share compensation expenses for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Share compensation expenses $ 761,802 $ 185,406 We incurred fees of $761,802 in share issuance for consultants in consideration of the services which have been provided to the Company for the year ended February 28, 2025 as compared to $185,406 for the year ended February 29, 2024.
(“ China Unicom ”) and China Mobile Communications Corporation (“ China Mobile ”), each of which is a major telecommunications provider in China. We principally earn revenue by providing mobile payment and recharge services to customers of China Unicom and China Mobile.
(“ China Unicom ”) and China Mobile Communications Corporation (“ China Mobile ”), each of which is a major telecommunications provider in China. We principally earn revenue by providing mobile payment and recharge services to customers of China Unicom and China Mobile. We conduct our mobile payment business through JiuGe Technology, our VIE.
Use of Estimates The preparation of the Company’s financial statements in conformity with generally accepted accounting principles of the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
The creditors of JiuGe Technology do not have recourse to the Company’s general credit. - 51 - Table of Contents Use of Estimates The preparation of the Company’s financial statements in conformity with generally accepted accounting principles of the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
Cash Flow provided by Financing Activities During the year ended February 29, 2024, net cash used by financing activities was $295,333 compared to net cash provided by financing activities of $17,343,333 during the year ended February 28, 2023.
Cash Flow provided by Financing Activities During the year ended February 28, 2025, net cash provided by financing activities was $7,776,249 compared to net cash used by financing activities of $295,333 during the year ended February 29, 2024.
The Company is planning to further expand its universal exchange platform by setting up B2C stores on several other major e-commerce platforms in China. In addition to that, we have been assigned as one of China’s Mobile’s loyalty redemption partner where we will be providing the services for their customers via our platform.
The Company is planning to further expand its universal exchange platform by setting up B2C stores on several other major e-commerce platforms in China. In addition, we have been designated as one of China’s Mobile’s loyalty redemption partners, which allows us to provide such services for their customers via our platform.
In line with this, we intend to continue to seek additional capital through public or private sales of our equity or debt securities, or both. We might also enter into financing arrangements with commercial banks or non-traditional lenders.
To support all these, we intend to continue to seek additional capital through public or private sales of our equity or debt securities, or both. We may also explore entering into financing arrangements with commercial banks or non-traditional lenders.
We cannot provide investors with any assurance that we will be able to raise additional funding from the sale of our equity or debt securities, or both, in order to increase our deposits with our telecommunications company clients, or if available, that such funding will be on terms acceptable to us.
We cannot provide investors with any assurance that we will be able to raise additional funding from the sale of our equity and/or debt securities on terms acceptable to us, or at all, in order to support the rollout of our Command & Communication business and increase our deposits with our telecommunications company client .
Cash Flow used in Investing Activities During the year ended February 29, 2024, investing activities decreased by $74,441 compared to the year ended February 28, 2023.
Cash Flow used in Investing Activities During the year ended February 28, 2025, investing activities increased by $3,739 compared to the year ended February 29, 2024.
The Company applies its vast experience in the insurance and financial services industry and capabilities in technology and data analytics to develop revolutionary solutions targeted towards insurance and financial consumers.
The Company, acting primarily through its indirect wholly-owned subsidiary, Finger Motion Financial Company Limited (“ FMFC ”) applies its vast experience in the insurance and financial services industry and capabilities in technology and data analytics to develop revolutionary solutions targeted towards insurance and financial consumers.
ASC 606 establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers.
Revenue Recognition The Company adopted ASC 606, Revenue from Contracts with Customers (“ASC 606”) beginning on January 1, 2018 using the modified retrospective approach. ASC 606 establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services to customers.
Off-Balance Sheet Arrangements There are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors. -52- Table of Contents Subsequent Events Subsequent to February 29, 2024, we received subscriptions to purchase 310,000 shares of our common stock at $2.50 per share on a private placement basis.
Off-Balance Sheet Arrangements There are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors. - 50 - Table of Contents Subsequent Events On March 3, 2025, we issued 27,500 shares of our common stock at a deemed price of $1.86 per share to one entity pursuant to a consulting agreement.
