Alset Inc. 10-K

Item 8. Financial Statements Alset Inc. and Subsidiaries CONSOLIDATED FINANCIAL STATEMENTS December 31, 2025 and 2024 Table of Contents Report of Independent Registered Public Accounting Firm (PCAOB ID: 7000 ) 49 Report of Independent Registered Public Accounting Firm (PCAOB ID: 606 ) 50 Consolidated Balance Sheets at December 31, 2025 and 2024 51 Consolidated Statements of Operations and Other Comprehensive Loss for the Years Ended December 31, 2025 and 2024 52 Consolidated Statements of Stockholders’ Equity for Two Year Period Ended December 31, 2025 53 Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024 54 Notes to Consolidated Financial Statements 55 48 R EPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Alset Inc. and Subsidiaries Opinion on the Consolidated Financial Statements We have audited the accompanying consolidated balance sheet of Alset Inc. and its subsidiaries (collectively, the “Company”) as of December 31, 2025, and the related consolidated statement of operations and other comprehensive loss, consolidated statement of changes in stockholders’ equity, and consolidated statements of cash flows for the year ended December 31, 2025, including the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and the results of its operations and its cash flow for the year ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America. Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provide a reasonable basis for our opinion. Emphasis of Matter The Company has significant transactions with related parties which are described in Notes 7 of the consolidated financial statements. Transactions involving related parties cannot be presumed to be carried out on an arm’s length basis, as the requisite condition of competitive, free market dealings may not exist. Critical Audit Matters Critical audit matters are matters arising from the current year audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate. Investments in Real Estate As disclosed in Note 5 to the consolidated financial statements, the Company owns real estate properties through their subsidiaries with a net book value of approximately $29,620,952. We identified the valuation of the real estate to be a critical audit matter. The principal consideration for our determination of management’s assessment of impairment of the real estate as a critical audit matter is the high degree of subjective auditor judgment associated with evaluating management’s determination of impairment of the real estate properties, which is primarily due to the complexity of the valuation models used and the sensitivity of the underlying significant assumptions. The key assumptions used within the valuation models included site valuations and various approaches such as cost, sales comparison, etc. The calculated fair values are sensitive to changes in these key assumptions. How the Critical Audit Matter was addressed in the Audit Our audit procedures related to the determination of the fair value of the real estate properties included the following, among others: a) We obtained management’s rollforward of investments in real estate from December 31, 2024, to December 31, 2025 and tested any material additions or disposals as applicable by vouching to supporting documents. b) We obtained third party valuation reports from management that assess the fair value of the properties. c) We assessed the qualifications, competence and objectivity of management engaged third-party specialist. d) We engaged a valuation firm to review the valuation reports provided by management to determine if the reports were reasonable and acceptable based on the methodologies used by management’s third-party valuation firm. We also assessed the qualifications and competence of the valuation firm. e) We compared the net book value of the real estate properties to the fair values of the properties per the third-party valuation specialist to determine if the carrying value is less than fair value and impairment was addressed properly. f) We assessed the sufficiency of the Company’s disclosure of its accounting for these real estate properties included in Notes 5. Evaluation of Equity Method Investment for Impairment As disclosed in Notes 7 to the consolidated financial statements, the Company holds equity method investment through its subsidiaries with a net book value of $52,705,000. We identified the value of equity method investment to be a critical audit matter. The principal consideration for our determination of management’s assessment of impairment of the equity method investment as a critical audit matter is the high degree of subjective auditor judgment associated with evaluating management’s analysis, which is primarily due to the subjectivity of management’s qualitative and quantitative assumptions. The conclusion of the impairment analysis is sensitive to changes in these key assumptions. How the Critical Audit Matter was addressed in the Audit Our audit procedures related to the evaluation of the equity method investment for impairment included the following, among others: a) We obtained management’s rollforward of equity method investments from December 31, 2024, to December 31, 2025 and tested any material additions and disposals by vouching to agreements. b) We obtained third party valuation report from management that assess the fair value of the equity interest. c) We assessed the qualifications, competence and objectivity of management engaged third-party specialist. d) We compared the net book value of the equity method investment to the fair value per the third-party valuation specialist to determine if the carrying value is less than fair value and impairment was addressed properly. e) We assessed the sufficiency of the Company’s disclosure of its accounting for these equity method investments included in Note 7. /s/ HTL International, LLC We have served as the Company’s auditor since 2025 Houston, Texas March 31, 2026 49 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Alset Inc. and Subsidiaries Bethesda, Maryland Opinion on the Financial Statements We have audited the accompanying consolidated balance sheet of Alset Inc. and Subsidiaries, (the “Company”) as of December 31, 2024, and the related consolidated statements of operations and comprehensive loss, changes in stockholders’ equity, and cash flows for the year ended December 31, 2024, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and the results of its operations and its cash flows for the year ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America. Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion. Emphasis of Matter The Company has significant transactions with related parties which are described in Note 7 of the consolidated financial statements. Transactions involving related parties cannot be presumed to be carried out on an arm’s length basis, as the requisite condition of competitive, free market dealings may not exist. GRASSI & CO., CPAs, P.C . We served as the Company’s auditor from 2022 to 2025. Jericho, New York March 31, 2025 50 Alset Inc. and Subsidiaries Consolidated Balance Sheets December 31, 2025 December 31, 2024 Assets: Current Assets: Cash and Cash Equivalents $ 25,184,990 $ 27,243,787 Restricted Cash 107,982 939,939 Account Receivables, Net 57,002 75,646 Other Receivables, Net 2,354,100 6,251,219 Note Receivables - Related Parties, Net 1,478,463 1,679,822 Convertible Note Receivables - Related Parties, Net 512,579 - Convertible Note Receivables at Fair Value - Related Party 636,334 1,782,376 Prepaid Expense 182,276 207,483 Inventory 6,215 4,913 Investment in Securities at Fair Value 14,683,317 4,673,530 Investment in Securities at Fair Value - Related Party - 12,342,624 Investment in Securities at Fair Value - 12,342,624 Investment in Securities at Cost - 17,462 Investment in Equity Method Securities - 4,331,046 Deposits 75,108 210,495 Total Current Assets 45,278,366 59,760,342 Real Estate - Rental Properties, Net 29,620,952 30,695,669 Property and Equipment, Net 477,912 594,623 Operating Lease Right-Of-Use Assets, Net 494,957 1,468,913 Deposits 212,119 272,281 Convertible Note Receivables at Fair Value - Related Party 1,617,770 - Investment in Securities at Fair Value - Related Party 3,751,343 - Investment in Securities at Cost 18,227 - Investment in Equity Method Securities 55,115,468 - Other Receivables - Long Term, Net - 3,970,149 Total Assets $ 136,587,114 $ 96,761,977 Liabilities and Stockholders’ Equity: Current Liabilities: Accounts Payable and Accrued Expenses $ 5,041,818 $ 3,605,863 Deferred Revenue - - Operating Lease Liabilities 578,916 531,885 Notes Payable 290,889 1,323,059 Notes Payable - Related Parties 21,508 15,794 Notes Payable 21,508 15,794 Total Current Liabilities 5,933,131 5,476,601 Long-Term Liabilities: Operating Lease Liabilities 332,035 993,284 Notes Payable 658,799 93,241 Total Liabilities 6,923,965 6,563,126 Commitments and Contingencies (Note 14) - - Stockholders’ Equity: Preferred Stock, $ 0.001 par value; 25,000,000 shares authorized, none issued and outstanding - - Common Stock, $ 0.001 par value; 250,000,000 shares authorized; 39,401,786 and 9,235,119 shares issued on December 31, 2025 and 2024, respectively; 38,895,830 and 9,235,119 shares outstanding on December 31, 2025 and 2024, respectively 39,402 9,235 Additional Paid in Capital 421,138,522 334,023,233 Treasury Stock at Cost ( 505,956 and 0 shares on December 31, 2025 and 2024, respectively) ( 1,004,875 ) - Accumulated Deficit ( 299,266,482 ) ( 251,851,540 ) Accumulated Other Comprehensive Income (Loss) 168,802 ( 849,862 ) Total Alset Inc. Stockholders’ Equity 121,075,369 81,331,066 Non-controlling Interests 8,587,780 8,867,785 Total Stockholders’ Equity 129,663,149 90,198,851 Total Liabilities and Stockholders’ Equity $ 136,587,114 $ 96,761,977 See accompanying notes to consolidated financial statements. 51 Alset Inc. and Subsidiaries Consolidated Statements of Operations and Other Comprehensive Loss For the Years Ended December 31, 2025 and 2024 2025 2024 Revenue Rental $ 2,829,270 $ 2,891,807 Property - 16,716,377 Other 1,641,605 1,507,715 Total Revenue 4,470,875 21,115,899 Operating Expenses Cost of Sales 3,221,915 12,782,624 General and Administrative 15,009,471 10,837,251 Impairments and Credit Loss Expense 1,390,072 1,613,100 Total Operating Expenses 19,621,458 25,232,975 Loss from Operations ( 15,150,583 ) ( 4,117,076 ) Other (Expense) Income Interest Income 2,700,580 491,414 Interest Income - Related Party 267,650 175,329 Interest Income 267,650 175,329 Interest Expense ( 54,549 ) ( 112,075 ) Gain on Disposal of a Subsidiary 362,056 - Foreign Exchange Transaction (Loss) Gain ( 1,930,505 ) 3,039,135 Unrealized (Loss) Gain on Securities Investment ( 58,393 ) 297,353 Unrealized Loss on Securities Investment - Related Party ( 2,392,844 ) ( 1,239,566 ) Unrealized Loss on Securities Investment ( 2,392,844 ) ( 1,239,566 ) Realized (Loss) Gain on Securities Investment ( 769,707 ) 461,247 Realized Loss on Securities Investment - Related Party ( 2,439,265 ) - Realized Loss on Securities Investment ( 2,439,265 ) - Loss on Equity Method Investment ( 2,132,825 ) ( 3,234,851 ) Impairment of Equity Method Investment ( 30,082,754 ) - Other Income, Net 2,762,659 224,060 Total Other (Expense) Income, Net ( 33,767,897 ) 102,046 Net Loss Before Income Taxes ( 48,918,480 ) ( 4,015,030 ) Income Tax Expense ( 432,086 ) ( 150,786 ) Net Loss ( 49,350,566 ) ( 4,165,816 ) Net Loss Attributable to Non-Controlling Interest ( 1,935,624 ) ( 199,932 ) Net Loss Attributable to Common Stockholders $ ( 47,414,942 ) $ ( 3,965,884 ) Net Loss $ ( 49,350,566 ) $ ( 4,165,816 ) Other Comprehensive Gain (Loss) Foreign Currency Translation Adjustment 1,699,153 ( 4,480,570 ) Total Comprehensive Loss ( 47,651,413 ) ( 8,646,386 ) Less Comprehensive Loss Attributable to Non-controlling Interests ( 1,693,366 ) ( 839,197 ) Total Comprehensive Loss Attributable to Common Shareholders ( 45,958,047 ) ( 7,807,189 ) Net Loss Per Share - Basic and Diluted $ ( 2.22 ) $ ( 0.43 ) Weighted Average Common Shares Outstanding - Basic and Diluted 21,359,650 9,235,119 See accompanying notes to consolidated financial statements. 52 Alset Inc. and Subsidiaries Consolidated Statements of Stockholders’ Equity For Two Years Period Ended December 31, 2025 Common Stock Additional Treasury Accumulated Other Total Alset Non- Total Shares Par Value $0.001 Paid in Capital Stock at Cost Comprehensive Income Accumulated Deficit Stockholders’ Equity Controlling Interests Stockholders’ Equity Balance at January 1, 2024 9,235,119 $ 9,235 $ 332,455,457 - $ 3,609,719 $ ( 247,885,656 ) $ 88,188,755 $ 8,601,562 $ 96,790,317 Issuance of HWH Common Stock to EF Hutton for Deferred Underwriting Compensation - - 1,098,952 - - - 1,098,952 410,423 1,509,375 Gain from SHRG Convertible Note and Warrants - - 211,091 - - - 211,091 76,721 287,812 Disposal of Hapi Travel Limited - - 257,733 - - - 257,733 - 257,733 Change in Non-Controlling Interest - - - - ( 618,276 ) - ( 618,276 ) 618,276 - Foreign Currency Translations - - - - ( 3,841,305 ) - ( 3,841,305 ) ( 639,265 ) ( 4,480,570 ) Net Loss - - - - - ( 3,965,884 ) ( 3,965,884 ) ( 199,932 ) ( 4,165,816 ) Balance at December 31, 2024 $ 9,235,119 $ 9,235 $ 334,023,233 $ - $ ( 849,862 ) $ ( 251,851,540 ) $ 81,331,066 $ 8,867,785 $ 90,198,851 Balance $ 9,235,119 $ 9,235 $ 334,023,233 - $ ( 849,862 ) $ ( 251,851,540 ) $ 81,331,066 $ 8,867,785 $ 90,198,851 Issuance of Common Stock 29,166,667 29,167 84,175,833 - - - 84,205,000 - 84,205,000 Stock Based Compensation 1,000,000 1,000 839,000 - - - 840,000 - 840,000 Issuance of HWH Common Stock & Warrants exercise - - 2,036,597 - - - 2,036,597 953,511 2,990,108 Gain from SHRG Warrants - - 63,859 - - - 63,859 23,273 87,132 Acquisition of LEH Insurance Group LLC - - - - - - - ( 1,654 ) ( 1,654 ) Change in Non-Controlling Interest - - - - ( 436,408 ) - ( 436,408 ) 436,408 - Treasury Stock Buyback - - ( 1,004,875 ) ( 1,004,875 ) ( 1,004,875 ) Foreign Currency Translations - - - - 1,455,072 - 1,455,072 244,081 1,699,153 Net Loss - - - - - ( 47,414,942 ) ( 47,414,942 ) ( 1,935,624 ) ( 49,350,566 ) Net Loss - - - - - ( 47,414,942 ) ( 47,414,942 ) ( 1,935,624 ) ( 49,350,566 ) Balance at December 31, 2025 39,401,786 $ 39,402 $ 421,138,522 ( 1,004,875 ) 168,802 $ ( 299,266,482 ) $ 121,075,369 $ 8,587,780 $ 129,663,149 Balance 39,401,786 $ 39,402 $ 421,138,522 ( 1,004,875 ) 168,802 $ ( 299,266,482 ) $ 121,075,369 $ 8,587,780 $ 129,663,149 See accompanying notes to consolidated financial statements. 53 Alset Inc. and Subsidiaries Consolidated Statements of Cash Flows For the Years Ended December 31, 2025 and 2024 2025 2024 Cash Flows from Operating Activities Net Loss from Operations $ ( 49,350,566 ) $ ( 4,165,816 ) Adjustments to Reconcile Net Loss to Net Cash (Used in) Provided by Operating Activities: Depreciation 1,198,649 1,228,136 Non-Cash Lease Expenses 691,912 1,185,489 Impairments and Credit Losses 1,390,072 1,613,100 Bad Debt write off 18,522 - Gain on Sale of Stock of Subsidiary ( 362,056 ) - Foreign Transaction Loss (Gain) 1,930,505 ( 3,039,135 ) Stock Based Compensation 2,420,125 - Unrealized Loss (Gain) on Securities Investment 58,393 ( 297,353 ) Unrealized Loss on Securities Investment - Related Party 2,392,844 1,239,566 Realized Loss (Gain) on Securities Investment 769,707 ( 461,247 ) Realized Loss on Securities Investment-Related Party 2,439,265 - Loss on Equity Method Investment 2,132,825 3,234,851 Impairment on Equity Method Investment 30,082,754 - Changes in Operating Assets and Liabilities, net of acquisitions Real Estate - 10,366,766 Real Estate Reimbursement Receivable 8,115,074 ( 2,010,341 ) Account Receivables 8,849 1,871 Other Receivable - Related Parties - ( 330,733 ) Prepaid Expense 32,694 100,570 Deposits 215,042 ( 12,107 ) Trading Securities ( 11,083,406 ) ( 2,095,867 ) Inventory 412 336 Accounts Payable and Accrued Expenses 1,703,774 ( 260,146 ) Deferred Revenue - ( 2,100 ) Operating Lease Liabilities ( 732,922 ) ( 1,139,793 ) Net Cash (Used in) Provided by Operating Activities ( 5,927,532 ) 5,156,047 Cash Flows from Investing Activities Purchase of Fixed Assets ( 175,464 ) ( 102,749 ) Purchase of Equity Interest of a Subsidiary ( 40,000 ) ( 814,158 ) Advance to Related Party - ( 550,000 ) Proceed from Sales of Investment in Securities at Fair Value - Related Party 4,184,575 - Collection of Advance to Related Parties - 467,107 Issuing Loan Receivable - ( 1,217,877 ) Issuing Loan Receivable - Related Party ( 2,325,489 ) ( 1,811,881 ) Collection of Loan Receivable - Related Party 607,281 151,096 Cash Withdrawn from Trust Account for Redemptions - 21,102,871 Cash Withdrawn from Trust Account Available to the Company - 243,897 Net Cash Provided by Investing Activities 2,250,903 17,468,306 Cash Flows from Financing Activities Proceeds from Common Stock Issuance 2,614,983 - Buyback Treasury Stock ( 1,004,875 ) - Proceeds from Note Payable 72,211 130,048 Repayment to Notes Payable ( 582,121 ) ( 446,260 ) Repayment of Class A Common Stock - ( 21,102,871 ) Net Cash Provided by (Used in) Financing Activities 1,100,198 ( 21,419,083 ) Net (Decrease) Increase in Cash and Cash Equivalents and Restricted Cash ( 2,576,431 ) 1,205,270 Effects of Foreign Exchange Rates on Cash and Cash Equivalents ( 314,323 ) ( 910,837 ) Cash and Cash Equivalents and Restricted Cash - Beginning of Period 28,183,726 27,889,293 Cash and Cash Equivalents and Restricted Cash- End of Period $ 25,292,972 $ 28,183,726 Cash $ 25,184,990 $ 27,243,787 Restricted Cash $ 107,982 $ 939,939 Total Cash and Restricted Cash $ 25,292,972 $ 28,183,726 Supplemental Disclosure of Cash Flow Information Cash Paid for Interest $ 11,616 $ 40,489 Cash Paid for Taxes $ 47,472 $ - Non-Cash Investing and Financing Activities Initial Recognition of ROU / Lease Liability $ 132,044 $ 637,171 Promissory Notes Received in Exchange for Sale of HWH Common Stock to Investors $ - $ 16,160,000 Issuance of HWH Common Stock to EF Hutton for Deferred Underwriting Compensation $ - $ 1,509,375 Conversion of Ketomei Note Payable to Common Stock $ - $ 310,796 Gain from SHRG Warrants and Convertible Notes $ 87,131 $ 287,812 Gain on Disposal of Hapi Travel $ - $ 257,733 Acquisition of NEAPI for Issued Shares $ 83,000,000 $ - See accompanying notes to consolidated financial statements. 54 Alset Inc. and Subsidiaries Notes to Consolidated Financial Statements December 31, 2025 and 2024 1. NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Nature of Operations Alset Inc. (the “Company” or “AEI”) was incorporated in the State of Delaware on March 7, 2018. AEI is a diversified holding company principally engaged through its subsidiaries in the development of EHome communities and other real estate, financial services, digital transformation technologies, biohealth activities and consumer products with operations in the United States, Singapore, Hong Kong, Australia, South Korea, the People’s Republic of China and Taiwan. We manage a significant portion of our businesses through our 85.8 % owned subsidiary, Alset International Limited (“Alset International”), a public company traded on the Singapore Stock Exchange. As of December 31, 2025 and 2024, the total outstanding common shares of the Company were 38,895,830 and 9,235,119 , respectively. The Company has four operating segments based on the products and services we offer, which include three of our principal businesses – real estate, digital transformation technology and biohealth – as well as a fourth category consisting of certain other business activities. Real Estate The Company’s real estate segment is comprised of Alset Real Estate Holdings Inc. (“Alset RE Holdings”) and American Home REIT Inc. (“AHR”). In 2014, Alset International commenced operations developing property projects and participating in third-party property development projects. Alset RE Holdings, a 99.9 %-owned subsidiary of Alset International, owns, operates and manages real estate development projects with a focus on land subdivision developments and home rental projects. Development activities are generally contracted out, including planning, design and construction, as well as other work with engineers, surveyors, architects and general contractors. The developed lots are then sold to builders for the construction of new homes. Alset RE Holdings’ primary real estate project is a subdivision development project near Houston, Texas, known as Lakes at Black Oak. Through 2022, the Company, mostly through AHR, purchased from builders 132 homes in different communities in Texas. The Company rents these homes to tenants. The Company pursued this endeavor in part to improve cash flow and smooth out the inconsistencies of income in residential land development. In 2025 and 2024 AHR was the owner of most of our single-family rental homes. Digital Transformation Technology The Company’s digital transformation technology segment is comprised of Hapi Metaverse Inc. and its subsidiaries. The Company’s digital transformation technology business is involved in mobile application, product development and other businesses, providing information technology services to end-users, service providers and other commercial users through multiple platforms. This technology platform consists of instant messaging systems, social media, e-commerce and payment systems, direct marketing platforms, e-real estate, brand protection and counterfeit and fraud detection. Hapi Metaverse Inc. (“Hapi Metaverse”), our 99.7 %-owned subsidiary, focuses on business-to-business solutions such as enterprise messaging and workflow. Through Hapi Metaverse, the Company has successfully implemented several strategic platform developments for clients, including a mobile front-end solution for network marketing, a hotel e-commerce platform for Asia and a real estate agent management platform in China. 