LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES | 14. LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES The Company officially adopted ASC 842 for the year on and after August 1, 2019 as permitted by ASU 2016-02. ASC 842 originally required all entities to use a “modified retrospective” transition approach that is intended to maximize comparability and be less complex than a full retrospective approach. On July 30, 2018, the FASB issued ASU 2018-11 to provide entities with relief from the costs of implementing certain aspects of the new leasing standard, ASU 2016-02 of which permits entities may elect not to recast the comparative years presented when transitioning to ASC 842. As permitted by ASU 2018-11, the Company elect not to recast comparative years, thusly. As of July 1, 2021, the Company recognized approximately US$ 40,445 5.60 As of June 1, 2022, the Company recognized another approximately US$ 9,343 asset for all leases (with the exception of short-term leases) at the commencement date. Lease liabilities are measured at present value of the sum of remaining rental payments as of June 1, 2022, with borrowing rate of 5.56 On June 3, 2023, Phoenix Plus International Limited and Phoenix Green Energy Sdn. Bhd. respectively entered into two option to renew after the end 25,967 60,850 with a corresponding right-of-use asset in the same amount based on the present value of the future minimum rental payments of the lease, 6.85 A single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are classified within operating activities in the statement of cash flows. The initial recognition of operating lease right and lease liability as follow: SCHEDULE OF INITIAL RECOGNITION OF OPERATING LEASE RIGHT AND LEASE LIABILITY As of As of (Audited) (Audited) Gross lease payable $ 107,053 $ 107,053 Less: imputed interest (9,359 ) (9,359 ) Initial recognition $ 97,694 $ 97,694 As of July 31, 2024 and July 31, 2023, operating lease right of use asset as follow: SCHEDULE OF OPERATING LEASE RIGHT OF USE ASSET As of As of (Audited) (Audited) Initial recognition as of August 1, 2019 $ 26,772 $ 26,772 Additional portion from July 31, 2020 to June 30, 2021 2,719 2,719 Add: new lease addition from July 1, 2021 to June 30, 2023 40,445 40,445 Add: new lease addition from June 1, 2022 to May 31, 2023 9,343 9,343 Add: new lease addition from June 1, 2023 to July 31, 2023 1,534 1,534 Add: new lease addition from August 1, 2023 to July 31, 2026 86,817 86,817 Accumulated amortization (105,299 ) (79,244 ) Foreign exchange translation loss (3,134 ) (1,569 ) Balance end of the year $ 59,197 $ 86,817 As of July 31, 2024 and July 31, 2023, operating lease liability as follow: SCHEDULE OF OPERATING LEASE LIABILITY As of As of (Audited) (Audited) Initial recognition as of August 1, 2019 $ 26,772 $ 26,772 Add: additional portion (increase of leasing fee) 2,719 2,719 Add: new lease addition from July 1, 2021 to June 30, 2023 40,445 40,445 Add: new lease addition from June 1, 2022 to May 31, 2023 9,343 9,343 Add: new lease addition from June 1, 2023 to July 31, 2023 1,534 1,534 Add: new lease addition from August 1, 2023 to July 31, 2026 86,817 86,817 Less: gross repayment (110,167 ) (81,468 ) Add: imputed interest 5,064 245 Foreign exchange translation gain (1,505 ) 410 Balance as of July 31 61,022 86,817 Less: lease liability current portion (29,469 ) (29,211 ) Lease liability non-current portion $ 31,553 $ 57,606 For the year ended July 31, 2024 and July 31, 2023, the amortization of the operating lease right of use asset are $ 26,099 27,014 PHOENIX PLUS CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED JULY 31, 2024 AND 2023 (Currency expressed in United States Dollars (“US$”), except for number of shares) Maturities of operating lease obligation as follow: SCHEDULE OF MATURITIES OF OPERATING LEASE OBLIGATION Year ending July 31, 2025 (12 months) 29,469 July 31, 2026 (12 months) 31,553 Total $ 61,022 Other information: SCHEDULE OF OTHER INFORMATION 2024 2023 Year ended July 31, 2024 2023 (Audited) (Audited) Cash paid for amounts included in the measurement of lease liabilities: Operating cash flow from operating lease $ 25,795 $ 61,000 Right-of-use assets obtained in exchange for operating lease liabilities - 86,817 Remaining lease term for operating lease (years) Lease 1 - - Lease 2 - - Lease 3 2.25 3 Weighted average discount rate for operating lease Lease 1 5.60 % 5.60 % Lease 2 5.56 % 5.56 % Lease 3 6.85 % 6.85 % Lease expenses were $ 4,830 625 |