We account for our multi-element arrangements, such as instances where we design a custom website and separately offer other services such as hosting, which are recognized over the period for when services are performed.
We account for our multi-element arrangements, such as instances where we design a custom website and separately offer other services such as hosting, which are recognized over the period for when services are performed. Income Taxes The Company uses the asset and liability method of accounting for income taxes in accordance with ASC 740, “Income Taxes” (“ASC 740”).
As previously mentioned, we principally earn revenue by providing mobile payment and recharge services to customers of telecommunications companies, subscription plans and mobile phone sales in China. To earn this revenue, we incur cost of the product, certain customer acquisition costs, including discounts to our customers and promotional expenses, which is reflected in our cost of revenue.
As previously mentioned, we principally earn revenue by providing mobile payment and recharge services to customers of telecommunications companies, subscription plans and mobile phone sales in China.
On or around January 25, 2021, the Company’s wholly owned subsidiary, Finger Motion Financial Company Limited’s, big data analytic arm branded “Sapientus,” entered into a services agreement with Pacific Life Re, a global life reinsurer serving the insurance industry with a comprehensive suite of products and services.
On or around January 25, 2021, FMFC entered into a Sapientus services agreement with Pacific Life Re, a global life reinsurer serving the insurance industry with a comprehensive suite of products and services.
Depreciation of property and equipment is provided using the straight-line method for financial reporting purposes at rates based on the estimated useful lives of the assets. Estimated useful lives range from three to seven years. Land is classified as held for sale when management has the ability and intent to sell, in accordance with ASC Topic 360-45.
Property and Equipment Property and equipment are stated at cost. Depreciation of property and equipment is provided using the straight-line method for financial reporting purposes at rates based on the estimated useful lives of the assets. Estimated useful lives range from three to seven years.
Diluted earnings per share should be based on the actual number of options or shares granted and not yet forfeited, unless doing so would be anti-dilutive. The Company uses the “treasury stock” method for equity instruments granted in share-based payment transactions provided in ASC 260 to determine diluted earnings per share.
ASC 260, Earnings Per Share (“ASC 260”), requires that employee equity share options, non-vested shares and similar equity instruments granted to employees be treated as potential common shares in computing diluted earnings per share. Diluted earnings per share should be based on the actual number of options or shares granted and not yet forfeited, unless doing so would be anti-dilutive.
The decrease of $1,305,128 or 15% for the year ended February 29, 2024 is as set forth above. Net Loss attributable to the Company’s shareholders The net loss attributable to the Company’s shareholders was $3,757,519 for the year ended February 29, 2024 and $7,539,142 for the year ended February 28, 2023.
The increase of $1,033,301 or 13% for the year ended February 28, 2025 is as set forth above. Net Loss attributable to the Company’s shareholders The net loss attributable to the Company’s shareholders was $5,112,804 for the year ended February 28, 2025 and $3,811,503 for the year ended February 29, 2024.
Specifically, we earn a negotiated rebate amount from the telecommunications companies for all monies paid by consumers to those companies that we process. The increase in this line of business primarily stemmed from the enhancement of mobile recharge services provided to the consumer base of our partnering telecommunication firms.
We principally earn revenue by providing mobile payment and recharge services to customers of telecommunications companies in China. Specifically, we earn a negotiated rebate amount from the telecommunications companies for all monies paid by consumers to those companies that we process.
Results of operations attributable to the non-controlling interest are included in our consolidated results of operations and, upon loss of control, the interest sold, as well as interest retained, if any, will be reported at fair value with any gain or loss recognized in earnings.
Results of operations attributable to the non-controlling interest are included in our consolidated results of operations and, upon loss of control, the interest sold, as well as interest retained, if any, will be reported at fair value with any gain or loss recognized in earnings. - 53 - Table of Contents Recent Issued Accounting Pronouncements The Company does not believe recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the consolidated financial position, statements of operations and cash flows.
Once these issues are resolved and the necessary approval is obtained, we anticipate a substantial enhancement in our service offerings and an expansion of our market reach. -46- Table of Contents Big Data Insights In July 2020, the Company launched its proprietary technology platform “Sapientus” as its big data insights arm to deliver data-driven solutions and insights for businesses within the insurance, healthcare, and financial services industries.
Big Data Insights In July 2020, the Company launched its proprietary technology platform “Sapientus” as its big data insights arm to deliver data-driven solutions and insights for businesses within the insurance, healthcare, and financial services industries.
Cash and Cash Equivalents Cash and cash equivalents represent cash on hand, demand deposits, and other short-term highly liquid investments placed with banks, which have original maturities of three months or less and are readily convertible to known amounts of cash. Property and Equipment Property and equipment are stated at cost.
The right-of-use assets and lease liabilities may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. - 52 - Table of Contents Cash and Cash Equivalents Cash and cash equivalents represent cash on hand, demand deposits, and other short-term highly liquid investments placed with banks, which have original maturities of three months or less and are readily convertible to known amounts of cash.
Accordingly, we earn income on the rebates we receive from China Unicom and China Mobile, reduced by the amounts by which we discount the mobile data and talk time sold through our platform. -45- Table of Contents FingerMotion started and commercialized its “Business to Business” (“ B2B ”) model by integrating with various e-commerce platforms to provide its mobile payment and recharge services to subscribers or end consumers.
FingerMotion started and commercialized its “Business to Business” (“ B2B ”) model by integrating with various e-commerce platforms to provide its mobile payment and recharge services to subscribers or end consumers.
General and Administrative Expenses The following table sets forth the Company’s general and administrative expenses for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Accounting $ 160,402 $ 124,409 Consulting $ 1,953,170 $ 1,997,178 Entertainment $ 283,046 $ 224,954 IT $ 98,979 $ 68,099 Rent $ 142,033 $ 134,742 Salaries & Wages $ 2,044,348 $ 1,980,125 Stock Option Compensation Expenses $ 544,803 $ 342,996 Technical Fee $ 131,886 $ 97,526 Travelling $ 305,331 $ 211,734 Others $ 919,483 $ 493,350 Total G&A Expenses $ 6,583,481 $ 5,675,113 We recorded $6,583,481 in general and administrative expenses for the year ended February 29, 2024, an increase of $908,368 or 16%, compared to the year ended February 28, 2023.
General and Administrative Expenses The following table sets forth the Company’s general and administrative expenses for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Accounting $ 330,021 $ 160,402 Consulting $ 1,768,516 $ 1,953,170 Entertainment $ 321,404 $ 283,046 IT $ 64,945 $ 98,979 Rent $ 22,746 $ 142,033 Salaries & Wages $ 2,452,796 $ 2,044,348 Stock Option Compensation Expenses $ 376,699 $ 544,803 Technical Fee $ 144,202 $ 131,886 Travelling $ 386,408 $ 305,331 Others $ 578,034 $ 919,483 Total G&A Expenses $ 6,445,771 $ 6,583,481 We recorded $6,445,771 in general and administrative expenses for the year ended February 28, 2025, a slight decrease of $137,710 or 2%, compared to the year ended February 29, 2024 The decrease reflects certain minor reclassifications made during the year to align expense recognition with the appropriate reporting periods.
Research & Development The following table sets forth the Company’s research & development for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Research & Development – Big Data $ 699,559 $ 797,549 We recorded $699,559 in research & development for the year ended February 29, 2024, as compared to $797,549 for the year ended February 28, 2023.
The majority of these marketing costs were incurred in promoting our newly launched Da Ge App platform. - 47 - Table of Contents Research & Development The following table sets forth the Company’s research & development for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Research & Development $ 632,767 $ 699,559 We recorded $632,767 in research & development for the year ended February 28, 2025, as compared to $699,559 for the year ended February 29, 2024.
Such Common Shares are registered pursuant to our shelf Registration Statement on Form S-3 (File No. 333-274456) filed on September 11, 2023, which was declared effective by the SEC on September 29, 2023.
The shares of Common Stock, the Common Warrants and the Placement Agent Warrants described above and the shares of Common Stock underlying each of the Common Warrants and the Placement Agent Warrant were offered and sold pursuant to the Registration Statement on Form S-3 (File No. 333-274456), which was declared effective by the Securities and Exchange Commission on September 29, 2023 (the “ Registration Statement ”).