55 Biohealth The Company’s biohealth segment is comprised of HWH International Inc. and its subsidiaries and is committed to both funding research and developing and selling products that promote a healthy lifestyle. In October 2019, the Company expanded its biohealth segment into the Korean market through one of the subsidiaries of HWH International Inc., HWH World Inc (“HWHKOR”). HWHKOR is in the business of sourcing and distributing dietary supplements and other health products through its network of members in the Republic of Korea. HWH World generates product sales via its direct sale model as products are sold to its members. Through the use of a Hapi Gig platform that combines e-commerce, social media and a customized rewards system, HWH Korea equips, trains and empowers its members. We compete with numerous direct sales companies in South Korea. HWHKOR recognized $ 0 and $ 0 in revenue in the years ended December 31, 2025 and 2024, respectively. As of December 31, 2025 and 2024, the deferred revenue from biohealth segment was $ 0 and $ 0 , respectively. On April 23, 2025, the Company completed the sale of HWHKOR by Health Wealth Happiness Pte. Ltd. (“HWHPL”) to AES Group Inc. (“AES”), a Korean entity. The sale was consummated under a term sheet signed on April 20, 2025, pursuant to which the Company agreed to transfer its 100% equity interest in HWHKOR to AES. In exchange, AES agreed to issue new shares, representing 19.9% of the enlarged share capital of AES to the Company upon closing. Total of $384,356 gain was generated from this deal and recorded in the Company’s statement of operations. The disposal of HWHKOR had immaterial effect on the Company’s consolidated financial statements and the deconsolidation did not meet the criteria for presentation as discontinued operations under ASC 205-20. The Company formerly held 39.7 % ownership in Impact BioMedical Inc. (“Impact BioMedical”). Impact BioMedical is focused on discovery, development, and commercialization of products and technologies to address unmet needs in human healthcare and wellness for specialty biopharmaceuticals, antivirals, antimicrobials, consumer healthcare, and wellness products in the United States. Between March 31, 2025 and April 4, 2025, the Company and its subsidiaries Alset International Limited and Global Biomedical Pte. Ltd. collectively sold the Company’s entire equity interest in Impact Biomedical Inc. (NYSE: IBO) (“Impact”) consisting of 4,568,165 shares of Impact’s common stock. The disposition of the Impact stock was made through several sales on the market through a broker. These transactions generated total proceeds of $ 4,184,575 and resulted in a recognized loss of $ 2,439,264 . Other Business Activities In addition to the segments identified above, the Company provides corporate strategy and business development services, food and beverage services, asset management services, corporate restructuring and leveraged buy-out expertise. These service offerings build relationships with promising companies for potential future collaboration and expansion. We believe that our other business activities complement our three principal businesses. The Company’s other business activities segment is primarily comprised of Alset International, SeD Capital Pte. Ltd., BMI Capital Partners International Limited, Singapore Construction & Development Pte. Ltd. and food and beverage part of HWH International Inc. The Company, through Alset F&B One Pte. Ltd. (“Alset F&B One”) and Alset F&B (PLQ) Pte. Ltd. (“Alset F&B PLQ”) each acquired a restaurant franchise licenses at the end of 2021 and 2022, respectively, both of which have since commenced operations. These licenses will allow Alset F&B One and Alset F&B PLQ each to operate a Killiney Kopitiam restaurant in Singapore. Killiney Kopitiam, founded in 1919, is a Singapore-based chain of mass-market, traditional kopitiam style service cafes selling traditional coffee and tea, along with a range of local delicacies such as Curry Chicken, Laksa, Mee Siam, and Mee Rebus. In the second quarter of 2024, the Company ceased operations of its subsidiary Alset F&B (PLQ) Pte. Ltd. Due to the closure of this subsidiary the Company wrote off $ 5,820 of fixed assets, which is included in general and administrative expenses and recorded a gain on termination of lease of $2 46 , which is included in other income on the Company’s Statement of Operations for the year ended December 31, 2024. The Company, through Hapi Café Inc. (“HCI-T”), commenced operation of two cafés during 2022 and 2021, which are located in Singapore and South Korea. 56 The cafes are operated by subsidiaries of HCI-T, namely Hapi Café SG Pte. Limited (“HCSG”) in Singapore and Hapi Café Korea Inc. (“HCKI”) in Seoul, South Korea. Hapi Cafes are distinctive lifestyle café outlets that strive to revolutionize the way individuals dine, work, and live, by providing a conducive environment for everyone to relish the four facets – health and wellness, fitness, productivity, and recreation all under one roof. On September 13, 2025, the Company ceased operations of its subsidiary Hapi Café Korea Inc. In 2023, the Company incorporated new subsidiaries Guangdong LeFu Wealth Investment Consulting Co., Ltd. (f.k.a. Shenzhen Leyouyou Catering Management Co., Ltd.) and Dongguan Leyouyou Catering Management Co., Ltd. in the People’s Republic of China. These companies will be principally engaged in the food and beverage business in Mainland China. Additionally, through its subsidiary Hapi Group HK Limited (f.k.a. MOC HK Limited), the Company is focusing on operating café business in Hong Kong. This business was acquired on October 5, 2022. During the acquisition, a goodwill of $60,343 had been generated for the Company. The café was closed on September 16, 2024 and the goodwill was impaired during the year ended December 31, 2024. In addition to above, the Company operates a portfolio of trading securities with the objective of generating profits from short-term fluctuations in market prices. The portfolio is actively managed, and securities are bought and sold with the intent to realize gains from price movements within a short-term horizon. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation and Principles of Consolidation The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and following the requirements of the Securities and Exchange Commission (“SEC”). The consolidated financial statements include all accounts of the Company and its majority owned and controlled subsidiaries. The Company consolidates entities in which it owns more than 50% of the voting common stock and controls operations. All intercompany transactions and balances among consolidated subsidiaries have been eliminated. 57 The Company’s consolidated financial statements include the financial positions, results of operations and cash flows of the following entities as of December 31, 2025 and 2024, as follows: SCHEDULE OF SUBSIDIARIES Name of subsidiary State or other jurisdiction of incorporation or Attributable interest as of, consolidated under AEI organization December 31, 2025 December 31, 2024 % % Alset Global Pte. Ltd. Singapore 100 100 Alset Business Development Pte. Ltd. Singapore 100 100 Global eHealth Limited Hong Kong 100 100 Alset International Limited Singapore 85.8 85.7 Singapore Construction & Development Pte. Ltd. Singapore 85.8 85.7 Singapore Construction Pte. Ltd. Singapore 85.8 85.7 Global BioMedical Pte. Ltd. Singapore 85.8 85.7 Health Wealth Happiness Pte. Ltd. Singapore 62.5 81.1 SeD Capital Pte. Ltd. Singapore 85.8 85.7 LiquidValue Asset Management Pte. Ltd. Singapore 85.8 85.7 Alset Solar Limited Hong Kong 85.8 85.7 Alset F&B One Pte. Ltd. Singapore 72.5 73.0 BMI Capital Partners International Limited Hong Kong 85.8 85.7 SeD Perth Pty Ltd Australia 85.8 85.7 SeD Intelligent Home Inc. United States of America 85.8 85.7 Winning Catering Group, Inc. (f.k.a. LiquidValue Development Inc.) United States of America 85.8 85.7 Alset EHome Inc. United States of America 85.8 85.7 SeD USA, LLC United States of America 85.8 85.7 150 Black Oak GP, Inc. United States of America 85.8 85.7 SeD Development USA Inc. United States of America 85.8 85.7 150 CCM Black Oak, Ltd. United States of America 85.8 85.7 SeD Texas Home, LLC United States of America 100 100 SeD Ballenger, LLC United States of America 85.8 85.7 SeD Maryland Development, LLC United States of America 71.6 71.6 SeD Development Management, LLC United States of America 72.9 72.8 Hapi Metaverse Inc. United States of America 99.6 99.6 HotApp BlockChain Pte. Ltd. Singapore 99.6 99.6 HotApp International Limited Hong Kong 99.6 99.6 UBeauty Limited Hong Kong 85.8 85.7 HWH World Inc. South Korea - 81.1 BioHealth Water Inc. United States of America 85.8 85.7 Hapi Robot Pte. Ltd. Singapore 85.8 85.7 American Home REIT Inc. United States of America 100 100 Hapi Cafe Inc. Texas, United States of America 62.5 81.1 HWH (S) Pte. Ltd. Singapore 85.8 85.7 LiquidValue Development Pte. Ltd. Singapore 100 100 LiquidValue Development Limited Hong Kong 100 100 Alset F&B Holdings Pte. Ltd. Singapore 62.5 81.1 Credas Capital Pte. Ltd. Singapore 64.3 64.2 Credas Capital GmbH Switzerland 64.3 64.2 Smart Reward Express Limited Hong Kong 99.6 49.8 * AHR Texas Two, LLC United States of America 100 100 AHR Black Oak One, LLC United States of America 85.8 85.7 AHR Texas Three, LLC United States of America 100 100 Hapi Cafe Korea Inc. South Korea 62.5 81.1 Alset Acquisition Sponsor, LLC United States of America 93.6 93.5 HWH International Inc. Delaware, United States of America - ** 81.1 Alset Spac Group Inc. United States of America 93.6 93.5 Hapi WealthBuilder Pte. Ltd. Singapore 62.5 81.1 Hapi iRobot Pte. Ltd. Singapore 62.5 81.1 HWH International Inc. Nevada, United States of America 62.5 81.1 Hapi Cafe SG Pte. Ltd. Singapore 62.5 81.1 Hapi Cafe Limited Hong Kong 99.6 99.6 Hapi Group HK Limited Hong Kong 99.6 99.6 AHR Texas Four, LLC United States of America 100 100 Alset F&B (PLQ) Pte. Ltd. Singapore - 81.1 Hapi Robot Service Pte. Ltd. Singapore 99.6 99.6 Guangdong LeFu Wealth Investment Consulting Co., Ltd. China 99.6 99.6 Dongguan Leyouyou Catering Management Co., Ltd. China 99.6 99.6 Robot Ai Trade Pte. Ltd. Singapore - 85.7 Ketomei Pte. Ltd. Singapore 34.8 * 39.7 * Hapi MarketPlace Inc. United States of America - 81.1 Hapi Café Co., Ltd. Taiwan 99.6 99.6 Hapi Home Inc. United States of America - 81.1 Hapi Robot Inc. United States of America 64.8 72.3 Hapi Café Sdn. Bhd. Malaysia 62.5 81.1 L.E.H. Insurance Group, LLC United States of America 62.5 - Hapi Wealth Builder Limited Hong Kong 62.5 - LVD Merger Corp. United States of America 85.8 - Alset Real Estate Holdings Inc. United States of America 85.8 - New Energy Asia Pacific Inc. United States of America 100 - Alset Robot Inc. United States of America 68.2 - * Although the Company indirectly holds percentage of shares of these entities less than 50%, the subsidiaries of the Company directly hold more than 50% of shares of these entities, and therefore, they are still consolidated into the Company. ** On November 14, 2025, HWH International Inc. (a Delaware company) completed a merger pursuant to which the Delaware parent merged with and into its wholly owned Nevada subsidiary, with the Nevada entity surviving. As a result, HWH International Inc., a Nevada corporation, is the successor issuer under Rule 12g-3 of the Securities Exchange Act of 1934. 58 During the years ended December 31, 2025 and 2024, the Company disposed of few subsidiaries which had no or very minimal activities. The disposal of these entities had immaterial effect on the Company’s consolidated financial statements and their deconsolidation did not meet the criteria for presentation as discontinued operations under ASC 205-20. Use of Estimates The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates made by management include, but are not limited to, allowance for doubtful accounts, valuation of real estate assets, allocation of development costs and capitalized interest to sold lots, fair value of the investments, the valuation allowance of deferred taxes, and contingencies. Actual results could differ from those estimates. In our property development business, land acquisition costs are allocated to each lot based on the area method, the size of the lot compared to the total size of all lots in the project. Development costs and capitalized interest are allocated to lots sold based on the total expected development and interest costs of the completed project and allocating a percentage of those costs based on the selling price of the sold lot compared to the expected sales values of all lots in the project. If allocation of development costs and capitalized interest based on the projection and relative expected sales value is impracticable, those costs would be allocated based on area method. When the Company purchases properties but does not receive the assessment information from the county, the Company allocates the values between land and building based on the data of similar properties. The Company makes appropriate adjustments once the assessment from the county is received. At the same time, any necessary adjustments to depreciation expense are made in the income statement. During the years ended December 31, 2025 and 2024, the Company did not make any adjustment between building and land nor to depreciation expenses. Cash and Cash Equivalents The Company considers all highly liquid investments with a maturity of three months or less at the date of acquisition to be cash equivalents. Cash and cash equivalents include cash on hand and at the bank and short-term deposits with financial institutions that are readily convertible to a known amount of cash and are subject to an insignificant risk of changes in values. 59 Restricted Cash As a condition to the loan agreement with the Manufacturers and Traders Trust Company (“M&T Bank”), the Company was required to maintain a minimum of $ 2,600,000 in an interest-bearing account maintained by the lender as additional security for the loans. The fund was required to remain as collateral for the loan and outstanding letters of credit until the loan and letters of credit are paid off in full and the loan agreement is terminated. The loan has expired during 2022 and only letters of credit were outstanding as of December 31, 2025 and 2024. On March 15, 2022 approximately $ 2,300,000 was released from collateral. On December 14, 2023 additional $ 201,751 was released from collateral. As of December 31, 2025 and 2024, the total balance of this account was $ 107,982 and $ 107,874 , respectively. The Company puts funds into a brokerage account specifically for equity investment. As of December 31, 2025 and 2024, the cash balance in that brokerage account was $ 0 and $ 832,065 , respectively. Account Receivables and Allowance for Credit Losses Account receivables is recorded at invoiced amounts net of an allowance for credit losses and do not bear interest. The allowance for credit losses is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. The measurement and recognition of credit losses involve the use of judgment. Management’s assessment of expected credit losses includes consideration of current and expected economic conditions, market and industry factors affecting the Company’s customers (including their financial condition), the aging of account balances, historical credit loss experience, customer concentrations, customer creditworthiness, and the existence of sources of payment. The Company also establishes an allowance for credit losses for specific receivables when it is probable that the receivable will not be collected and the loss can be reasonably estimated. Account receivables considered uncollectible are charged against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. As of December 31, 2025 and 2024, the allowance for credit losses was an immaterial amount. The Company does not have any off-balance sheet credit exposure related to its customers. As of December 31, 2025 and 2024, the balance of account receivables was $ 57,002 and $ 75,646 , respectively. Other Receivables and Allowance for Credit Losses Other receivables include developer reimbursements for Lakes at Black Oak and Alset Villas projects. The Company accrues reimbursement receivables based on amounts it expects to receive from each respective development partner. Certain reimbursements received during 2025 included interest, and the related interest income of $ 2,444,365 is reflected in the consolidated statements of operations. When the actual cash received exceeds the amounts previously accrued, the excess is recognized in other income. During the year ended December 31, 2025, the Company recorded $ 2.3 million in other income related to such excess reimbursements. As of December 31, 2025, $ 716,800 in reimbursement amounts remained outstanding and is included in other receivables on the consolidated balance sheet. The Company records an allowance for credit losses based on previous collection experiences, the creditability of the organizations that are supposed to reimburse us, the forecasts from the third-party engineering company and Moody’s credit ratings. The allowance amount for these reimbursements was immaterial at December 31, 2025 and 2024. Inventories Inventories are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out method and includes all costs in bringing the inventories to their present location and condition. Net realizable value is the estimated selling price in the ordinary course of business less the estimated costs necessary to make the sale. As of December 31, 2025 and 2024, inventory consisted of finished goods from subsidiaries of HWH International Inc. and Hapi Metaverse Inc. The Company continuously evaluates the need for reserve for obsolescence and possible price concessions required to write-down inventories to net realizable value. 60 Investment Securities Investment Securities at Fair Value The Company commonly holds investments in equity securities with readily determinable fair values, equity investments without readily determinable fair values, investments accounted for under the equity method, and investments at cost. Certain of the Company’s investments in marketable equity securities and other securities are long-term, strategic investments in companies that are in various stages of development. The Company accounts for certain of its investments in equity securities in accordance with ASU 2016-01 Financial Instruments—Overall (Subtopic 825- 10): Recognition and Measurement of Financial Assets and Financial Liabilities (“ASU 2016-01”) . In accordance with ASU 2016-01, the Company records all equity investments with readily determinable fair values at fair value calculated by the publicly traded stock price at the close of the reporting period. Amarantus BioScience Holdings (“AMBS”) is a publicly traded company. The Company does not have significant influence over AMBS as the Company holds approximately 4.3 % of the common shares of AMBS. The stock fair value is determined by quoted stock prices. On April 12, 2021, the Company acquired 6,500,000 common shares of Value Exchange International, Inc. (“Value Exchange International” or “VEII”), an OTC listed company, for an aggregate subscription price of $ 650,000 . On October 17, 2022 the Company purchased additional 7,276,163 common shares of VEII for an aggregate purchase price of $ 1,743,734 . On September 6, 2023, the Company converted $ 1,300,000 of VEII loan into 7,344,632 common shares. After these transactions, the Company owns approximately 45.8 % of VEII and exercises significant influence over it. Our Chief Executive Officer, Chan Heng Fai, is also an owner of the common stock of VEII (not including any common shares we hold). Additionally, certain members of our board of directors serve as directors of Value Exchange International. The stock’s fair value is determined by quoted stock prices. On January 27, 2023, the Company and New Electric CV Corporation (together with the Company, the “Lenders”) entered into a Convertible Credit Agreement (the “First Credit Agreement”) with VEII. The First Credit Agreement provides VEII with a maximum credit line of $ 1,500,000 with simple interest accrued on any advances of the money under the First Credit Agreement at 8 %. The First Credit Agreement grants conversion rights to each Lender. Each Advance shall be convertible, in whole or in part, into shares of VEII’s Common Stock at the option of the Lender who made that Advance (being referred to as a “Conversion”), at any time and from time to time, at a price per share equal the “Conversion Price”. In the event that a Lender elects to convert any portion of an Advance into shares of VEII Common Stock in lieu of cash payment in satisfaction of that Advance, then VEII would issue to the Lender five (5) detachable warrants for each share of VEII’s Common Stock issued in a Conversion (“Warrants”). Each Warrant will entitle the Lender to purchase one (1) share of Common Stock at a per-share exercise price equal to the Conversion Price. The exercise period of each Warrant will be five (5) years from date of issuance of the Warrant. On February 23, 2023, the Company’s subsidiary Hapi Metaverse Inc. loaned VEII $ 1,400,000 (the “Loan Amount”). The Loan Amount can be converted into shares of VEII pursuant to the terms of the First Credit Agreement for a period of three years. There is no fixed price for the derivative security until Hapi Metaverse converts the Loan Amount into shares of VEII Common Stock. On September 6, 2023, the Company converted $ 1,300,000 of the principal amount loaned to VEII into 7,344,632 shares of VEII’s Common Stock. Under the terms of the First Credit Agreement, Hapi Metaverse received Warrants to purchase a maximum of 36,723,160 shares of VEII’s Common Stock at an exercise price of $ 0.1770 per share. Such warrants expire five (5) years from date of their issuance. On December 14, 2023, Hapi Metaverse entered into a Convertible Credit Agreement (“Second Credit Agreement”) with VEII. On December 15, 2023, the Company loaned VEII $ 1,000,000 . The Second Credit Agreement was amended pursuant to an agreement dated December 19, 2023. Under the Second Credit Agreement, as amended, this amount can be converted into VEII’s Common Shares pursuant to the terms of the Second Credit Agreement for a period of three years. In the event that Hapi Metaverse converts this loan into shares of VEII’s Common Stock, the conversion price shall be $ 0.045 per share. In the event that Hapi Metaverse elects to convert any portion of the loan into shares of VEII’s Common Stock in lieu of cash payment in satisfaction of that loan, then VEII will issue to Hapi Metaverse five (5) detachable warrants for each share of VEII’s Common Stock issued in a conversion (“Warrants”). Each Warrant will entitle the Company to purchase one (1) share of VEII’s Common Stock at a per-share exercise price equal to the Conversion Price. The exercise period of each Warrant will be five (5) years from date of issuance of the Warrant. At the time of this filing, the Company has not converted the Loan Amount. 61 Our Chairman, Chan Heng Fai and a member of the Board of Directors of Hapi Metaverse, Lum Kan Fai Vincent, are both members of the Board of Directors of VEII. In addition to Mr. Chan, three other members of the Board of Directors of Alset Inc. are also members of the Board of Directors of VEII (Wong Shui Yeung, Wong Tat Keung and Lim Sheng Hon, Danny). The Company currently owns a total of 21,179,275 shares (representing approximately 48.55 %) of VEII. The Company has a portfolio of trading securities. The objective is to generate profits on short-term differences in market prices. The Company does not have significant influence over any trading securities in our portfolio and fair value of these trading securities are determined by quoted stock prices. The Company has elected the fair value option for the equity securities noted below that would otherwise be accounted for under the equity method of accounting. DSS Inc., HIPH World Inc. (f.k.a. American Premium Water Corporation and New Electric CV Corporation, “HIPH”), Value Exchange International Inc., Sharing Services Global Corp. (“SHRG”) and Impact Biomedical Inc. (“Impact”) are publicly traded companies and fair value is determined by quoted stock prices. The Company has (or had, in the case of Impact) significant influence but does not have a controlling interest in these investments, and therefore, the Company’s investment could be accounted for under the equity method of accounting or under fair value accounting. The Company has significant influence over DSS as we owned approximately 43.6 % of the common stock of DSS as of December 31, 2025, and our Chief Executive Officer, Chan Heng Fai, is an owner of additional common stock of DSS (not including any common or preferred shares we hold). In addition, our Chief Executive Officer is the Chairman of the Board of Directors of DSS. Apart from Chan Heng Fai, two other members of the Board of Directors of Alset Inc. are also members of the Board of Directors of DSS (Chan Tung Moe, our Co-Chief Executive Officer and a son of Chan Heng Fai, and Lim Sheng Hon, Danny). The Company did not have a controlling interest and therefore the Company’s investment would be accounted for under equity method accounting or we could elect the fair value option accounting. The Company has significant influence over HIPH as the Company holds approximately 0.5 % of the common shares of HIPH. Additionally, our Chief Executive Officer, Chan Heng Fai, is the majority owner of the common stock of HIPH (not including any common shares we hold). The Company did not have a controlling interest and therefore the Company’s investment would be accounted for under equity method accounting or we could elect the fair value option accounting. The Company has significant influence over SHRG as the Company holds approximately 29.0 % of the common shares of SHRG, our Chief Executive Officer holds a director and chairman position on SHRG’s Board of Directors and three of the directors of the Company are the directors of SHRG. Additionally, our Chief Executive Officer is a significant stockholder of SHRG shares. The Company had significant influence over Impact as the Company held approximately 39.7 % of the common shares of Impact as of December 31, 2024. The Company sold all its shareholding in Impact during first four months of 2025. The Company has elected the fair value options for the equity securities noted above that would otherwise be accounted for under the equity method of accounting to better match the measurement of assets and liabilities in the Consolidated Statements of Operations. DSS, VEII, SHRG and Impact are publicly traded companies and fair value of these equity investments is determined by the quoted stock prices. On December 31, 2025 and 2024, the fair value (calculated by market trading prices on the end dates of the periods) of total held equity stock of DSS, VEII, SHRG and Impact was $ 3,696,579 and $ 11,028,405 , respectively. On July 17, 2020, the Company purchased 122,039,000 shares, approximately 0.5 % ownership, and 1,220,390,000 warrants with an exercise price of $ 0.0001 per share, from HIPH, for an aggregated purchase price of $ 122,039 . We value HIPH warrants under level 3 category through a Black Scholes option pricing model and the fair value of the warrants from HIPH were $ 860,342 as of July 17, 2020, the purchase date and $ 973 as of December 31, 2025 and 2024. 62 The changes in the fair values of the investment were recorded directly to accumulated other comprehensive income (loss). Due to the inherent uncertainty of these estimates, these values may differ materially from the values that would have been used had a ready market for these investments existed. Investment Securities at Cost Investments in equity securities without readily determinable fair values are measured at cost minus impairment adjusted by observable price changes in orderly transactions for the identical or a similar investment of the same issuer. These investments are measured at fair value on a nonrecurring basis when there are events or changes in circumstances that may have a significant adverse effect. An impairment loss is recognized in the consolidated statements of comprehensive income equal to the amount by which the carrying value exceeds the fair value of the investment. On September 8, 2020, the Company acquired 1,666 shares, approximately 1.45 % ownership, from Nervotec Pte Ltd (“Nervotec”), a private company, at a purchase price of $ 36,628 . The Company applied ASC 321 and measured Nervotec at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment of the same issuer. As of December 31, 2024, the value of the investment in Nervotec is $ 589 , as the Company wrote off $ 37,287 of this investment. As of December 31, 2025, the value of the investment is $ 0 as the Company written of the remaining balance. On May 31, 2021, the Company’s indirect subsidiary, UBeauty Limited, invested $ 19,609 in K Beauty Research Lab Co., Ltd (“K Beauty”) for 18 % ownership. K Beauty was established for sourcing, developing and producing variety of Korea-made beauty products as well as Korea - originated beauty contents for the purpose of distribution to HWH’s membership distribution channel. On April 25, 2024, the Company entered into a binding term sheet (the “Term Sheet”) through its subsidiary Health Wealth Happiness Pte Ltd. (“HWHPL”) outlining a joint venture with Chen Ziping, an experienced entrepreneur in the travel industry, and Chan Heng Fai, the Company’s Executive Chairman, as a part of the Company’s strategy of building its travel business in Asia. The joint venture company (referred to here as the “JVC”) is known as HapiTravel Holding Pte. Ltd. The JVC was incorporated in July 2024 and is owned by: (a) HWHPL will hold 19% of the shares in the JVC; (b) Chan Heng Fai will hold 11%; and (c) the remaining 70% of the shares in the JVC are to be held by Chen Ziping . On April 23, 2025, the Company completed the sale of HWH World Inc.(“HWHKOR”) by Health Wealth Happiness Pte. Ltd. (“HWHPL”) to AES Group Inc. (“AES”), a Korean entity. The sale was consummated under a term sheet signed on April 20, 2025, pursuant to which the Company agreed to transfer its 100 % equity interest in HWHKOR to AES. In exchange, AES agreed to issue new shares, representing 19.9 % of the enlarged share capital of AES to the Company upon closing. Total of $ 384,356 gain was generated from this deal and recorded in the Company’s statement of operations. The disposal of HWHKOR had immaterial effect on the Company’s consolidated financial statements and the deconsolidation did not meet the criteria for presentation as discontinued operations under ASC 205-20. There has been no indication of impairment or changes in observable prices via transactions of similar securities and is still carried at a cost. Investment Securities under Equity Method Accounting The Company accounts for equity investments in certain entities with significant influence under equity-method accounting. Under this method, the Group’s pro rata share of income (loss) from investment is recognized in the consolidated statements of comprehensive income. Dividends received reduce the carrying amount of the investment. When the Company’s share of loss in an equity-method investee equals or exceeds its carrying value of the investment in that entity, the equity method investment can be reduced below zero based on losses if the Company either be liable for the obligations of the investee or provide for losses in excess of the investment when imminent return to profitable operations by the investee appears to be assured. Otherwise, the Company does not recognize its share of equity method losses exceeding its carrying amount of the investment. Equity-method investment is reviewed for impairment by assessing if the decline in market value of the investment below the carrying value is other-than-temporary. In making this determination, factors are evaluated in determining whether a loss in value should be recognized. These include consideration of the intent and ability of the Group to hold investment and the ability of the investee to sustain an earnings capacity, justifying the carrying amount of the investment. Impairment losses are recognized in other expense when a decline in value is deemed to be other-than-temporary. 63 American Medical REIT Inc. LiquidValue Asset Management Pte. Ltd. (“LiquidValue”), a subsidiary of the Company owns 16.4 % of American Medical REIT Inc. (“AMRE”), a company concentrating on medical real estate. AMRE acquires state-of-the-art, purpose-built healthcare facilities and leases them to leading clinical operators with dominant market share under secure triple net leases. AMRE targets hospitals (both Critical Access and Specialty Surgical), Physician Group Practices, Ambulatory Surgical Centers, and other licensed medical treatment facilities. Chan Heng Fai, our CEO, is the executive chairman and director of AMRE. DSS, of which we own 43.6 % and have significant influence over, owns 80.4 % of AMRE. Therefore, the Company has significant influence on AMRE. The Company’s share of losses from AMRE exceeded the carrying amount of the investment, and as a result, the Company suspended recognition of additional losses. The Company will resume recognizing its share of losses only to the extent that it subsequently becomes obligated to fund the investee’s losses or the investee returns to profitability and the Company’s share of earnings exceeds its previously unrecognized losses. American Pacific Financial, Inc. The Company owns 36.9 % of the shares of the common stock of American Pacific Financial, Inc., formerly known as American Pacific Bancorp, Inc. (“APF”). APF is organized for the purposes of being a financial network holding company, focused on providing commercial loans and on acquiring equity positions in (i) undervalued commercial bank(s), bank holding companies and nonbanking licensed financial companies operating in the United States, South East Asia, Taiwan, Japan and South Korea, and (ii) companies engaged in—nonbanking activities closely related to banking, including loan syndication services, mortgage banking, trust and escrow services, banking technology, loan servicing, equipment leasing, problem asset management, SPAC (special purpose acquisition company) consulting, and advisory capital raising services. The Company elected to apply the equity method accounting to its investment in APF, as the Company retains significant influence over APF. During the year ended December 31, 2025 the investment loss was $ 1,812,898 . During the year ended December 31, 2024 the investment loss was $ 3,205,094 . As of December 31, 2025 and 2024, the investment in APF was $ 2,408,398 and $ 4,221,296 , respectively. Sentinel Brokers Company Inc. The Company’s indirect subsidiary, SeD Capital Pte Ltd (“SeD Capital”), owns 39.8 shares ( 8.76 %) of the Common Stock of Sentinel Brokers Company Inc. (“Sentinel”). Sentinel is a broker-dealer operating primarily as a fiduciary intermediary, facilitating institutional trading of municipal and corporate bonds as well as preferred stock, and is registered with the Securities and Exchange Commission, is a member of the Financial Industry Regulatory Authority, Inc. (“FINRA”), and is a member of the Securities Investor Protection Corporation (“SIPC”). The Company has significant influence over Sentinel as our CEO holds a director position on Sentinel’s Board of Directors. Additionally, DSS, of which we own 43.6% and have significant influence over, owns 91.24% of Sentinel. During the years ended December 31, 2025 and 2024 , the investment loss in Sentinel was $ 107,680 and $ 15,013 , respectively. Investment in Sentinel was $ 2,070 and $ 109,750 at December 31, 2025 and 2024, respectively. New Energy Asia Pacific Company Limited On May 22, 2025, the Company entered into the Stock Purchase Agreement dated with Chan Heng Fai, pursuant to which the Company purchased from Mr. Chan all of the outstanding shares of New Energy Asia Pacific Inc. (“NEAPI”) for a purchase price of $ 83,000,000 in the form of a promissory note convertible into newly issued shares of the Company’s common stock (the “Convertible Note”). The Convertible Note bore a simple interest rate of 1 % per annum. Under the terms of the Convertible Note, Mr. Chan was able to convert any outstanding principal and interest into shares of the Company’s common stock at $ 3.00 per share prior to maturity of the Convertible Note five (5) years from the date of the Convertible Note. On July 23, 2025, the date when the transaction was closed, Mr. Chan converted the entire balance of the $ 83,000,000 Convertible Note into 27,666,667 restricted shares of the Company’s common stock. 64 NEAPI owns 41.5 % of the issued and outstanding shares of New Energy Asia Pacific Company Limited (“New Energy”), a Hong Kong corporation. New Energy focuses on distributing all-electric versions of special-purpose and transportation vehicles, charging stations and batteries. During the year ended December 31, 2025, the Company recognized its equity in loss of investee in New Energy of $ 212,246 . During the year ended December 31, 2025, the Company recognized an impairment charge of approximately $ 30.1 million related to its investment in New Energy. The impairment was recognized after management determined that the decline in fair value below carrying value was other-than-temporary, based on factors including: ● delays in the execution and commercialization of New Energy’s taxi delivery projects; ● revised cash flow projections, including slower ramp-up and longer implementation timelines; and ● changes in market conditions in the distributed energy sector, including broader global geopolitical uncertainty. The Company valued its investment using a discounted cash flow methodology based on updated assumptions. The impairment primarily reflects delays in execution and cash flow realization, rather than a fundamental change in business outlook. Accordingly, the Company reduced the carrying amount of the investment to its estimated fair value of approximately $ 52.7 million as of December 31, 2025. Investment in Debt Securities Debt securities are reported at fair value, with unrealized gains and losses (other than impairment losses) recognized in accumulated other comprehensive income or loss. Realized gains and losses on debt securities are recognized in the net income in the condensed consolidated statements of comprehensive income. The Company monitors its investments for other-than-temporary impairment by considering factors including, but not limited to, current economic and market conditions, the operating performance of the companies including current earnings trends and other company-specific information. Deposits Deposits represent refundable rental deposits paid in connection with office and café leases. Deposits are classified as current assets if the related lease agreements are scheduled to expire within twelve months from the balance sheet date. Deposits associated with leases extending beyond twelve months are classified as noncurrent assets. As of December 31, 2025 and 2024, $ 75,108 and $ 210,495 of deposits, respectively, were current and would be refundable within the next twelve months. As of December 31, 2025 and 2024, $ 212,119 and $ 272,281 of deposits, respectively, were noncurrent. Real Estate Assets Real estate assets are recorded at cost, except when real estate assets are acquired that meet the definition of a business combination in accordance with FASB ASC 805 - “Business Combinations”, which acquired assets are recorded at fair value. Interest, property taxes, insurance and other incremental costs (including salaries) directly related to a project are capitalized during the construction period of major facilities and land improvements. The capitalization period begins when activities to develop the parcel commence and ends when the asset constructed is completed. The capitalized costs are recorded as part of the asset to which they relate and are reduced when lots are sold. The Company did not capitalize construction costs during the years ended December 31, 2025 and 2024, respectively. The Company’s policy is to obtain an independent third-party valuation for each major project in the United States as part of our assessment of identifying potential triggering events for impairment. Management may use the market comparison method to value other relatively small projects. In addition to the annual assessment of potential triggering events in accordance with ASC 360 – Property Plant and Equipment (“ASC 360”), the Company applies a fair value-based impairment test to the net book value assets on an annual basis and on an interim basis if certain events or circumstances indicate that an impairment loss may have occurred. The Company did no t record impairment on any of its projects during the years ended on December 31, 2025 and 2024. 65 Rental Properties Rental properties are acquired with the intent to be rented to tenants. As of December 31, 2025 and 2024, the Company owned 132 homes. The aggregate purchase cost of all the homes is $ 30,998,258 . These homes are located in Montgomery and Harris Counties, Texas. All of these purchased homes are properties of our rental business. Investments in Single-Family Residential Properties The Company accounts for its investments in single-family residential properties as asset acquisitions and records these acquisitions at their purchase price. The purchase price is allocated between land, building, improvements and existing leases based upon their relative fair values at the date of acquisition. The purchase price for purposes of this allocation is inclusive of acquisition costs which typically include legal fees, title fees, property inspection and valuation fees, as well as other closing costs. Building improvements and buildings are depreciated over estimated useful lives of approximately 10 to 27.5 years, respectively, using the straight-line method. The Company assesses its investments in single-family residential properties for impairment whenever events or changes in business circumstances indicate that carrying amounts of the assets may not be fully recoverable. When such events occur, management determines whether there has been impairment by comparing the asset’s carrying value with its fair value. Should impairment exist, the asset is written down to its estimated fair value. The Company did not recognize any impairment losses during the years ended on December 31, 2025 and 2024. Rental of Model Houses In May 2023, the Company entered into a lease agreement for one of its model houses located in Montgomery County, Texas. The lease was terminated in February 2025. In the last quarter of 2025, the management procured a new tenant to occupy the premises, after the office used for real estate sales was converted back to a garage. On July 14, 2023, 150 CCM Black Oak, Ltd. entered into a model home lease agreement with Davidson Homes, LLC (“Davidson”). On August 3, 2023, 150 CCM Black Oak, Ltd. entered into a development and construction agreement with Davidson Homes, LLC to build a model house located in Montgomery County, Texas. On January 4, 2024, 150 CCM Black Oak Ltd sent $ 220,076 to Davidson as reimbursement for final construction cost and the contractor’s fee. The model home lease commenced on January 1, 2024, lease term is twenty-four ( 24 ) full months and annual base rent equals to twelve percentage (12%) of the total of the final cost of construction and the contractor’s fee. Revenue Recognition and Cost of Sales ASC 606 - Revenue from Contracts with Customers (“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. The Company adopted this new standard on January 1, 2018 under the modified retrospective method. The adoption of this new standard did not have a material effect on our financial statements. In accordance with ASC 606, revenue is recognized when a customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these goods or services. The provisions of ASC 606 include a five-step process by which the determination of revenue recognition, depicting the transfer of goods or services to customers in amounts reflecting the payment to which the Company expects to be entitled in exchange for those goods or services. ASC 606 requires the Company to apply the following steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when, or as, performance obligations are satisfied. 66 The following represents the Company’s revenue recognition policies by Segments: Real Estate Property Sales Part of the Company’s real estate business is land development. The Company purchases land and develops it for building into residential communities. The developed lots are sold to builders (customers) for the construction of new homes. The builders enter a sales contract with the Company before they take the lots. The prices and timeline are determined and agreed upon in the contract. The builders do the inspections to make sure all conditions and requirements in contracts are met before purchasing the lots. A detailed breakdown of the five-step process for the revenue recognition of the Lakes at Black Oak and Alset Villa projects, which represented approximately 0 % and 79 % of the Company’s revenue in the years ended December 31, 2025 and 2024, respectively, is as follows: ● Identify the contract with a customer. The Company has signed agreements with the builders for developing the raw land to ready to build lots. The agreements have agreed upon prices, timelines, and specifications for what is to be provided. ● Identify the performance obligations in the contract. Performance obligations of the Company include delivering developed lots to the customer, which are required to meet certain specifications that are outlined in the contract. The customer inspects all lots prior to accepting title to ensure all specifications are met. ● Determine the transaction price. The transaction price per lot is fixed and specified in the contract. Any subsequent change orders or price changes are required to be approved by both parties. ● Allocate the transaction price to performance obligations in the contract. Each lot or a group of lots is considered to be a separate performance obligation, for which the specified price in the contract is allocated to. ● Recognize revenue when (or as) the entity satisfies a performance obligation. The builders do the inspections to make sure all conditions/requirements are met before taking title of lots. The Company recognizes revenue at a point in time when title is transferred. The Company does not have further performance obligations or continuing involvement once title is transferred. Revenue is recognized at a point in time. Rental Revenue The Company leases real estate properties to its tenants under leases that are predominately classified as operating leases, in accordance with ASC 842, Leases (“ASC 842”). Real estate rental revenue is comprised of minimum base rent and revenue from the collection of lease termination fees. Rent from tenants is recorded in accordance with the terms of each lease agreement on a straight-line basis over the initial term of the lease. Rental revenue recognition begins when the tenant controls the space and continues through the term of the related lease. Generally, at the end of the lease term, the Company provides the tenant with a one-year renewal option, including mostly the same terms and conditions provided under the initial lease term, subject to rent increases. 67 The Company defers rental revenue related to lease payments received from tenants in advance of their due dates. These amounts are presented within deferred revenues and other payables on the Company’s consolidated balance sheets. Rental revenue is subject to an evaluation for collectability on several factors, including payment history, the financial strength of the tenant and any guarantors, historical operations and operating trends of the property, and current economic conditions. If our evaluation of these factors indicates that it is not probable that we will recover substantially all of the receivable, rental revenue is limited to the lesser of the rental revenue that would be recognized on a straight-line basis (as applicable) or the lease payments that have been collected from the lessee. Differences between rental revenue recognized and amounts contractually due under the lease agreements are credited or charged to straight-line rent receivable or straight-line rent liability, as applicable. In the year ended December 31, 2025 and 2024, the Company did not recognize any deferred revenue and collected all rents due. Cost of Sales ● Cost of Real Estate Sale All of the costs of real estate sales are from our land development business. Land acquisition costs are allocated to each lot based on the area method, the size of the lot comparing to the total size of all lots in the project. Development costs and capitalized interest are allocated to lots sold based on the total expected development and interest costs of the completed project and allocating a percentage of those costs based on the selling price of the sold lot compared to the expected sales values of all lots in the project. If allocation of development costs and capitalized interest based on the projection and relative expected sales value is impracticable, those costs could also be allocated based on area method, the size of the lot comparing to the total size of all lots in the project. ● Cost of Rental Revenue Cost of rental revenue consists primarily of the costs associated with management and leasing fees to our management company, repairs and maintenance, depreciation and other related administrative costs. Utility expenses are paid directly by tenants. Other Businesses Food and Beverage Revenue is recognized when (or as) the Company transfers promised goods or services or catering service to its customers in amounts that reflect the consideration to which the Company expects to be entitled to in exchange for those goods or services, which occurs when (or as) the Company satisfies its contractual obligations and transfers over control of the promised goods or services or catering service to its customers. Cost of Revenue Cost of revenue consists of cost of procuring finished goods from suppliers and related shipping and handling fees. 68 Stock-Based Compensation The Company accounts for stock-based compensation to employees in accordance with ASC 718, “Compensation-Stock Compensation”. ASC 718 requires companies to measure the cost of employee services received in exchange for an award of equity instruments, including stock options, based on the grant date fair value of the award and to recognize it as compensation expense over the period the employee is required to provide service in exchange for the award, usually the vesting period. Stock option forfeitures are recognized at the date of employee termination. Effective January 1, 2019, the Company adopted ASU 2018-07 for the accounting of share-based payments granted to non-employees for goods and services. During the years ended on December 31, 2025 and 2024, the Company recorded $ 2,420,125 and $ 0 as stock-based compensation expense, respectively. Foreign Currency Functional and reporting currency Items included in the financial statements of each entity in the Company are measured using the currency of the primary economic environment in which the entity operates (“functional currency”). The financial statements of the Company are presented in U.S. dollars (the “reporting currency”). The functional and reporting currency of the Company is the United States dollar (“U.S. dollar”). The financial records of the Company’s subsidiaries located in Singapore, Hong Kong, Australia, South Korea, the People’s Republic of China, and Taiwan are maintained in their local currencies, the Singapore Dollar (S$), Hong Kong Dollar (HK$), Australian Dollar (“AUD”), South Korean Won (“KRW”), Chinese Yuan (CN¥) and Taiwan Dollar (“NT$”), which are also the functional currencies of these entities. Transactions in foreign currencies Transactions in currencies other than the functional currency during the year are converted into functional currency at the applicable rates of exchange prevailing when the transactions occurred. Transaction gains and losses are recognized in the statement of operations. The majority of the Company’s foreign currency transaction gains or losses come from the effects of foreign exchange rate changes on the intercompany loans between Singapore entities and U.S. entities. The Company recorded $ 1,930,505 loss on foreign exchange during the year ended on December 31, 2025 and $ 3,039,135 gain during the year ended on December 31, 2024. The foreign currency transactional gains and losses are recorded in operations. Translation of consolidated entities’ financial statements Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency at the rates of exchange ruling at the balance sheet date. The Company’s entities with functional currency of S$, HK$, AUD, KRW, CN¥ and NT$, translate their operating results and financial positions into the U.S. dollar, the Company’s reporting currency. Assets and liabilities are translated using the exchange rates in effect on the balance sheet date. Revenue, expense, gains and losses are translated using the average rate for the year. Translation adjustments are reported as cumulative translation adjustments and are shown as a separate component of comprehensive income (loss). The Company recorded other comprehensive gain of $ 1,699,153 from foreign currency translation for the year ended December 31, 2025 and $ 4,480,570 loss for the year ended December 31, 2024, in accumulated other comprehensive loss. The foreign currency transactional gains and losses are recorded in operations. Income Taxes US Income Taxes Income tax expense represents the sum of the current tax expense and deferred tax expense. 69 Income tax for current and prior periods is recognized at the amount expected to be paid to or recovered from the tax authorities, using the tax rates and tax laws that have been enacted or substantially enacted by the balance sheet date. Deferred income tax is provided in full, using the liability method, on temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts in the financial statements. Deferred tax assets and liabilities are recognized for all temporary differences, except: ● Where the deferred tax arises from the initial recognition of an asset or liability in a transaction that is not a business combination and at the time of the transaction affects neither the accounting profit nor taxable profit or loss. ● In respect of temporary differences associated with investments in subsidiaries, where the timing of the reversal of the temporary differences can be determined and it is probable that the temporary differences will not reverse in the foreseeable future; and ● In respect of deductible temporary differences and carry-forward of unutilized tax losses, if it is not probable that taxable profits will be available against which those deductible temporary differences and carry-forward of unutilized tax losses can be utilized. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilized. Unrecognized deferred tax assets are reassessed at each balance sheet date and are recognized to the extent that it has become probable that future taxable profit will allow the deferred tax asset to be utilized. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realized or the liability is settled, based on tax rates and tax laws that have been enacted or substantively enacted at the balance sheet date. Current and deferred income tax are recognized as income or expense in the profit or loss, except to the extent that the tax arises from a business combination or a transaction which is recognized either in other comprehensive income or directly in equity. Deferred tax arising from a business combination is adjusted against goodwill on acquisition. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets and they relate to income taxes levied by the same tax authorities on the same taxable entity, or on different tax entities, provided they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realized simultaneously. Deferred income tax assets and liabilities are determined based on the estimated future tax effects of net operating loss and credit carry-forwards and temporary differences between the tax basis of assets and liabilities and their respective financial reporting amounts measured at the current enacted tax rates. The differences relate primarily to net operating loss carryforward from date of acquisition and to the use of the cash basis of accounting for income tax purposes. The Company records an estimated valuation allowance on its deferred income tax assets if it is more likely than not that these deferred income tax assets will not be realized. The Company recognizes a tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by taxing authorities, based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements from such a position are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The Company has not recorded any unrecognized tax benefits. The Company recognizes interest and penalties related to uncertain tax positions as a component of income tax expense in the consolidated statements of operations. Accrued interest and penalties are included in the liability for unrecognized tax benefits in the consolidated balance sheets. In the event that an uncertain tax position is resolved favorably, previously accrued interest and penalties are reversed and recognized as a reduction to income tax expense. 70 As of December 31, 2025, the Company has not recognized any interest or penalties related to uncertain tax positions in the consolidated financial statements. Income Taxes in other countries Significant judgement is involved in determining the income taxes mainly in Singapore. There are certain transactions and computations for which the ultimate tax determination is uncertain during the ordinary course of business. The Company recognizes liabilities for expected tax liabilities based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recognized, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made. Earnings (Loss) per Share The Company presents basic and diluted earnings (loss) per share data for its common shares. Basic earnings (loss) per share is calculated by dividing the profit or loss attributable to common stock shareholders of the Company by the weighted-average number of common shares outstanding during the year, adjusted for treasury shares held by the Company. Diluted earnings (loss) per share is determined by adjusting the profit or loss attributable to common stock shareholders and the weighted-average number of common shares outstanding, adjusted for treasury shares held, for the effects of all dilutive potential ordinary shares, which comprise convertible securities, such as stock options, convertible bonds and warrants. At December 31, 2025 and 2024 there were 425,216 potentially dilutive warrants outstanding. Fair Value Measurements ASC 820, Fair Value Measurement and Disclosures , defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This topic also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value: Level 1: Observable inputs such as quoted prices (unadjusted) in an active market for identical assets or liabilities. Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. Level 3: Unobservable inputs that are supported by little or no market activity; therefore, the inputs are developed by the Company using estimates and assumptions that the Company expects a market participant would use, including pricing models, discounted cash flow methodologies, or similar techniques. The carrying value of the Company’s financial instruments, including cash and restricted cash, accounts receivable and accounts payable and accrued expenses approximate fair value because of the short-term maturity of these financial instruments. The liabilities in connection with the conversion and make-whole features included within certain of the Company’s notes payable and warrants are each classified as a level 3 liability. 71 Non-controlling Interests Non-controlling interests represent the equity in subsidiary not attributable, directly or indirectly, to shareholders of the Company, and are presented separately in the Consolidated Statements of Operation and Other Comprehensive Loss, and within equity in the Consolidated Balance Sheets, separately from equity attributable to shareholders of the Company. On December 31, 2025 and 2024, the aggregate non-controlling interests in the Company were $ 8,587,780 and $ 8,867,785 , respectively. Impairment of Long-lived Assets Real Estate Our policy is to obtain an independent third-party valuation for each major project in the United States to identify triggering events for impairment. Our management may use a market comparison method to value other relatively small projects. In addition to the annual assessment of potential triggering events in accordance with ASC 360 – Property Plant and Equipment (“ASC 360”), we apply a fair value-based impairment test to the net book value assets on an annual basis and on an interim basis if certain events or circumstances indicate that an impairment loss may have occurred. Goodwill The Company evaluates goodwill on an annual basis in the fourth quarter or more frequently, if the management believes indicators of impairment exist. Such indicators could include, but are not limited to (1) a significant adverse change in legal factors or in business climate, (2) unanticipated competition, or (3) an adverse action or assessment by a regulator. The Company first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill. If management concludes that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, management conducts a quantitative goodwill impairment test. The impairment test involves comparing the fair value of the applicable reporting unit with its carrying value. The Company estimates the fair values of its reporting units using a combination of the income, or discounted cash flows, approach and the market approach, which utilizes comparable companies’ data. If the carrying amount of a reporting unit exceeds the reporting unit’s fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. Loans and Investments The Company evaluates loans and investments for impairment at each reporting date. For loans, impairment is recognized when it is probable that the Company will be unable to collect all amounts due according to the contractual terms. For investments, an impairment loss is recorded if the decline in fair value is considered other-than-temporary. Impairment losses are measured based on the difference between the carrying amount and estimated fair value, with changes recognized in the consolidated statements of operations. Property and Equipment The Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition. In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment include current operating results, trends, and prospects, as well as the effects of obsolescence, demand, competition, and other economic factors. 72 Related Party Transactions The Company accounts for related party transactions in accordance with ASC 850 (“Related Party Disclosures”). A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party. Recent Accounting Pronouncements In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires that an entity, on an annual basis, disclose additional income tax information, primarily related to the rate reconciliation and income taxes paid. The amendment in the ASU is intended to enhance the transparency and decision usefulness of income tax disclosures. The ASU’s amendments are effective for annual periods beginning after December 15, 2024. The Company adopted ASU 2023-09 for the year ended December 31, 2025. The adoption of this ASU did not have a material impact on our consolidated financial statements. Accounting pronouncements pending adoption In November 2024, the FASB issued ASU No. 2024-03 (“ASU 2024-03”), Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which is intended to improve disclosures about public business entity’s expenses, primarily through additional disaggregation of income statement expenses. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with early adoption permitted. The amendments in ASU 2024-03 should be applied either prospectively to financial statements issued for reporting periods after the effective date or retrospectively to any or all prior periods presented in the financial statements. The Company is currently evaluating the ASU to determine its impact on the Company’s disclosures. In November 2024, the FASB issued ASU 2024-04—Debt—Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments (“ASU 2024-04”) to improve the relevance and consistency in the application of induced conversion guidance in Subtopic 470-20, Debt—Debt with Conversion and Other Options. The amendments in ASU 2024-04 clarify the requirements for determining whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. The amendments in ASU 2024-04 affect entities that settle convertible debt instruments for which the conversion privileges were changed to induce conversion. The amendments in ASU 2024-04 are effective for all entities for annual reporting periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods. Early adoption is permitted for all entities that have adopted the amendments in ASU 2020-06. The amendments in ASU 2024-04 permit an entity to apply the new guidance on either a prospective or a retrospective basis. The Company is currently evaluating the impact of the adoption of ASU 2024-04 on the Company’s financial position, results of operations or cash flows. 3. CONCENTRATIONS The Company maintains cash balances at various financial institutions in different countries. These balances are usually secured by the central banks’ insurance companies. At times, these balances may exceed the insurance limits. For the year ended December 31, 2025, no single customer accounted for 10 % or more of the Company’s property and development revenue. For the year ended December 31, 2024, two customers accounted for approximately 30 %, and 70 % of the Company’s property and development revenue. 73 4. SEGMENTS Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision makers (the “CODMs”), or decision–making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision makers are the two Co-CEOs, who review and assess the performance of the Company as a whole. The Company reports its segment information to reflect the manner in which the CODMs review and assess performance. The Company has four operating segments based on the products and services we offer, which include three of our principal businesses – real estate, digital transformation technology and biohealth – as well as a fourth category consisting of certain other business activities. In determination of segments, the Company, together with its CODMs, considers factors that include the nature of business activities, allocation of resources and management structure. The primary financial measures used by the CODMs to evaluate performance and allocate resources are net income (loss) and operating income (loss). The CODMs use net income (loss) and operating income (loss) to evaluate the performance of the Company’s ongoing operations and as part of the Company’s internal planning and forecasting processes. Information on net income (loss) and operating income (loss) is disclosed in the Consolidated Statements of Income. Segment expenses and other segment items are provided to the CODMs on the same basis as disclosed in the Consolidated Statements of Income. Costs excluded from segment income (loss) before taxes and reported as “Other” consist of corporate general and administrative activities which are not allocable to the four reportable segments. The CODMs do not evaluate performance or allocate resources based on segment assets. The following table summarizes the Company’s segment information for the following balance sheet dates presented, and for the years ended December 31, 2025 and 2024: SCHEDULE OF SEGMENT INFORMATION Real Estate Digital Transformation Technology Biohealth Business Other Total Year Ended on December 31, 2025 Revenue $ 2,829,270 $ 172 $ - $ 1,641,433 $ 4,470,875 Cost of Sales ( 2,580,462 ) ( 247 ) - ( 641,206 ) ( 3,221,915 ) Gross Margin 248,808 ( 75 ) - 1,000,227 1,248,960 Operating Expenses ( 3,467,772 ) ( 590,995 ) ( 1,366,561 ) ( 10,974,215 ) ( 16,399,543 ) Operating Income (Loss) ( 3,218,964 ) ( 591,070 ) ( 1,366,561 ) ( 9,973,988 ) ( 15,150,583 ) Other Income (Expense) ( 1,754,852 ) ( 2,050,303 ) ( 669,113 ) ( 29,293,629 ) ( 33,767,897 ) Net Income (Loss) Before Income Tax $ ( 4,973,816 ) $ ( 2,641,373 ) $ ( 2,035,674 ) $ ( 39,267,617 ) $ ( 48,918,480 ) Real Estate Digital Transformation Technology Biohealth Business Other Total Year Ended on December 31, 2024 Revenue $ 19,608,184 $ - $ - $ 1,507,715 $ 21,115,899 Cost of Sales ( 12,034,348 ) - ( 3,370 ) ( 744,906 ) ( 12,782,624 ) Gross Margin 7,573,836 - ( 3,370 ) 762,809 8,333,275 Operating Expenses ( 1,793,188 ) ( 616,403 ) ( 1,076,095 ) ( 8,964,666 ) ( 12,450,351 ) Operating Income (Loss) 5,780,648 ( 616,403 ) ( 1,079,465 ) ( 8,201,857 ) ( 4,117,076 ) Other Income (Expense) 1,522 ( 2,947,968 ) ( 139,737 ) 3,188,229 102,046 Net Income (Loss) Before Income Tax $ 5,782,170 $ ( 3,564,371 ) $ ( 1,219,202 ) $ ( 5,013,628 ) $ ( 4,015,030 ) 74 5. REAL ESTATE ASSETS As of December 31, 2025 and 2024, real estate assets consisted of the following: SCHEDULE OF REAL ESTATE ASSETS Description Land Building & Improvements Other Accumulated Depreciation Total Net Carrying Amount Balance at December 31, 2023 $ 6,060,083 $ 27,477,467 $ 310,173 $ ( 2,077,337 ) $ 31,770,386 Depreciation Expense - - - ( 1,074,717 ) $ ( 1,074,717 ) Balance at December 31, 2024 $ 6,060,083 $ 27,477,467 $ 310,173 $ ( 3,152,054 ) $ 30,695,669 Depreciation Expense - - - ( 1,074,717 ) $ ( 1,074,717 ) Balance at December 31, 2025 $ 6,060,083 $ 27,477,467 $ 310,173 $ ( 4,226,771 ) $ 29,620,952 Single family residential properties As of December 31, 2025 and 2024, the Company owns 132 Single Family Residential Properties (“SFRs”). The Company’s aggregate investment in those SFRs was $ 31 million. Depreciation expense was $ 1,074,717 in years ended December 31, 2025 and 2024 and was included in cost of sales. These homes are located in Montgomery and Harris Counties, Texas. The following table presents the summary of our SRFs as of December 31, 2025: SUMMARY OF SINGLE FAMILY RESIDENTIAL PROPERTIES Number of Homes Aggregate investment Average Investment per Home SFRs 132 $ 31,388,691 $ 237,793 6. NOTES PAYABLE As of December 31, 2025 and 2024, notes payable consisted of the following: SCHEDULE OF NOTES PAYABLE December 31, 2025 December 31, 2024 Motor Vehicle Loans $ 98,091 $ 123,118 Loans for Operations 22,415 37,837 Promissory Note to D. Boral Capital LLC 829,182 1,255,345 Total notes payable $ 949,688 $ 1,416,300 M&T Bank Loan On April 17, 2019, SeD Maryland Development LLC entered into a Development Loan Agreement with Manufacturers and Traders Trust Company (“M&T Bank”) in the principal amount not to exceed at any one time outstanding the sum of $ 8,000,000 , with a cumulative loan advance amount of $ 18,500,000 . The line of credit bore interest rate on LIBOR plus 375 basis points. SeD Maryland Development LLC was also provided with a Letter of Credit (“L/C”) Facility in an aggregate amount of up to $ 900,000 . The L/C commission is 1.5 % per annum on the face amount of the L/C. Other standard lender fees apply in the event the L/C is drawn down. The loan is a revolving line of credit. The L/C Facility is not a revolving loan, and amounts advanced and repaid may not be re-borrowed. Repayment of the Loan Agreement is secured by $ 2,600,000 collateral fund and a Deed of Trust issued to the Lender on the property owned by SeD Maryland. The loan expired during 2022 and only L/C is outstanding as of December 31, 2025 and 2024. On March 15, 2022 approximately $ 2,300,000 was released from collateral, leaving approximately $ 300,000 as collateral for outstanding letters of credit. On December 14, 2023 approximately $ 201,751 was released from collateral, leaving approximately $ 100,000 as collateral for outstanding letters of credit. 75 Promissory Note to D. Boral Capital LLC On December 18, 2023, the Company’s subsidiary, HWH International Inc. entered into a Satisfaction and Discharge of Indebtedness Agreement in connection with an underwriting agreement previously entered into by HWH and D. Boral Capital LLC (“D. Boral Capital”) (previously known as EF Hutton LLC), a division of Benchmark Investments, LLC, under which in lieu of HWH tendering the full amount due of $ 3,018,750 , the underwriters accepted a combination of $ 325,000 in cash paid upon the closing of Business Combination, 149,443 shares of the Company’s common stock and a $ 1,184,375 promissory note as full satisfaction. This agreement was effective at the closing of Business Combination on January 9, 2024. The 149,443 shares were issued as of the price of $ 10.10 , totaling the amount of $ 1,509,375 . The fair value of the HWH shares at issuance on January 9, 2024 was $ 2.82 per share or $ 421,429 . No gain or loss was recognized upon issuance of the shares on January 9, 2024 as this was an adjustment to prior underwriting costs accounted for in equity. The promissory note carries interest rate equal to SOFR (secured overnight financing rate for U.S. Government Securities Business Day published by the Federal Reserve Bank of New York) plus a margin of one percent. The principal amount of the promissory note and any accrued interest shall mature (i) partially in the event HWH completes an offering within one year of the date of the promissory note, the amount of outstanding debt maturing being proportionate to the amount of proceeds of the future offering, or (ii) in partial installments through October of 2028, the outstanding balance being paid annually until the balance owed is paid in full. As of December 31, 2024, the Company accrued $ 70,970 in interest on the promissory note and owed $ 1,255,345 to D. Boral Capital. The total due to D. Boral Capital as of December 31, 2025, is $ 829,182 , which includes $ 710,625 in principal and $ 118,557 in interest. The remaining principal will be repaid in three installments of $ 236,875 due in October of 2026, 2027, and 2028. 7. RELATED PARTY TRANSACTIONS Purchase Shares and Warrants from HIPH On July 17, 2020, the Company purchased 122,039,000 shares, approximately 0.5 % ownership, and 1,220,390,000 warrants with an exercise price of $ 0.0001 per share, from HIPH, for an aggregated purchase price of $ 122,039 . We value HIPH warrants under level 3 category through a Black Scholes option pricing model and the fair value of the warrants from HIPH was $ 973 as of December 31, 2025 and 2024. Stock Purchase Agreement with HWH On November 25, 2024, the Company entered into a stock purchase agreement with HWH pursuant to which the Company agreed to purchase 4,411,764 newly issued shares of the HWH’s common stock for a purchase price of $ 0.68 per share. On December 24, 2024, the Company entered into a stock purchase agreement with HWH pursuant to which the Company agreed to purchase 1,300,000 newly issued shares of the HWH’s common stock for a purchase price of $ 0.45 per share. Stock Purchase Agreement with DSS On December 10, 2024, the Company entered into a stock purchase agreement with DSS, pursuant to which the Company agreed to purchase 820,597 newly issued shares of DSS’s common stock for a total purchase price of $ 800,000 (representing a price of $ 0.9749 per share of DSS common stock). The Company and its various subsidiaries are collectively the largest shareholder of DSS. The Company’s Chairman, Chief Executive Officer and majority stockholder, Chan Heng Fai, is also the Executive Chairman of DSS and a significant stockholder of DSS. Business Combination of Alset Capital Acquisition Corp. and HWH International Inc. On January 9, 2024, two entities affiliated with Alset Inc. completed a previously announced transaction. On September 9, 2022, Alset Capital entered into an agreement and plan of merger (the “Merger Agreement”) with our indirect subsidiary HWH International Inc., a Nevada corporation (“HWH-NV”) and HWH Merger Sub Inc., a Nevada corporation and a wholly owned subsidiary of Alset Capital (“Merger Sub”). The Company and its 85.8 % owned subsidiary Alset International own Alset Acquisition Sponsor, LLC, the sponsor (the “Sponsor”) of Alset Capital. 76 Pursuant to the Merger Agreement, on January 9, 2024, a Business Combination between Alset Capital and HWH-NV was effected through the merger of Merger Sub with and into HWH-NV, with HWH-NV surviving the merger as a wholly owned subsidiary of Alset Capital (the “Merger”), and Alset Capital changing its name to HWH International Inc. (“New HWH”). The total consideration paid at the closing of the Merger by New HWH to the HWH-NV shareholders was 12,500,000 shares of New HWH common stock. Alset International owned the majority of the outstanding shares of HWH-NV at the time of the Business Combination, and received 10,900,000 shares of New HWH as consideration for its shares of HWH-NV. New HWH currently has 7,476,400 shares of common stock issued and outstanding following a reverse stock split in early 2025. Of these shares, a total of 5,064,734 shares of New HWH common stock are now owned by the Sponsor, Alset International, and the Company directly. In addition, the Sponsor owns warrants convertible into up to 47,375 shares of New HWH common stock upon exercise. The transaction described above was a transaction between entities under common control. In the transactions under common control, financial statements and financial information were presented as of the beginning of the period as though the assets and liabilities had been transferred at that date. The Company controlled both entities before and after the transaction and accordingly, the transaction had no effect on the Company’s financial statements as the equity was eliminated in consolidation. Convertible Notes to Value Exchange On January 27, 2023, Hapi Metaverse Inc. and HIPH World Inc. (together with Hapi Metaverse Inc., the “Lenders”) entered into a Convertible Credit Agreement (the “1 st VEII Credit Agreement”) with VEII. The 1 st VEII Credit Agreement provides VEII with a maximum credit line of $ 1,500,000 with simple interest accrued on any advances of the money under the 1 st VEII Credit Agreement at 8 %. The 1 st VEII Credit Agreement grants conversion rights to each Lender. Each Advance shall be convertible, in whole or in part, into shares of VEII’s Common Stock at the option of the Lender who made that Advance (being referred to as a “Conversion”), at any time and from time to time, at a price per share equal the “Conversion Price”. In the event that a Lender elects to convert any portion of an Advance into shares of VEII Common Stock in lieu of cash payment in satisfaction of that Advance, then VEII would issue to the Lender five (5) detachable warrants for each share of VEII’s Common Stock issued in a Conversion (“Warrants”). Each Warrant will entitle the Lender to purchase one (1) share of Common Stock at a per-share exercise price equal to the Conversion Price. The exercise period of each Warrant will be five (5) years from date of issuance of the Warrant. On February 23, 2023, Hapi Metaverse loaned VEII $ 1,400,000 (the “Loan Amount”). The Loan Amount can be converted into shares of VEII pursuant to the terms of the 1 st VEII Credit Agreement for a period of three years. There is no fixed price for the derivative security until Hapi Metaverse converts the Loan Amount into shares of VEII Common Stock. On September 6, 2023, Hapi Metaverse converted $ 1,300,000 of the principal amount loaned to VEII into 7,344,632 shares of VEII’s Common Stock. Under the terms of the 1 st VEII Credit Agreement, Hapi Metaverse received Warrants to purchase a maximum of 36,723,160 shares of VEII’s Common Stock at an exercise price of $ 0.1770 per share. Such warrants expire five (5) years from date of their issuance. On December 31, 2025 the fair value of the remaining $ 100,000 of convertible note and warrants was $ 10,860 and $ 18,301 , respectively. On December 31, 2024 the fair value of the remaining $ 100,000 of convertible note and warrants was $ 24,283 and $ 1,299,973 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). On December 14, 2023, Hapi Metaverse entered into a Convertible Credit Agreement (“2 nd VEII Credit Agreement”) with VEII. On December 15, 2023, Hapi Metaverse loaned VEII $ 1,000,000 . The 2 nd VEII Credit Agreement was amended pursuant to an agreement dated December 19, 2023. Under the 2 nd VEII Credit Agreement, as amended, this amount can be converted into VEII’s Common Shares pursuant to the terms of the 2 nd VEII Credit Agreement for a period of three years, until December 14, 2026. The principal under the 2 nd VEII Credit Agreement accrues simple interest at 8 % per annum. In the event that Hapi Metaverse converts this loan into shares of VEII’s Common Stock, the conversion price shall be $ 0.045 per share. In the event that Hapi Metaverse elects to convert any portion of the loan into shares of VEII’s Common Stock in lieu of cash payment in satisfaction of that loan, then VEII will issue to Hapi Metaverse five (5) detachable warrants for each share of VEII’s Common Stock issued in a conversion (“Warrants”). Each Warrant will entitle Hapi Metaverse to purchase one (1) share of VEII’s Common Stock at a per-share exercise price equal to the Conversion Price. The exercise period of each Warrant will be five (5) years from date of issuance of the Warrant. The fair value of this convertible note on December 31, 2025 and 2024 was $ 377,925 and $ 447,480 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). At the time of this filing, the Company has not converted the Loan Amount. 77 On July 15, 2024, the Company entered into a Convertible Credit Agreement (“3 rd VEII Credit Agreement”) with VEII for an unsecured credit line in the maximum amount of $ 110,000 (“2024 Credit Line”). Advances of the principal under the 3 rd VEII Credit Agreement accrue simple interest at 8 % per annum. Each Advance under the 3 rd VEII Credit Agreement and all accrued interest thereon may, at the election of VEII, or the Company, be: (1) repaid in cash; (2) converted into shares of VEII Common Stock; or (3) be repaid in a combination of cash and shares of VEII Common Stock. The principal amount of each Advance under the 3 rd VEII Credit Agreement is due and payable on the third (3rd) annual anniversary of the date that the Advance is received by VEII along with any unpaid interest accrued on the principal (the “Advance Maturity Date”). Prior to the Advance Maturity Date, unpaid interest accrued on any Advance shall be paid on the last business day of June and on the last business day of December of each year in which the Advance is outstanding and not converted into shares of VEII Common Stock. Company may prepay any Advance under the 3 rd VEII Credit Agreement and interests accrued thereon prior to Advance Maturity Date without penalty or charge. The fair value of this convertible note on December 31, 2025 and 2024 was $ 100,633 and $ 97,867 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). At the time of this filing, the Company has not converted the Loan Amount. VEII issued a Convertible Promissory Note (the “VEII Convertible Promissory Note”) for $ 30,000 , dated as of March 28, 2025 to Alset Inc. as consideration for a loan in the same amount. This amount can be converted into shares of VEII pursuant to the terms of the VEII Convertible Promissory Note for a period of two years, until March 28, 2027. Interest on the outstanding balance of this Note shall accrue at a rate of 5 % per annum. In the event that Alset Inc. converts all or a portion of the indebtedness into shares of VEII Common Stock, the conversion price shall be $ 0.0166 per share. The fair value of this convertible note on December 31, 2025 was $ 27,857 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). At the time of this filing, the Company has not converted the Loan Amount. Convertible Notes to Sharing Services On January 17, 2024, the Company received a Convertible Promissory Note (the “1 st SHRG Convertible Note”) from Sharing Services Global Corp., an affiliate of the Company, in exchange for a $ 250,000 loan made by the Company to SHRG. The Company may convert a portion or all of the outstanding balance due under the 1 st SHRG Convertible Note into shares of SHRG’s common stock at the average closing market price of SHRG stock within the last three (3) days from the date of conversion notice. The 1 st SHRG Convertible Note bears a 10 % interest rate and has a scheduled maturity six (6) months from the date of the 1 st SHRG Convertible Note, or July 17, 2024. The terms of the note and maturity date were subsequently extended. The new maturity date of the 1 st SHRG Convertible Note is November 5, 2026. The fair value of this 1 st SHRG Convertible Note on December 31, 2025 and 2024 was $ 258,409 and $ 468,093 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). At the time of this filing, the Company has not converted the Loan Amount. On March 20, 2024, HWH International Inc., a subsidiary of the Company, entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a (i) Convertible Promissory Note (the “2 nd SHRG Convertible Note) in the amount of $ 250,000 , convertible into 148,810 shares of SHRG’s common stock at the option of HWH, and (ii) certain warrants exercisable into 148,810 shares of SHRG’s common stock at an exercise price of $ 1.68 per share, the exercise period of the warrant being five (5) years from the date of the securities purchase agreement, for an aggregate purchase price of $ 250,000 . 2 nd SHRG Convertible Note bears a 6 % interest rate and has scheduled maturity on March 20, 2027, three years from the date of the 2 nd SHRG Convertible Note. At the time of this filing, HWH has not converted any of the debt contemplated by the 2 nd SHRG Convertible Note nor exercised any of the warrants. On December 31, 2025 the fair value of the 2 nd SHRG Convertible Note and warrants was $ 227,909 and $ 12 , respectively. On December 31, 2024, the fair value of the 2 nd SHRG Convertible Note and warrants was $ 212,708 and $ 13,272 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables). 78 On May 9, 2024, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “3 rd SHRG Convertible Note”) in the amount of $ 250,000 , convertible into 89,286 shares of SHRG’s common stock at the option of HWH for an aggregate purchase price of $ 250,000 . The 3 rd SHRG Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the 3 rd SHRG Convertible Note, May 9, 2027. Additionally, upon signing the 3 rd SHRG Convertible Note, SHRG owns the Company commitment fee of 8 % of the principal amount, which will be paid either in cash or in common stock of SHRG, at the discretion of the Company. At the time of this filing, HWH has not converted any of the debt contemplated by the 3 rd SHRG Convertible Note. On December 31, 2025 and 2024, the fair value of the 3 rd SHRG Convertible Note was $ 231,679 and $ 230,871 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On June 6, 2024, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “4 th SHRG Convertible Note”) in the amount of $ 250,000 , convertible into 89,286 shares of SHRG’s common stock at the option of HWH for an aggregate purchase price of $ 250,000 . The Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the 4 th SHRG Convertible Note, June 6, 2027. Additionally, upon signing the 4 th SHRG Convertible Note, SHRG owns the Company commitment fee of 8 % of the principal amount, $ 20,000 in total, which will be paid either in cash or in common stock of SHRG, at the discretion of the Company. At the time of this filing, HWH has not converted any of the debt contemplated by the 4 th SHRG Convertible Note. On December 31, 2025 and 2024, the fair value of the 4 th SHRG Convertible Note was $ 230,393 and $ 212,865 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On August 13, 2024, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “5 th SHRG Convertible Note”) in the amount of $ 100,000 , convertible into 35,714 shares of SHRG’s common stock at the option of the Company for an aggregate purchase price of $ 100,000 . The 5 th SHRG Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the 5 th SHRG Convertible Note, August 13, 2027. Additionally, upon signing the 5 th SHRG Convertible Note, SHRG owed the Company a commitment fee of 8 % of the principal amount, $ 8,000 in total, to be paid either in cash or in common stock of SHRG, at the discretion of the Company. At the time of this filing, HWH has not converted any of the debt contemplated by the 5 th SHRG Convertible Note. On December 31, 2025 and 2024, the fair value of the 5 th SHRG Convertible Note was $ 91,066 and $ 88,209 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On January 15, 2025, HWH entered into a Loan Agreement (the “1 st Loan Agreement”) with SHRG, under which HWH provided a loan to SHRG in the amount of $ 150,000 . HWH may convert a portion or all of the outstanding balance due under the loan into shares of SHRG’s common stock at the average closing market price of SHRG stock within the last three (3) days from the date of maturity of the 1 st Loan Agreement, January 15, 2028 . The 1 st Loan Agreement bears an 8 % interest rate. At the time of this filing, HWH has not converted any of the debt contemplated by the 1 st Loan Agreement. On December 31, 2025, the fair value of the 1 st Loan Agreement was $ 160,941 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On March 31, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which SHRG issued a convertible promissory note to HWH in the amount of $ 150,000 (the “6 th SHRG Convertible Note”). The 6 th SHRG Convertible Note bears an 8 % interest rate. The 6 th SHRG Convertible Note is convertible into SHRG’s common stock at $ 0.80 per share at HWH’s option until maturity three (3) years from the date of the securities purchase agreement, March 31, 2028. In addition, SHRG granted HWH warrants exercisable into 937,500 shares of SHRG’s common stock. The warrants may be exercised for three (3) years from the date of the securities purchase agreement at an exercise price of $ 0.85 per share, for an aggregate purchase price of $ 796,875 . At the time of this filing, HWH has not converted any of the debt contemplated by the 6 th SHRG Convertible Note nor converted any warrants. On December 31, 2025, the fair value of the 6 th SHRG Convertible Note and warrants was $ 127,260 and $ 75 , respectively. (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) 79 On April 17, 2025, HWH entered into a Loan Agreement (the “2 nd Loan Agreement”) with SHRG, under which HWH provided a loan to SHRG in the amount of $ 250,000 . The 2 nd Loan Agreement bears an 8 % interest rate and has maturity date on April 17, 2026 . Additionally, upon execution SHRG incurred a commitment fee representing 5 % of the loan principal, $ 12,500 . On April 21, 2025 HWH entered into a Loan Agreement (the “3 rd Loan Agreement”) with SHRG, under which the Company provided a loan to SHRG in the amount of $ 30,000 . The maturity date of the 3 rd Loan Agreement is April 21, 2026 . The Loan Agreement bears an 10 % interest rate. On June 27, 2025, HWH entered into a securities purchase agreement with SHRG pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “7 th SHRG Convertible Note”) in the amount of $ 60,000 , convertible into 10,000,000 shares of SHRG’s common stock at the option of HWH for an aggregate purchase price of $ 60,000 , Additionally, upon signing the 7 th SHRG Convertible Note, SHRG owed the Company a commitment fee of 8 % of the principal amount, $ 4,800 in total, to be paid either in cash or in common stock of SHRG, at the discretion of HWH. The 7 th SHRG Convertible Note bears an 8 % interest rate and has scheduled maturity on June 27, 2028 . At the time of filing, HWH has not converted any of the debt contemplated by the 7 th SHRG Convertible Note. On December 31, 2025, the fair value of the 7 th SHRG Convertible Note was $ 52,535 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On September 17, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “8 th SHRG Convertible Note”) in the amount of $ 70,000 , convertible into 11,666,667 shares of SHRG’s common stock at HWH’s option for an aggregate purchase price of $ 70,000 . The 8 th SHRG Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the note, September 17, 2028. Additionally, upon signing the 8 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8 % of the principal amount, $ 5,600 in total, to be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the debt contemplated by the 8 th SHRG Convertible Note. On December 31, 2025, the fair value of the 8 th SHRG Convertible Note was $ 59,621 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On October 6, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “9 th SHRG Convertible Note”) in the amount of $ 200,000 , convertible into 33,333,333 shares of SHRG’s common stock at HWH’s option for an aggregate purchase price of $ 200,000 . The 9 th SHRG Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the note, October 6, 2028. Additionally, upon signing the 9 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8 % of the principal amount, $ 16,000 in total, to be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the debt contemplated by the 8 th SHRG Convertible Note. On December 31, 2025, the fair value of the 9 th SHRG Convertible Note was $ 170,945 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) On December 10, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible Promissory Note (the “10 th SHRG Convertible Note”) in the amount of $ 150,000 , convertible into 25,000,000 shares of SHRG’s common stock at HWH’s option for an aggregate purchase price of $ 150,000 . The 10 th SHRG Convertible Note bears an 8 % interest rate and has a scheduled maturity three years from the date of the note, December 10, 2028. Additionally, upon signing the 10 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8 % of the principal amount, $ 12,000 in total, to be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the debt contemplated by the 8 th SHRG Convertible Note. On December 31, 2025, the fair value of the 10 th SHRG Convertible Note was $ 126,081 . (For further details on fair value valuation refer to Note 11. – Investments Measured at Fair Value, Convertible Note Receivables.) 80 Advance to Related Party On February 20, 2024, the Company sent $ 550,000 to Sentinel Brokers Company Inc. (“Sentinel”). The initial purpose of the transfer was to invest in shares of this company. The transaction did not close as planned and $ 467,107 of the funds were returned, with $ 82,893 written off. The Company has significant influence over Sentinel as it holds 8.8 % of outstanding shares of Sentinel and its CEO holds a director position on Sentinel’s Board of Directors. Acquisition of L.E.H. Insurance Group, LLC On November 19, 2024, HWH entered definitive agreements to acquire a controlling 60 % interest in L.E.H. Insurance Group, LLC (“LEH”). The acquisition closed on February 27, 2025. This acquisition was facilitated through the purchase of shares from SHRG. LEH is a licensed insurance agency representing over 600 insurance companies, serving as an independent advisor to businesses and individuals. LEH provides personalized insurance solutions, offering expert guidance to meet the unique coverage needs of each customer. LEH is in the early stages of its development, has no employees on its payroll, and is yet to turn a profit. The Company paid $ 75,000 for the acquisition and recorded $ 74,024 of goodwill as result of the acquisition, which was immediately written off. On September 17, 2025, HWH entered into another definitive agreement to acquire the remaining 40 % interest in L.E.H. Insurance Group, LLC. The acquisition closed on August 27, 2025. This acquisition was facilitated through the purchase of shares from SHRG. The Company paid $ 40,000 for the acquisition and recorded $ 45,003 of goodwill as result of the acquisition, which was immediately written off. As of December 31, 2025, the Company impaired goodwill of $ 116,648 to $ 0 , which was generated from net asset value during the acquisition. Total impairment expenses were $ 116,648 . Apartment Rental for the CEO The Company is renting an apartment in Singapore for its CEO and Chairman, Chan Heng Fai, as part of the compensation for his services. The Company paid $ 20,908 deposit for the apartment and had expenses of $ 0 and $ 91,203 in the years ended December 31, 2025 and 2024, respectively. The lease expired in September 2024 and the Company did not extend that lease. Credit Facility Agreement with HWH On April 14, 2025, the Company entered into an amendment (the “Amendment”) to the Credit Facility Agreement with HWH International Inc. dated April 24, 2024, pursuant to which the Company provided HWH a line of credit facility (the “Credit Facility”) which provides a maximum, aggregate credit line of up to $ 1,000,000 . Under the terms of the Amendment, the date upon which each advance made under the Credit Facility and all accrued but unpaid interest shall be due and payable was extended from April 24, 2025 to April 14, 2026. Further, pursuant to the Amendment, HWH released Alset International Limited from its obligations under its Letter of Continuing Financial Support to HWH dated March 28, 2025. The terms of the Company’s Letter of Continuing Financial Support to HWH were not altered by the Amendment. 81 Sale of IBO Shares Between March 31, 2025 and April 4, 2025, the Company and its subsidiaries Alset International Limited and Global Biomedical Pte. Ltd. collectively sold the Company’s entire equity interest in Impact Biomedical Inc. (NYSE: IBO) (“Impact”) consisting of 4,568,165 shares of Impact’s common stock. The disposition of the Impact stock was made through several sales on the market through a broker. These transactions generated total proceeds of $ 4,184,575 and resulted in a recognized loss of $ 2,439,264 . Acquisition of New Energy Asia Pacific Inc. On December 13, 2023, the Company entered into a term sheet with Chan Heng Fai (the “Seller”), the Chairman of the Board of Directors, Chief Executive Officer and largest stockholder of the Company. The Company had agreed to purchase from the Seller all of the issued and outstanding shares of New Energy Asia Pacific Inc. (“NEAPI”), a corporation incorporated in the State of Nevada, for the consideration of $ 103,750,000 , to be paid in the form of a convertible promissory note to be issued to the Seller. NEAPI owns 41.5 % of the issued and outstanding shares of New Energy Asia Pacific Limited (“New Energy”), a Hong Kong corporation. The parties agreed to revise this agreement, and on May 8, 2025, the Company and the Seller entered into an Amended Term Sheet (the “Amended Term Sheet”). Under the terms of the Amended Term Sheet, the Company agreed to purchase from the Seller all of the outstanding shares of NEAPI through a stock purchase agreement for a purchase price of $ 83,000,000 in the form of a promissory note convertible into newly issued shares of the Company’s common stock (the “Convertible Note”). The Convertible Note had an interest rate of 1 % per annum. Under the terms of the Convertible Note, the Seller was able to convert any outstanding principal and interest into shares of the Company’s common stock at $ 3.00 per share upon ten (10) days’ notice prior to maturity of the Convertible Note five (5) years from the date of the Amended Term Sheet, and upon maturity of the Convertible Note any outstanding principal and accrued interest accrued thereunder would automatically be converted into shares of the Company’s common stock at the conversion rate . The closing of the transactions contemplated by the Amended Term Sheet occurred on July 23, 2025. During the year ended December 31, 2025, the Company recognized its equity in loss of investee in New Energy of $ 212,246 . During the year ended December 31, 2025, the Company recognized an impairment charge of approximately $ 30.1 million related to its investment in New Energy. The impairment was recognized after management determined that the decline in fair value below carrying value was other-than-temporary, based on factors including: ● delays in the execution and commercialization of New Energy’s taxi delivery projects; ● revised cash flow projections, including slower ramp-up and longer implementation timelines; and ● changes in market conditions in the distributed energy sector, including broader global geopolitical uncertainty. The Company valued its investment using a discounted cash flow methodology based on updated assumptions. The impairment primarily reflects delays in execution and cash flow realization, rather than a fundamental change in business outlook. Accordingly, the Company reduced the carrying amount of the investment to its estimated fair value of approximately $ 52.7 million as of December 31, 2025. Notes Payable Chan Heng Fai provided an interest-free, due on demand advance to SeD Perth Pty. Ltd. for its general operations. On December 31, 2025 and 2024, the outstanding balance was $ 12,500 and $ 11,618 , respectively. Chan Heng Fai provided an interest-free, due on demand advance to Hapi Metaverse Inc. for its general operations. As of December 31, 2025 and December 31, 2024, the outstanding balance was $ 4,168 and $ 4,176 , respectively. In June and July 2025 Chan Heng Fai provided interest-free, due on demand advances to HWH International Inc. for its general operations. As of December 31, 2025, the outstanding balance was $ 4,263 . Management Fees MacKenzie Equity Partners, LLC, an entity owned by Charles MacKenzie, Chief Development Officer of the Company, has a consulting agreement with a majority-owned subsidiary of the Company. Pursuant to an agreement entered into in June of 2022, as supplemented in August, 2023, the Company’s subsidiary has paid $ 25,000 per month for consulting services. In addition, MacKenzie Equity Partners, LLC has been paid certain bonuses, including a sum of $60,000 in June 2024, $75,000 in May 2025 and $120,000 in December 2025 . 