XML 35 R13.htm IDEA: XBRL DOCUMENT
v3.26.1

BUSINESS COMBINATIONS | 12 Months Ended
--- | ---
Mar. 31, 2026
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
BUSINESS COMBINATIONS |
3. | BUSINESS COMBINATIONS
Overview of Acquisitions During the year ended March 31, 2026, the Company completed the acquisition of the following entities: ● PJ Marine Singapore Pte. Ltd. on January 2, 2026 ● Peijun Marine Consultant Co., Ltd. on January 27, 2026 ● PJ Marine Shanghai Co., Ltd. on March 23, 2026 These acquisitions were accounted for as business combinations in accordance with ASC 805, Business Combinations. The Company concluded that each acquired entity met the definition of a business, as the acquired set included inputs and substantive processes capable of generating outputs. The results of operations of PJ Marine Singapore Pte. Ltd., Peijun Marine Consultant Co., Ltd. and PJ Marine Shanghai Co., Ltd. have been included in the Company’s consolidated financial statements from their respective acquisition dates. For the year ended March 31, 2026, the acquired businesses collectively contributed revenue of approximately US$817,704 and net income of approximately US$326,126 to the Company’s consolidated results of operations. Pro forma revenue data and pro forma earnings data were not disclosed because the impact was immaterial. Acquisition of PJ Marine Singapore Pte. Ltd. On January 2, 2026, the Company acquired 100% equity interest in PJ Marine Singapore Pte. Ltd. The total consideration comprised (i) cash consideration of US$965,000 payable at closing, and (ii) deferred cash consideration of US$965,000 payable one year after the acquisition date. The deferred consideration is non-interest bearing (Note 10). The acquisition date fair value was determined by discounting the expected future payment using an appropriate discount rate reflecting market participant assumptions. The difference between the nominal amount and fair value is recognized as a deferred consideration payable at the acquisition date. The deferred consideration payable is subsequently measured at amortized cost using the effective interest method and accreted to its contractual settlement amount, with the unwinding of the discount recognized as interest expense over the one-year settlement period. SCHEDULE OF BUSINESS ACQUISITION
Fair value of consideration transferred |  | US$ |
Cash consideration paid at closing |  |  | 965,000 |
Fair value of deferred consideration |  |  | 794,032 |
Total consideration transferred |  |  | 1,759,032 |
SCHEDULE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
Net tangible assets acquired |  | US$ |
Assets |  |  |
Cash and cash equivalents |  |  | 521,927 |
Accounts receivable, net |  |  | 576,370 |
Prepaid expenses and other current assets, net |  |  | 250 |
Total assets acquired |  |  | 1,098,547 |
Liabilities |  |  |  |
Accounts payable |  |  | 20,227 |
Accruals and other current liabilities |  |  | 529,072 |
Dividend payable |  |  | 426,092 |
Income tax payable |  |  | 44,841 |
Total liabilities assumed |  |  | 1,020,232 |
Net tangible assets acquired |  |  | 78,315 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
3. | BUSINESS COMBINATIONS – CONTINUED
Acquisition of PJ Marine Singapore Pte. Ltd. - Continued
Allocation of purchase consideration |  | US$ |
Net tangible assets acquired |  |  | 78,315 |
Customer relationship intangible assets (Note 9) |  |  | 737,757 |
Deferred tax liabilities (Note 11) |  |  | (125,419 | )
Total identifiable net assets acquired |  |  | 690,653 |
Goodwill (Note 8) |  |  | 1,068,379 |
Total consideration transferred |  |  | 1,759,032 |
The Company used the multi-period excess earnings method (“MEEM”) to estimate the fair value of acquired customer relationships using a discount rate of 22.53%. The valuation incorporated significant assumptions, including forecasted revenue growth, customer attrition rates and an appropriate discount rate based on expected future business conditions. Goodwill represents the excess of consideration transferred over the fair value of identifiable net assets acquired and is primarily attributable to expected synergies from the assembled workforce and anticipated post-acquisition integration benefits. Goodwill is not expected to be deductible for income tax purposes. Direct acquisition-related costs were immaterial and expensed as incurred. Acquisition of Peijun Marine Consultant Co., Ltd. On January 27, 2026, the Company acquired a 60% equity interest in Peijun Marine Consultants Co., Ltd. (“Peijun”) and obtained control of the entity. The acquisition was accounted for using the acquisition method under ASC 805, Business Combinations. The acquiree’s identifiable assets and liabilities have been recognized at 100% of their fair values, and a non-controlling interest (“NCI”) has been recognized for the 40% interest not acquired. The Company applies the full goodwill method under ASC 805. The total consideration comprised (i) cash consideration of US$250,531 payable at closing, and (ii) deferred cash consideration of US$250,531 payable one year after the acquisition date. The deferred consideration is non-interest bearing (Note 10). The acquisition date fair value was determined by discounting the expected future payment using an appropriate discount rate reflecting market participant assumptions. The difference between the nominal amount and fair value is recognized as a deferred consideration payable at the acquisition date. The deferred consideration payable is subsequently measured at amortized cost using the effective interest method and accreted to its contractual settlement amount, with the unwinding of the discount recognized as interest expense over the one-year settlement period. SCHEDULE OF BUSINESS ACQUISITION
Fair value of consideration transferred |  | US$ |
Cash consideration paid at closing |  |  | 250,531 |
Fair value of deferred consideration |  |  | 210,580 |
Total consideration transferred |  |  | 461,111 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
3. | BUSINESS COMBINATIONS – CONTINUED
Acquisition of Peijun Marine Consultant Co., Ltd. – Continued SCHEDULE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
Net tangible assets acquired |  | US$ |
Assets |  |  |
Cash and cash equivalents |  |  | 357,512 |
Accounts receivable, net |  |  | 118,604 |
Total assets acquired |  |  | 476,116 |
Liabilities |  |  |  |
Accounts payables |  |  | 128,851 |
Accruals and other current liabilities |  |  | 109,280 |
Dividend payable |  |  | 237,895 |
Total liabilities assumed |  |  | 476,026 |
Net tangible assets acquired |  |  | 90 |
Allocation of purchase consideration |  | US$ |
Net tangible assets acquired |  |  | 90 |
Customer relationship intangible assets (Note 9) |  |  | 412,655 |
Deferred tax liabilities (Note 11) |  |  | (68,088 | )
Total identifiable net assets acquired |  |  | 344,657 |
Reconciliation of goodwill: |  |  |  |