Earnings Per Share Basic (loss) earnings per share is based on the weighted average number of common shares outstanding during the period while the effects of potential common shares outstanding during the period are included in diluted earnings per share. -54- Table of Contents FASB Accounting Standard Codification Topic 260 (“ASC 260”), “Earnings Per Share,” requires that employee equity share options, non-vested shares and similar equity instruments granted to employees be treated as potential common shares in computing diluted earnings per share.
Earnings Per Share Basic (loss) earnings per share is based on the weighted average number of common shares outstanding during the period while the effects of potential common shares outstanding during the period are included in diluted earnings per share.
The decrease in net loss attributable to the Company’s shareholders of $3,781,623 or 50% resulted primarily from the higher gross profit and some reductions from the various expenses as discussed above.
The increase in net loss attributable to the Company’s shareholders of $1,301,301 or 34% resulted primarily from the significant decline in gross profit which due to the higher margin product mix in the Telecommunication Product & Services segment during the prior period, particularly from our cloud business and some increases from the various expenses as discussed above.
Following the successful execution of our joint initiatives with Munich Re, we are now in active discussion to develop a new partnership arrangement. -48- Table of Contents Cost of Revenue The following table sets forth the Company’s cost of revenue for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Telecommunication Products & Services $ 29,384,841 $ 25,327,090 SMS & MMS Business $ 2,545,126 $ 6,408,645 Total Cost of Revenue $ 31,929,967 $ 31,735,735 We recorded $31,929,967 in costs of revenue for the year ended February 29, 2024, an increase of $194,232 or 1%, compared to the year ended February 28, 2023.
Cost of Revenue The following table sets forth the Company’s cost of revenue for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Telecommunication Products & Services $ 24,861,246 $ 29,384,841 SMS & MMS $ 7,671,635 $ 2,545,126 DaGe Platform $ 151,065 $ — Command & Communication $ 159,961 $ — Total Cost of Revenue $ 32,843,907 $ 31,929,967 - 46 - Table of Contents We recorded $32,843,907 in costs of revenue for the year ended February 28, 2025, an increase of $913,940 or 3%, compared to the year ended February 29, 2024.
Statement of Cashflows The following table provides a summary of cash flows for the periods presented: Year Ended February 29, 2024 Year Ended February 28, 2023 Net cash used in operating activities $ (8,203,947 ) $ (8,614,133 ) Net cash used in investing activities $ (376 ) $ (74,817 ) Net cash provided by financing activities $ (295,333 ) $ 17,343,333 Effect of exchange rates on cash & cash equivalents $ 776,647 $ 123,925 Net increase (decrease) in cash and cash equivalents $ (7,723,009 ) $ 8,778,308 Cash Flow used in Operating Activities Net cash used in operating activities decreased by $410,186 in the year ended February 29, 2024 compared to the year ended February 28, 2023, primarily due to increase in accounts receivable of ($7,855,567) (2023: $3,100,387), increase in prepayment and deposit of ($1,507,836) (2023: ($1,074,983)), increase in other receivable of ($1,444,834) (2023: ($1,872,266)) and decrease in lease liability of ($6,802) (2023: ($2,212)) offset by increase in accounts payable of $5,126,949 (2023: ($3,237,152)) and increase in accrual and other payables of $495,042 (2023: ($527,489)).
Statement of Cashflows The following table provides a summary of cash flows for the periods presented: Year Ended February 28, 2025 Year Ended February 29, 2024 Net cash used in operating activities $ (8,179,304 ) $ (7,327,320 ) Net cash used in investing activities $ (4,115 ) $ (376 ) Net cash provided by financing activities $ 7,776,249 $ (295,333 ) Effect of exchange rates on cash & cash equivalents $ 18,073 $ (99,980 ) Net increase (decrease) in cash and cash equivalents $ (389,097 ) $ (7,723,009 ) Cash Flow used in Operating Activities Net cash used in operating activities increased by $851,984 in the year ended February 28, 2025 compared to the year ended February 29, 2024, primarily due to increase in accounts receivable of ($24,860,498) (2024: ($7,919,533)), increase in prepayment and deposit of ($1,365,105) (2024: ($1,525,857)), increase in inventories of ($137,354) (2024: nil) and decrease in lease liability of ($100,668) (2024: ($6,857)) offset by, decrease in other receivable of $1,399,140 (2024: ($65,266)), increase in accounts payable of $19,665,662 (2024: $5,168,763) and increase in accrual and other payables of $7,788,318 (2024: $499,252).
This increase reflects our focus on strengthening governance and ensuring compliance, key to our growth and agility in the market. -49- Table of Contents Marketing Cost The following table sets forth the Company’s marketing cost for the periods indicated: Year Ended February 29, 2024 Year Ended February 28, 2023 Marketing Cost $ 140,052 $ 430,291 We recorded $140,052 in marketing cost for the year ended February 29, 2024, a decrease $290,239 or 67% compared to the year ended February 28, 2023.
Marketing Costs The following table sets forth the Company’s marketing costs for the periods indicated: Year Ended February 28, 2025 Year Ended February 29, 2024 Marketing Costs $ 276,258 $ 140,052 We recorded $276,258 in marketing costs for the year ended February 28, 2025, an increase $136,206 or 97% compared to the year ended February 29, 2024.
Amortization & Depreciation We recorded depreciation of $70,909 for fixed assets for the year ended February 29, 2024, an increase of $7,806 or 12%, compared to the year ended February 28, 2023.
In contrast, there were no contributions from the cloud business during the current year, which typically generates higher margin . Amortization & Depreciation We recorded depreciation of $156,497 for fixed assets for the year ended February 28, 2025, an increase of $85,888 or 121%, compared to the year ended February 29, 2024.
Liquidity and Capital Resources The following table sets out our cash and working capital as of February 29, 2024 and February 28, 2023: As at February 29, 2024 As at February 28, 2023 Cash reserves $ 1,517,232 $ 9,240,241 Working capital $ 11,971,003 $ 15,229,331 -51- Table of Contents At February 29, 2024, we had cash and cash equivalents of $1,517,232 as compared to cash and cash equivalents of $9,240,241 at February 28, 2023.
Liquidity and Capital Resources The following table sets out our cash and working capital as of February 28, 2025 and February 29, 2024: As at February 28, 2025 As at February 29, 2024 Cash reserves $ 1,128,135 $ 1,517,232 Working capital $ 6,902,805 $ 11,602,192 At February 28, 2025, we had cash and cash equivalents of $1,128,135 as compared to cash and cash equivalents of $1,517,232 at February 29, 2024. - 49 - Table of Contents Our business model, particularly in mobile payment, requires periodic fund deposits with our telecommunication companies to obtain access to the mobile data and talk time we make available to consumers on our portal.
Antidilutive securities represent potentially dilutive securities which are excluded from the computation of diluted earnings or loss per share as their impact was antidilutive. Revenue Recognition The Company adopted ASC 606, Revenue from Contracts with Customers (“ASC 606”) beginning on January 1, 2018 using the modified retrospective approach.
The Company uses the “treasury stock” method for equity instruments granted in share-based payment transactions provided in ASC 260 to determine diluted earnings per share. Antidilutive securities represent potentially dilutive securities which are excluded from the computation of diluted earnings or loss per share as their impact was antidilutive.
As of May 28, 2024, we have received $775,000 in subscription proceeds and expect to close the $2.50 private placement in the very near future. Outstanding Share Data At May 23, 2024, we have 52,712,850 issued and outstanding shares of common stock.
In connection with the closing of the private placement on May 28, 2025, we paid cash finder’s fees of $235,000 to one non-U.S. individual. Outstanding Share Data At May 23, 2025, we have 57,581,186 issued and outstanding shares of common stock.
The decrease of $1,833,073 or 91% was due to the reduced engagement of consultants to the Company that were compensated with shares of our common stock, which highlights our effort to minimize equity issuances as part of our broader financial strategy to optimize equity issuances.
The increase of $576,396 or 311% was due to the engagement of consultants to the Company that were compensated with shares of our common stock, the rationale for rewarding these consultants and advisors with shares is to minimize the usage of cash by the Company.