82 The Company incurred expenses of $ 495,000 and $ 360,000 in the years ended December 31, 2025, and 2024, respectively, which in 2025 were expensed and in 2024 were capitalized as part of Real Estate on the balance sheet as the services relate to property and project management. On December 31, 2025 and 2024, the Company owed this related party $ 39,529 and $ 27,535 , respectively. These amounts are included in Accounts Payable in the accompanying condensed consolidated balance sheets. CA Global Consulting Inc., an entity owned by Anthony Chan, the former Chief Operating Officer of the Company, had a consulting agreement with the Company dated April 8, 2021, as amended on May 6, 2022. As of June 13, 2024, the Company terminated the consulting agreement with CA Global Consulting Inc., and the Company ceased paying consulting fees in the amount of $ 15,000 per month. The Company incurred expenses of $ 0 and $ 77,500 in the years ended December 31, 2025 and 2024, respectively. Note Receivable from a Related Party On August 31, 2023, Hapi Café Inc. and Ketomei Pte. Ltd. entered into a binding term sheet pursuant to which HCI agreed to lend Ketomei up to $ 36,634 pursuant to a convertible loan, with a term of 12 months. After the initial 12 months, the interest on such loan will be 3.5 %. This loan was written off upon the acquisition of Ketomei in February 2024. On October 26, 2023, the same parties entered into another binding term sheet pursuant to which HCI agreed to lend Ketomei up to $ 37,876 pursuant to a non- convertible loan, with a term of 12 months. After the initial 12 months, the interest on such loan will be 3.5 %. This loan was written off upon the acquisition of Ketomei in February 2024. The amount due from Ketomei at December 31, 2024 was $ 0 . On February 20, 2024, HCI-T invested $ 312,064 for an additional 38.41 % ownership interest in Ketomei by converting $ 312,064 of convertible loan. The loan was impaired at the year ended of December 31, 2023, therefore, $ 312,064 was transferred from impairment of convertible loan to impairment of equity method investment. After this additional investment, Hapi Cafe owns 55.65 % (the Company owns indirectly 45.5 %) of Ketomei’s outstanding shares and Ketomei is consolidated into the financial statements of the Company beginning on February 20, 2024. On October 13, 2021 BMI Capital Partners International Limited (“BMI”) entered into a loan agreement with Liquid Value Asset Management Limited (“LVAML”), a subsidiary of DSS, pursuant to which BMI agreed to lend $ 3,000,000 to LVAML. The loan has variable interest rate and matured on January 12, 2023 , with automatic three-month extensions. The purpose of the loan is to purchase a portfolio of trading securities by LVAM. BMI participates in the losses and gains from portfolio based on the calculations included in the loan agreement. As of December 31, 2025 and 2024 LVAML owes the Company $ 33,036 and $ 463,995 , respectively. On September 28, 2023 Alset International Limited (“Alset International”) entered into loan agreement with Value Exchange International Inc., pursuant to which Alset International agreed to lend $ 500,000 to VEII. The loan carries simple annual interest rate of 8 %. As of December 31, 2024 the Company accrued $ 40,000 interest and VEII owed $ 550,000 , to Alset International. The Company wrote off this loan at March 31, 2025. The Company recognized an impairment on this loan as it was past due and, at that time, management determined that VEII’s operating performance had deteriorated. On November 6, 2024, the Company’s subsidiary signed a loan agreement with HapiTravel Holding Pte. Ltd. (“HTHPL”) in the amount of $ 137,658 at a rate of 5 % per annum, the maturity date of which is on or before the second anniversary of the effective date. During first quarter of 2025, the Company lent HTHPL additional $ 19,053 . As of December 31, 2025 and 2024 the Company accrued $ 7,168 and $ 1,018 interest, respectively, and impaired $ 139,514 at December 31, 2025. As of December 31, 2025 and 2024 HTHPL owed $ 25,789 and $ 139,370 , respectively, to the Company. 83 On December 18, 2024, the Company’s subsidiary sold Hapi Travel Pte. Ltd. (“HTPL”) to HTHPL for a consideration of $ 834 . On December 17, 2024, the Company’s subsidiary entered into a shares purchase agreement with HTHPL, pursuant to which the Company sold 500,000 ordinary shares of Hapi Travel Limited (“HTL”), representing 100 % of the issued and outstanding share capital of HTL, in exchange for a promissory note in the amount of $ 82,635 , which bears a 6 % interest rate and has a scheduled maturity two years from the date of the promissory note. As of December 31, 2025 and 2024, the Company accrued $ 4,839 and $ 190 interest, respectively, and HTHPL repaid $ 17,248 in 2025. As of December 31, 2025 and 2024 HTHPL owed $ 70,043 and $ 82,635 , respectively, to the Company. On January 23, 2025 the Company’s subsidiary entered into loan agreement with New Energy Asia Pacific Company Limited (“New Energy Asia”), pursuant to which the Company agreed to lend $ 69,326 to New Energy Asia. The loan carries simple annual interest rate of 8 % and is due on January 23, 2026. As of December 31, 2025 the Company accrued $ 5,197 interest and New Energy Asia owed $ 74,614 , to the Company. On July 18, 2025, the Company’s subsidiary signed a loan agreement with HapiTravel Holding Pte. Ltd in the amount of $ 279,027 at a rate of 5 % per annum, the maturity date of which is on or before the third anniversary of the effective date. As of December 31, 2025 the Company accrued $ 6,230 of interest. As of December 31, 2025 HTHPL owed $ 286,555 to the Company. On August 20, 2025, the Company entered into a securities purchase agreement with DSS pursuant to which the Company purchased from DSS a Convertible Promissory Note (the “DSS Convertible Note”) in the amount of $ 500,000 , convertible into shares of DSS’s common stock at the Company’s option until maturity on July 31, 2028 . The DSS Convertible Note bears interest at the Prime Rate, which means the rate of interest quoted in the Wall Street Journal, Money Rates Section as the “Prime Rate.” At the time of filing, the Company has not converted any of the debt contemplated by DSS Convertible Note. As of December 31, 2025 the Company accrued $ 12,579 interest and DSS owed $ 512,579 , to the Company. On August 22, 2025, the Company’s subsidiary paid a bill on behalf of Value Exchange International (Hong Kong) Limited (“VEIHK”), a fellow subsidiary of VEII, in the amount of $ 34,190 as an interest-free loan, which is due on demand. On September 5, 2025, the Company’s subsidiary entered into a loan agreement with VEIHK, in the amount of $ 84,820 at a rate of 8 % per annum, the maturity date of which is on or before the three months of the effective date. The maturity date was subsequently extended to September 4, 2026. As of December 31, 2025 the Company accrued $ 2,189 interest and VEIHK owed $ 87,009 , to the Company. On October 1, 2025, the Company paid a bill on behalf of Value Exchange International Inc. in the amount of $ 7,500 , which accrues 8 % interest rate and is due on demand. As of December 31, 2025 the Company accrued $ 150 interest and VEII owed $ 7,650 , to the Company. 8. EQUITY The Company has authorized share capital of 250,000,000 common shares and 25,000,000 preferred shares. The Company has designated 6,380 preferred shares as Series A Preferred Stock and 2,132 as Series B Preferred Stock. 84 Holders of the Series A Preferred Stock shall be entitled to receive dividends equal, on an as-if-converted basis, to and in the same form as dividends actually paid on shares of the Company’s common stock, par value $ 0.001 per share (“Common Stock”) when, as and if paid on shares of Common Stock. Each holder of outstanding Series A Preferred Stock is entitled to vote equal to the number of whole shares of Common Stock into which each share of the Series A Preferred Stock is convertible. Holders of Series A Preferred Stock are entitled, upon liquidation of the Company, to receive the same amount that a holder of Series A Preferred Stock would receive if the Series A Preferred Stock were fully converted into Common Stock. Holders of the Series B Preferred Stock shall be entitled to receive dividends equal, on an as-if-converted basis, to and in the same form as dividends actually paid on shares of the Company’s common stock par value $ 0.001 per share (“Common Stock”) when, as and if paid on shares of Common Stock. Each holder of outstanding Series B Preferred Stock is entitled to vote equal to the number of whole shares of Common Stock into which each share of the Series B Preferred Stock is convertible. Holders of Series B Preferred Stock are entitled, upon liquidation of the Company, to receive the same amount that a holder of Series B Preferred Stock would receive if the Series B Preferred Stock were fully converted into Common Stock. The Company analyzed the Preferred stock and the embedded conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the conversion option should be classified as equity. On January 2, 2025, the Company entered into a securities purchase agreement with certain accredited investors (the “Purchasers”), pursuant to which the Company agreed to sell and issue to the Purchasers an aggregate of 1,500,000 shares of common stock, par value $ 0.001 per share, at a purchase price of $ 1.00 per share, in a registered direct offering (the “Offering”). The Offering was made pursuant to the Company’s existing shelf registration statement filed with the Securities and Exchange Commission (“Commission”) on April 11, 2022, and declared effective by the Commission on May 5, 2022. A prospectus supplement to the Registration Statement was filed with the Commission on January 3, 2025. The closing of the Offering occurred on January 3, 2025. The Company received net proceeds from the Offering of approximately $ 1,200,000 , after deducting offering expenses payable of approximately $ 300,000 , including the placement agent fees. The Company used the net proceeds from the Offering for working capital and general corporate purposes. In connection with the Offering, the Company entered into a Placement Agency Agreement with Aegis Capital Corp. (the “Placement Agent”), as the exclusive placement agent in connection with the Offering. As compensation to the Placement Agent, the Company paid the Placement Agent a cash fee of 7 % of the aggregate gross proceeds raised in the Offering and reimbursed certain expenses of the Placement Agent. On December 31, 2025, there were 39,401,786 common shares issued and 38,895,830 common shares outstanding. The following table summarizes the warrant activity for the year ended December 31, 2025. SCHEDULE OF WARRANT ACTIVITY Warrant for Common Shares Weighted Average Exercise Price Remaining Contractual Term (Years) Aggregate Intrinsic Value Warrants Outstanding as of December 31, 2024 603,051 $ 80.46 1.36 $ - Warrants Vested and exercisable at December 31, 2024 603,051 $ 80.46 1.36 $ - Granted - - Exercised - - Forfeited, cancelled, expired - - Warrants Outstanding as of December 31, 2025 603,051 $ 80.46 0.36 $ - Warrants Vested and exercisable at December 31, 2025 603,051 $ 80.46 0.36 $ - 85 Issuance of HWH Shares to D. Boral Capital On December 18, 2023, the Company’s subsidiary, HWH International Inc. entered into a Satisfaction and Discharge of Indebtedness Agreement in connection with an underwriting agreement previously entered into by HWH and D. Boral Capital, a division of Benchmark Investments, LLC, under which in lieu of HWH tendering the full amount due of $ 3,018,750 , the underwriters accepted a combination of $ 325,000 in cash paid upon the closing of the Business Combination, 149,443 shares of the Company’s common stock and a $ 1,184,375 promissory note as full satisfaction. This agreement was effective at the closing of Business Combination on January 9, 2024. The 149,443 shares were issued as of the price of $ 10.10 , totaling the amount of $ 1,509,375 . The fair value of the HWH shares at issuance on January 9, 2024 was $ 2.82 per share or $ 421,429 . No gain or loss was recognized upon issuance of the shares on January 9, 2024 as this was an adjustment to prior underwriting costs accounted for in equity. Stock Compensation On April 15, 2025, the Board of Directors of the Company awarded Chairman and Chief Executive Officer Chan Heng Fai 1,000,000 restricted shares of the Company’s common stock (the “Shares”). The Shares were granted to Mr. Chan as a compensation for services rendered to the Company pursuant to the Company’s 2025 Incentive Compensation Plan, as adopted on March 17, 2025. Under the terms and conditions of the award, the Shares may not be sold, assigned, transferred, pledged, encumbered or otherwise disposed of until April 15, 2026. The Shares are not part of Mr. Chan’s regular annual compensation and will not be awarded on a regularly recurring basis. As of the date of the issuance of the Shares, the fair value thereof was $ 840,000 . Issuance of Shares for Equity Investment The Company entered into a Stock Purchase Agreement dated as of May 22, 2025 with Chan Heng Fai, pursuant to which the Company purchased from Mr. Chan all of the outstanding shares of NEAPI for a purchase price of $ 83,000,000 in the form of a promissory note convertible into newly issued shares of the Company’s common stock (the “Convertible Note”). The Convertible Note bore a simple interest rate of 1 % per annum. Under the terms of the Convertible Note, Mr. Chan was able to convert any outstanding principal and interest into shares of the Company’s common stock at $ 3.00 per share prior to maturity of the Convertible Note five (5) years from the date of the Convertible Note. On July 23, 2025, Mr. Chan converted the entire balance of the $ 83,000,000 Convertible Note into 27,666,667 restricted shares of the Company’s common stock. Such securities were not registered under the Securities Act of 1933 and were issued pursuant to the exemption under Section 4(2) of the Securities Act. Stock Repurchase Program During the year ended December 31, 2025, the Company repurchased 505,956 shares of its common stock for an aggregate purchase price of approximately $ 1,004,875 . The repurchased shares were recorded as treasury stock and accounted for under the cost method. 9. ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME The following is a summary of the changes in the balances of accumulated other comprehensive income, net of tax: SCHEDULE OF CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX Unrealized Gains and Losses on Security Investment Foreign Currency Translations Change in Minority Interest Total Balance at January 1, 2025 $ ( 54,921 ) $ ( 3,960,871 ) $ 3,165,930 $ ( 849,862 ) Other Comprehensive (Loss) Income - 1,455,072 ( 436,408 ) 1,018,664 Balance at December 31, 2025 $ ( 54,921 ) $ ( 2,505,799 ) $ 2,729,522 $ 168,802 86 Unrealized Gains and Losses on Security Investment Foreign Currency Translations Change in Minority Interest Total Balance at January 1, 2024 $ ( 54,921 ) $ ( 119,566 ) $ 3,784,206 $ 3,609,719 Balance $ ( 54,921 ) $ ( 119,566 ) $ 3,784,206 $ 3,609,719 Other Comprehensive Loss - ( 3,841,305 ) ( 618,276 ) ( 4,459,581 ) Other Comprehensive (Loss) Income - ( 3,841,305 ) ( 618,276 ) ( 4,459,581 ) Balance at December 31, 2024 $ ( 54,921 ) $ ( 3,960,871 ) $ 3,165,930 $ ( 849,862 ) Balance $ ( 54,921 ) $ ( 3,960,871 ) $ 3,165,930 $ ( 849,862 ) 10. LEASE INCOME The Company generally rents its SFRs under lease agreements with a term of one year. Future minimum rental revenue under existing leases on our properties at December 31, 2025 in each calendar year through the end of their terms are as follows: SCHEDULE OF FUTURE MINIMUM RENTAL PAYMENTS 2026 $ 1,479,924 2027 8,330 Total Future Receipts $ 1,488,254 Property Management Agreements The Company has entered into property management agreement with the property managers under which the property managers generally oversee and direct the leasing, management and advertising of the properties in our portfolio, including collecting rents and acting as liaison with the tenants. The Company pays its property managers a monthly property management fee for each property unit and a leasing fee. For the years ended December 31, 2025 and 2024, property management fees incurred by the property managers were $ 142,560 and $ 141,480 , respectively. For the years ended December 31, 2025 and 2024, leasing fees incurred by the property managers were $ 70,630 and $ 74,940 , respectively. 11. INVESTMENTS MEASURED AT FAIR VALUE Financial assets measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheets as of December 31, 2025 and 2024: SCHEDULE OF FINANCIAL ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS Fair Value Measurement Using Amount at Level 1 Level 2 Level 3 Fair Value December 31, 2025 Assets Investment Securities at Fair Value - Related Parties $ 3,683,925 $ 48,115 $ - $ 3,732,040 Investment Securities at Fair Value - Third Parties 14,264,655 418,605 - 14,683,260 Warrants - HIPH - - 973 973 Warrants - VEII - 18,301 - 18,301 Warrants - SHRG - 87 - 87 Convertible Note Receivable - VEII - 517,275 - 517,275 Convertible Note Receivable - SHRG - 1,736,829 - 1,736,829 Total Investment in Securities at Fair Value $ 17,948,580 $ 2,739,211 $ 973 $ 20,688,764 87 Fair Value Measurement Using Amount at Level 1 Level 2 Level 3 Fair Value December 31, 2024 Assets Investment Securities at Fair Value - Related Parties $ 3,565,089 $ 7,463,324 $ - $ 11,028,413 Investment Securities at Fair Value - Third Parties 2,612,293 2,061,230 - 4,673,523 Warrants - HIPH - - 973 973 Warrants - VEII - 1,299,973 - 1,299,973 Warrants - SHRG - 13,272 - 13,272 Convertible Note Receivable - VEII - 569,630 - 569,630 Convertible Note Receivable - SHRG - 1,212,746 - 1,212,746 Total Investment in Securities at Fair Value $ 6,177,382 $ 12,620,175 $ 973 $ 18,798,530 Realized loss on investment securities for the year ended December 31, 2025 was $ 3,208,972 and realized gain on investment securities for the year ended December 31, 2024 was $ 461,247 . Unrealized loss on securities investment was $ 2,451,237 and $ 942,213 in the years ended December 31, 2025 and 2024, respectively. These gains and losses were recorded directly to net loss. The following chart shows details of the fair value of equity security investment at December 31, 2025 and December 31, 2024, respectively. SCHEDULE OF FAIR VALUE OF EQUITY SECURITY INVESTMENT Share price Market Value 12/31/2025 Shares 12/31/2025 Valuation DSS (Related Party) $ 0.930 3,961,210 $ 3,683,925 Investment in Securities at Fair Value Investment Securities at Fair Value - Third Parties $ 14,264,655 Investment in Securities at Fair Value Total Level 1 Equity Securities $ 17,948,580 Holista $ 0.057 1,000 $ 57 Investment in Securities at Fair Value HIPH World (Related Party) $ 0.000 354,039,000 $ 35,404 Investment in Securities at Fair Value AMBS $ 0.000 20,000,000 $ 0 Investment in Securities at Fair Value Value Exchange (Related Party) $ 0.001 21,179,275 $ 10,590 Investment in Securities at Fair Value Sharing Services (Related Party) $ 0.023 89,732 $ 2,064 Investment in Securities at Fair Value Investment Securities at Fair Value - Third Parties $ 418,605 Investment in Securities at Fair Value Total Level 2 Equity Securities $ 466,720 Nervotec N/A 1,666 $ 0 Investment in Securities at Cost K Beauty N/A 3,600 $ 16,696 Investment in Securities at Cost Ideal Food and Beverages N/A 19,000 $ 0 Investment in Securities at Cost HapiTravel Holding N/A 19,000 $ 148 Investment in Securities at Cost AES Group Co. Ltd. N/A 398 $ 1,382 Investment in Securities at Cost Total Equity Securities $ 18,433,526 88 Share price Market Value 12/31/2024 Shares 12/31/2024 Valuation DSS (Related Party) $ 0.900 3,961,210 $ 3,565,089 Investment in Securities at Fair Value Trading Stock $ 2,612,293 Investment in Securities at Fair Value Total Level 1 Equity Securities $ 6,177,382 Holista $ 0.008 1,000 $ 8 Investment in Securities at Fair Value New Electric CV (Related Party) $ 0.000 354,039,000 $ 0 Investment in Securities at Fair Value AMBS $ 0.000 20,000,000 $ 0 Investment in Securities at Fair Value Value Exchange (related Party) $ 0.035 21,179,275 $ 749,746 Investment in Securities at Fair Value Sharing Services (Related Party) $ 1.000 89,732 $ 89,732 Investment in Securities at Fair Value Impact BioMedical (Related Party) $ 1.450 4,568,165 $ 6,623,838 Investment in Securities at Fair Value Trading Stock $ 2,061,230 Investment in Securities at Fair Value Total Level 2 Equity Securities $ 9,524,554 Nervotec N/A 1,666 $ 589 Investment in Securities at Cost K Beauty N/A 3,600 $ 16,733 Investment in Securities at Cost Ideal Food and Beverages N/A 19,000 $ 0 Investment in Securities at Cost HapiTravel Holding N/A 19,000 $ 140 Investment in Securities at Cost Total Equity Securities $ 15,719,398 Changes in the observable input values would likely cause material changes in the fair value of the Company’s Level 3 financial instruments. A significant increase (decrease) in this likelihood would result in a higher (lower) fair value measurement. 89 The table below provides a summary of the changes in fair value which are recorded through other income (loss), including net transfers in and/or out of all financial assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years ended December 31, 2025 and 2024: SCHEDULE OF CHANGE IN FAIR VALUE Total Balance at January 1, 2024 $ 77,737 Impairment ( 77,307 ) Net loss 543 Balance at December 31, 2024 $ 973 Net gain - Net gain - Balance at December 31, 2025 $ 973 Vector Com Convertible Bond On February 26, 2021, the Company invested approximately $ 88,599 in the convertible note of Vector Com Co., Ltd (“Vector Com”), a private company in South Korea. The interest rate is 2 % per annum. The conversion price is approximately $ 21.26 per common share of Vector Com. As of December 31, 2023, the Management estimated the fair value of the note to be $ 77,307 . The Company wrote off this loan at March 31, 2024. Warrants HIPH On July 17, 2020, the Company purchased 122,039,000 shares, approximately 0.5 % ownership, and 1,220,390,000 warrants with an exercise price of $ 0.0001 per share, from HIPH, for an aggregated purchase price of $ 122,039 . During 2021, the Company exercised 232,000,000 of the warrants to purchase 232,000,000 shares of HIPH for the total consideration of $ 232,000 , leaving the balance of outstanding warrants of 988,390,000 at December 31, 2021. The Company did not exercise any warrants during years ended December 31, 2025 and 2024. We value HIPH warrants under level 3 category through a Black Scholes option pricing model and the fair value of the warrants from HIPH was $ 973 as of December 31, 2025 and 2024. The fair value of the HIPH warrants under level 3 category as of December 31, 2025 and 2024 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions: SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS December 31, 2025 December 31, 2024 Stock Price $ 0.0001 $ 0.0001 Exercise Price $ 0.001 $ 0.001 Risk-free Interest Rate 4.62 % 4.62 % Annualized volatility 869.4 % 869.4 % Dividend Yield 0.00 0.00 Year to Maturity 4.56 5.56 VEII On September 6, 2023, the Company received warrants to purchase shares of VEII, a related party listed company. For further details on this transaction, refer to Note 7 - Related Party Transactions, Note Receivable from a Related Party . As of December 31, 2025 and 2024, the fair value of the warrants was $ 18,301 and $ 1,299,973 , respectively. The Company did not exercise any warrants during the years ended December 31, 2025 and 2024. 90 The fair value of the VEII warrants under level 3 category as of December 31, 2025 and 2024 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions: SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS December 31, 2025 December 31, 2024 Stock Price $ 0.0005 $ 0.0354 Exercise Price $ 0.1770 $ 0.1770 Risk-free Interest Rate 6.75 % 7.50 % Annualized volatility 446.80 % 458.92 % Dividend Yield 0.00 0.00 Year to Maturity 2.68 3.68 SHRG On March 20, 2024, HWH International Inc., entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a (i) Convertible Promissory Note in the amount of $ 250,000 , convertible into 148,810 shares of SHRG’s common stock at the option of HWH, and (ii) certain warrants exercisable into 148,810 shares of SHRG’s common stock at an exercise price of $ 1.68 per share, the exercise period of the warrant being five ( 5 ) years from the date of the securities purchase agreement, for an aggregate purchase price of $ 250,000 . At the time of this filing, HWH has not converted any of the debt contemplated by the Convertible Note nor exercised any of the warrants. As of December 31, 2025 and 2024, the fair value of the warrants was $ 12 and $ 13,272 , respectively. The fair value of the SHRG warrants under level 2 category as of December 31, 2025, was calculated using binomial option pricing model valued with the following weighted average assumptions: SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS December 31, 2025 December 31, 2024 Stock Price $ 0.0230 $ 1.0000 Exercise Price $ 1.6800 $ 1.6800 Risk-free Interest Rate 3.56 % 4.34 % Annualized volatility 390.99 % 204.14 % Dividend Yield 0.00 0.00 Year to Maturity 3.21 4.21 On March 31, 2025, HWH entered into a securities purchase agreement with the SHRG, pursuant to which SHRG issued a convertible promissory note to HWH in the amount of $ 150,000 . This SHRG Convertible Note is convertible into SHRG’s common stock at $ 0.80 per share at HWH’s option until maturity three ( 3 ) years from the date of the securities purchase agreement. In addition, SHRG granted HWH warrants exercisable into 937,500 shares of SHRG’s common stock. The warrants may be exercised for three ( 3 ) years from the date of the securities purchase agreement at an exercise price of $ 0.85 per share. At the time of this filing, HWH has not converted any of the debt contemplated by the Convertible Note nor exercised any of the warrants. As of December 31, 2025, the fair value of the warrants was $ 75 . The fair value of the 937,500 SHRG warrants under level 2 category as of December 31, 2025, was calculated using binomial option pricing model valued with the following weighted average assumptions: SCHEDULE OF SIGNIFICANT INPUTS AND ASSUMPTIONS December 31, 2025 Stock Price $ 0.0230 Exercise Price $ 0.8500 Risk-free Interest Rate 3.49 % Annualized volatility 390.99 % Dividend Yield 0.00 Year to Maturity 2.25 91 Convertible Note Receivables The Company has elected to recognize the convertible note receivables at fair value and therefore there was no further evaluation of embedded features for bifurcation. The Company engaged third party valuation firm to perform the valuation of convertible notes. The fair value of the convertible notes is calculated using the binomial tree model based on probability of remaining as straight debt using discounted cash flow. During the year ended December 31, 2025, the Company reclassified “Investment in securities at fair value – related party,” “Investment in security at cost,” “Investment in equity method securities” and some of “Convertible Note Receivables at Fair Value – Related Party” from current assets to noncurrent assets in the consolidated balance sheet based on management’s assessment of the expected holding period. This change in classification had no impact on the Company’s consolidated statements of operations, cash flows, or shareholders’ equity. The following table presents summarized unaudited financial information for our investments that we elected the fair value option that would otherwise be accounted for under the equity method of accounting. SCHEDULE OF SUMMARIZED UNAUDITED FINANCIAL INFORMATION OF EQUITY METHOD INVESTMENTS Summarized Financial Information Assets Liabilities Net Loss December 31, 2025 HIPH $ 12,627,000 $ 2,218,000 $ ( 361,000 ) DSS* $ 92,123,000 $ 66,015,000 $ ( 13,449,000 ) VEII** $ 6,844,729 $ 10,744,581 $ ( 640,853 ) SHRG*** $ 6,257,230 $ 10,470,791 $ ( 2,869,424 ) December 31, 2024 HIPH $ 12,684,000 $ 2,254,000 $ ( 283,000 ) DSS $ 106,453,000 $ 73,737,000 $ ( 53,706,000 ) VEII** $ 6,844,729 $ 10,744,581 $ ( 640,853 ) SHRG*** $ 6,257,230 $ 10,470,791 $ ( 2,869,424 ) * Data derived from Financial Statement as of September 30, 2025, which was the latest available date source we could reach. 12-month Net Loss was estimated by adding one-third of 9-month Net Loss. ** Data derived from Financial Statement as of September 30, 2024, which was the latest available date source we could reach. 12-month Net Loss was estimated by adding one-third of 9-month Net Loss. *** Data derived from Financial Statement as of September 30, 2024, which was the latest available date source we could reach. 12-month Net Loss was estimated by doubling the 6-month Net Loss. 12. INCOME TAXES US Income Taxes The components of income tax expense and the effective tax rates for the years ended December 31, 2025 and 2024 are as follows: SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE (BENEFIT) 2025 2024 Year Ended December 31, 2025 2024 Current: Federal $ 423,117 $ 150,786 State - - Foreign 8,969 - Total Current 432,086 150,786 Deferred: Federal 1,629,517 ( 1,821,412 ) State 1,102,091 ( 342,691 ) Total Deferred 2,731,608 ( 2,164,103 ) Valuation Allowance ( 2,731,608 ) 2,164,103 Total Income Tax Expense $ 432,086 $ 150,786 Pre-tax Loss $ ( 48,918,480 ) $ ( 4,015,030 ) Effective Income Tax Rate - 0.9 % - 3.8 % 92 A reconciliation of our income tax expense at federal statutory income tax rate of 21% to our income tax expense at the effective tax rate is as follows: SCHEDULE OF RECONCILIATION OF INCOME TAX 2025 2024 Year Ended December 31, 2025 2024 Federal Statutory Tax Rate 21.0 % 21.0 % Capitalized Construction Costs 0.0 % 3.0 % Deferred Finance Costs 0.0 % - 0.6 % Miscellaneous Permanent Items - 0.3 % - 1.4 % Non-Includible Foreign Entities Loss/(Income) - 15.1 % - 27.4 % Valuation Allowance - 6.5 % 1.6 % Effective Income Tax Rate - 0.9 % - 3.8 % Deferred tax assets consist of the following at December 31, 2025 and 2024: SCHEDULE OF DEFERRED TAX ASSETS 2025 2024 Deferred Tax Assets: Accrued Interest Expense $ 7,270,359 $ 6,560,893 Accrued Expense 820,897 600,224 Accrued Other Income 3,793,383 1,596,154 Partnership Gain 13,175 13,175 Real Estate Impairment 114,433 114,432 Other Amortization 1,201,433 1,160,710 Unrealized Loss on Investment 11,641,988 10,351,184 Others 343,976 887,084 Net Operating Loss 3,400,924 1,096,627 Total Deferred Tax Assets: $ 28,600,568 $ 22,380,483 Deferred Tax Liabilities: Accrued Interest Income ( 8,733,848 ) ( 7,813,704 ) Accumulated Depreciation and Amortization ( 485,804 ) ( 204,061 ) Capitalized Costs ( 3,102,417 ) ( 2,185,216 Total Deferred Tax Assets: $ ( 12,322,069 ) $ ( 10,202,981 ) Deferred Tax Assets, Net 16,278,500 12,177,502 Less Valuation Allowance ( 16,278,500 ) ( 12,177,502 ) Deferred Tax Asset c/f $ - $ - As of December 31, 2025 and 2024, the Company has Federal and State net operating loss carry-forwards of approximately $ 26.1 million and $ 14.8 million, respectively. Of these amounts, approximately $ 15.0 million begin to expire in 2031, while approximately $ 11.1 million do not expire and may be carried forward indefinitely. The full utilization of the deferred tax assets in the future is dependent upon the Company’s ability to generate taxable income. Accordingly, a valuation allowance of an equal amount has been established. During the year ended December 31, 2025, the valuation allowance increased by approximately $ 4.1 million. As of December 31, 2025, total tax payable is $ 371,845 , including federal income tax payable of $ 371,845 , and Maryland state income tax payable of $ 0 . As of December 31, 2024, total tax payable is $ 115,335 , including federal income tax payable of $ 147,558 , and Maryland state income tax receivable of $ 32,223 . 93 We are subject to U.S. federal income tax as well as income tax of certain state jurisdictions. We have substantially concluded all U.S. federal income tax and state tax matters through 2020. However, our federal tax returns for the years 2022 through 2024 remain open to examination. State tax jurisdiction tax years remain open to examination as well, though we believe that any additional assessment would be immaterial to the Consolidated Financial Statements. Income taxes – Other Countries On December 31, 2025 and 2024, foreign subsidiaries have tax losses of approximately $ 2.0 million and $ 1.4 million, respectively, which are available for offset against future taxable profits, subject to the agreement of the tax authorities and compliance with the relevant provisions. The deferred tax assets arising from these tax losses have not been recognized because it is not probable that future taxable profits will be available to use these tax assets. The following charts show the details in different regions as of December 31, 2025 and 2024. As of December 31, 2025: SCHEDULE OF OTHER COUNTRY INCOME TAXES SG Companies HK Companies KR Companies AU Companies PRC Companies TW Companies MYS Companies Total Calculation: Cumulative loss and other deferred tax assets before tax $ ( 5,318,336 ) $ ( 3,566,206 ) $ ( 336,028 ) $ - $ ( 760,852 ) $ ( 1,071,376 ) $ ( 8,065 ) $ ( 11,044,733 ) Effective tax rates 17.00 % 16.50 % 25.00 % 30.00 % 25.00 % 25.00 % 17.00 % - Tax at the domestic tax rates applicable to profits in the countries where the Company operates $ ( 904,117 ) $ ( 588,424 ) $ ( 84,007 ) $ - $ ( 190,213 ) $ ( 267,844 ) $ 1,371 $ ( 2,033,234 ) Adjustments: Deferred tax assets not recognized $ 904,117 $ 588,424 $ 84,007 $ - $ 190,213 $ 267,844 $ ( 1,371 ) $ 2,033,234 Income tax expenses recognized in profit or loss $ - $ - $ - $ - $ - $ - $ - $ - As of December 31, 2024: SG Companies HK Companies KR Companies AU Companies PRC Companies TW Companies MYS Companies Total Calculation: Cumulative loss and other deferred tax assets before tax $ ( 3,507,971 ) $ ( 2,227,364 ) $ ( 1,257,412 ) $ - $ ( 446,024 ) $ ( 208,516 ) $ ( 3,947 ) $ 7,651,234 ) Effective tax rates 17.00 % 16.50 % 25.00 % 30.00 % 25.00 % 25.00 % 17.00 % - Tax at the domestic tax rates applicable to profits in the countries where the Company operates $ ( 596,355 ) $ ( 367,515 ) $ ( 314,353 ) $ - $ ( 111,506 ) $ ( 52,129 ) $ ( 671 ) $ ( 1,442,529 ) Adjustments: Deferred tax assets not recognized $ 596,355 $ 367,515 $ 314,353 $ - $ 111,506 $ 52,129 $ 671 $ 1,442,529 Income tax expenses recognized in profit or loss $ - $ - $ - $ - $ - $ - $ - $ - 94 13. LEASES Leases The Company leases offices in Maryland, Singapore, Hong Kong, South Korea, China and Taiwan through leased spaces aggregating approximately 25,000 square feet, under leases expiring on various dates from May 2026 to April 2029. The leases have rental rates ranging from $ 1,321 to $ 23,020 per month. Our total rent expense under these leases was $ 793,279 and $ 1,192,776 in the years ended December 31, 2025 and 2024, respectively. The total cash paid for rent under these leases was $ 668,178 and $ 1,202,866 in the years ended December 31, 2025 and 2024, respectively. The following table outlines the details of lease terms: SCHEDULE OF OPERATING AND RENEWED LEASE TERMS RENTAL Office Location Lease Term as of December 31, 2025 Singapore - AI June 2023 to May 2026 Singapore – F&B October 2024 to September 2027 Singapore – Hapi Cafe July 2024 to June 2026 South Korea – Hapi Cafe March 2024 to February 2027 Bethesda, Maryland, USA April 2024 to March 2027 China - Office March 2023 – March 2027 China - Shop June 2024 to April 2029 Taiwan - Cafe May 2024 to October 2027 Taiwan - Office August 2024 to August 2026 Hong Kong - Office February 2025 to January 2028 The Company adopted ASU No. 2016-02, Leases (Topic 842) (“ASU 2016-02”) to recognize a right-of-use asset and a lease liability for all the leases with terms greater than twelve months. We elected the practical expedient to not recognize operating lease right-of-use assets and operating lease liabilities for lease agreements with terms of 12 months or less. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As our leases do not provide a readily determinable implicit rates, we estimate our incremental borrowing rates to discount the lease payments based on information available at lease commencement. Our incremental borrowings rates are at a range from 2.59% to 7.22% per annum in 2025 and 2024, which were used as the discount rates. At December 31, 2025 the weighted average remaining lease term is 1.63 years and weighted average discount rate is 3.77 %. The balances of operating lease right-of-use assets and operating lease liabilities as of December 31, 2025 were $ 494,957 and $ 910,951 . The balances of operating lease right-of-use assets and operating lease liabilities as of December 31, 2024 were $ 1,468,913 and $ 1,525,169 , respectively. The table below summarizes future payments due under these leases as of December 31, 2024. For the Twelve Months Ended December 31: SCHEDULE OF LEASE PAYMENTS 2026 $ 598,372 2027 295,099 2028 62,889 2029 10,498 Total Minimum Lease Payments 966,858 Less: Effect of Discounting ( 55,907 ) Present Value of Future Minimum Lease Payments 910,951 Less: Current Obligations under Leases ( 578,916 ) Long-term Lease Obligations $ 332,035 Impairment of Right-of-Use Assets As of December 31, 2025, the Company recorded impairment on right-of-use assets of $ 392,733 under operating expenses. Management evaluated the operational results and identified that the Company’s F&B business has continued to incur losses and is not expected to generate profit in the foreseeable future. Therefore, the Company impaired the right-of-use assets of $ 399,615 for those locations during the year ended December 31, 2025. The difference between impairment loss and decrease of right-of-use assets of $ 6,882 is related to the foreign exchange translation impact. Security Deposits Our rental-home lease agreements require tenants to provide a one-month security deposits. The property management company collects all security deposits and maintains them in a trust account. The Company also has obligation to refund these deposits to the renters at the time of lease termination. As of December 31, 2025 and 2024, the security deposits held in the trust account were $ 293,135 and $ 303,518 , respectively. 14. COMMITMENTS AND CONTINGENCIES From time to time the Company may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions, administrative actions, investigations or claims are pending against the Company or involve the Company that, in the opinion of management, could reasonably be expected to have a material adverse effect on its business and financial condition. For all periods presented, the Company was not a party to any pending material litigation or other material legal proceedings. 95 15. SUBSEQUENT EVENTS The Company has evaluated all subsequent events and transactions through March 31, 2026, the date that the consolidated financial statements were available to be issued and noted no subsequent events requiring financial statement recognition or disclosure other than noted below: Securities Purchase Agreement with SHRG On January 2, 2026, HWH International Inc. entered into a securities purchase agreement with Sharing Services Global Corporation, pursuant to which SHRG issued a convertible promissory note to the Company in the amount of $ 40,000 , the indebtedness thereunder being convertible into 6,666,667 shares of SHRG common stock at HWH’s option until maturity of the convertible note three ( 3 ) years from the date of the securities purchase agreement. On January 8, 2026, the Company entered into a securities purchase agreement with Sharing Services Global Corporation, pursuant to which SHRG issued a convertible promissory note to the Company in the amount of $ 120,000 , the indebtedness thereunder being convertible into SHRG common stock at $ 0.006 per share at HWH’s option until maturity of the convertible note three ( 3 ) years from the date of the securities purchase agreement. On February 4, 2026, the Company entered into a securities purchase agreement with Sharing Services Global Corporation, pursuant to which SHRG issued a convertible promissory note to the Company in the amount of $ 125,000 , the indebtedness thereunder being convertible into SHRG common stock at $ 0.006 per share at HWH’s option until maturity of the convertible note three ( 3 ) years from the date of the securities purchase agreement with an 8 % interest per annum and commitment fee of 8 % of the principal amount. Securities Purchase Agreement with DSS, Inc. On March 26, 2026, Alset International Limited (“AIL”), a majority-owned subsidiary of Alset Inc. (the “Company”) entered into a securities purchase agreement (the “SPA”) with DSS, Inc., a New York company (“DSS”) pursuant to which AIL will loan DSS $ 2,450,000 , in exchange for a convertible promissory note (the “Note”) and warrants to purchase 16,554,055 shares of DSS common stock (the “Warrants”). The Note, SPA, and Warrants are collectively referred to herein as the “Transaction Documents.” The closing of the transactions contemplated by the Transaction Documents is contingent upon certain closing conditions, including the approval of DSS’ stockholders. The Note will bear a simple interest rate of 3 % per annum. Under the terms of the Note, AIL may convert any outstanding principal and interest into shares of DSS common stock at $ 0.74 per share upon notice prior to maturity of the Note five ( 5 ) years from the date of thereof. The Warrants to be issued to AIL are to purchase up to 16,554,055 shares of DSS common stock at an exercise price of $ 0.93 per share. The Warrants expire on their fifth anniversary. The Company holds a significant equity interest in DSS directly and through its subsidiaries. The Company and DSS are related parties under the common control of the Company’s Chairman and Chief Executive Officer, Chan Heng Fai, who is also the Chairman of DSS. Chan Tung Moe, a director and Co-Chief Executive Officer of the Company, is also a director of DSS. Lim Sheng Hon Danny, a director and officer of the Company, is also a director of DSS. Three of the Company’s independent directors, Joanne Wong Hiu Pan, Wong Shui Yeung, and William Wu are also directors of DSS. The Transaction Documents were approved by the Company’s Board of Directors and Audit Committee. Chan Heng Fai and Chan Tung Moe, members of the Company’s Board of Directors, recused themselves from all deliberation and voting regarding the Transaction Documents. 96 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. On July 2, 2025, the Board of Directors of the Company dismissed Grassi & Co., CPAs, P.C. (“Grassi”) as its independent registered public accounting firm at the recommendation of the Audit Committee. Grassi’s audit report on the Company’s financial statements for the years ended December 31, 2024 and 2023 did not contain an adverse opinion or a disclaimer of opinion and was not qualified or modified as to uncertainty, audit scope or accounting principles. During the year ended December 31, 2024, and during the subsequent interim period preceding the date of dismissal, there were (i) no disagreements with Grassi on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, and (ii) no reportable events (as that term is defined in Item 304(a)(1)(v) of Regulation S-K). On July 2, 2025, the Company engaged HTL International, LLC (“HTL”) as its independent registered public accounting firm for the Company’s fiscal year ending December 31, 2025. The decision to engage HTL was recommended by the Company’s Audit Committee and approved by the Company’s Board of Directors.