Total consideration transferred |  |  | 461,111 |
Add: Fair value of non-controlling interest |  |  | 307,407 |
Less: Identifiable net assets acquired |  |  | (344,657 | )
Goodwill (Note 8) |  |  | 423,861 |
The non-controlling interest was measured at fair value at the acquisition date based on the implied equity value of Peijun Marine Consultant Co., Ltd. derived from the consideration paid for the controlling interest. The Company used the multi-period excess earnings method (“MEEM”) to estimate the fair value of acquired customer relationships using a discount rate of 19.97%. The valuation incorporated significant assumptions, including forecasted revenue growth, customer attrition rates and an appropriate discount rate based on expected future business conditions. Goodwill represents the excess of the consideration transferred together with the fair value of the non-controlling interest over the fair value of the identifiable net assets acquired and is primarily attributable to expected synergies, the assembled workforce and anticipated post-acquisition integration benefits. Goodwill is not expected to be deductible for income tax purposes. Direct acquisition-related costs were immaterial and expensed as incurred. Acquisition of PJ Marine Shanghai Co., Ltd On March 23, 2026, the Company acquired a 60% equity interest in PJ Marine Shanghai Co., Ltd (“PJ SH”) and obtained control of the entity. The acquisition was accounted for using the acquisition method under ASC 805, Business Combinations. The acquiree’s identifiable assets and liabilities have been recognized at 100% of their fair values, and a non-controlling interest (“NCI”) has been recognized for the 40% interest not acquired. The Company applies the full goodwill method under ASC 805. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
3. | BUSINESS COMBINATIONS – CONTINUED
Acquisition of PJ Marine Shanghai Co., Ltd – Continued The total consideration comprised (i) cash consideration of US$602,500 payable at closing, and (ii) deferred cash consideration of US$602,500 payable one year after the acquisition date. The deferred consideration is non-interest bearing (Note 10). The acquisition date fair value was determined by discounting the expected future payment using an appropriate discount rate reflecting market participant assumptions. The difference between the nominal amount and fair value is recognized as a deferred consideration payable at the acquisition date. The deferred consideration payable is subsequently measured at amortized cost using the effective interest method and accreted to its contractual settlement amount, with the unwinding of the discount recognized as interest expense over the one-year settlement period. SCHEDULE OF BUSINESS ACQUISITION
Fair value of consideration transferred |  | US$ |
Cash consideration paid at closing |  |  | 602,500 |
Fair value of deferred consideration |  |  | 508,661 |
Total consideration transferred |  |  | 1,111,161 |
SCHEDULE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
Net tangible assets acquired |  | US$ |
Assets |  |  |  |
Cash and cash equivalents |  |  | 154,852 |
Accounts receivable, net |  |  | 162,533 |
Prepaid expenses and other current assets, net |  |  | 20,265 |
Total assets acquired |  |  | 337,650 |
Liabilities |  |  |  |
Accounts payables |  |  | 10,220 |
Dividend payable |  |  | 168 |
Total liabilities assumed |  |  | 10,388 |
Net tangible assets acquired |  |  | 327,262 |
Allocation of purchase consideration |  | US$ |
Net tangible assets acquired |  |  | 327,262 |
Customer relationship intangible assets (Note 9) |  |  | 154,912 |
Deferred tax liabilities (Note 11) |  |  | (38,728 | )
Total identifiable net assets acquired |  |  | 443,446 |
Reconciliation of goodwill: |  |  |  |
Total consideration transferred |  |  | 1,111,161 |
Add: Fair value of non-controlling interest |  |  | 740,774 |
Less: Identifiable net assets acquired |  |  | (443,446 | )
Goodwill (Note 8) |  |  | 1,408,489 |
The non-controlling interest was measured at fair value at the acquisition date based on the implied equity value of PJ Marine Shanghai Co., Ltd. derived from the consideration paid for the controlling interest. The Company used the multi-period excess earnings method (“MEEM”) to estimate the fair value of acquired customer relationships using a discount rate of 19.45%. The valuation incorporated significant assumptions, including forecasted revenue growth, customer attrition rates and an appropriate discount rate based on expected future business conditions. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Acquisition of PJ Marine Shanghai Co., Ltd – Continued Goodwill represents the excess of the consideration transferred together with the fair value of the non-controlling interest over the fair value of the identifiable net assets acquired and is primarily attributable to expected synergies, the assembled workforce and anticipated post-acquisition integration benefits. Goodwill is not expected to be deductible for income tax purposes. Direct acquisition-related costs were immaterial and expensed as incurred. The carrying amount of deferred consideration payable as of March 31, 2026 is presented within Accruals and Other Current Liabilities in the consolidated balance sheets (Note 10)

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for business combination. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 38 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-38 Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 46 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-46 Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 43 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-43 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 45 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-45 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 29 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-29 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 29 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-29 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d)(1)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-3 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-3 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-2 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (f)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-4 Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-4 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 40 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479326/805-40-45-1 Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805-30/tableOfContent Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805-20/tableOfContent Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-7 Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-5 Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805-10/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration