# EDGAR Filing Document

**Accession Number:** 0001600347
**File Stem:** 0001493152-25-021095
**Filing Date:** 2025-11
**Character Count:** 126312
**Document Hash:** 784e1166605b09eb46c4579cf23cf55d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001493152-25-021095.hdr.sgml**: 20251106

**ACCESSION NUMBER**: 0001493152-25-021095

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 58

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251106

**DATE AS OF CHANGE**: 20251106

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Hapi Metaverse Inc.
- **CENTRAL INDEX KEY:** 0001600347
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MANAGEMENT CONSULTING SERVICES [8742]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 454742558
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-194748
- **FILM NUMBER:** 251459453

**BUSINESS ADDRESS:**
- **STREET 1:** 4800 MONTGOMERY LANE
- **STREET 2:** SUITE 210
- **CITY:** BETHESDA
- **STATE:** MD
- **ZIP:** 20814
- **BUSINESS PHONE:** 301-971-3940

**MAIL ADDRESS:**
- **STREET 1:** 4800 MONTGOMERY LANE
- **STREET 2:** SUITE 210
- **CITY:** BETHESDA
- **STATE:** MD
- **ZIP:** 20814

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** GigWorld Inc.
- **DATE OF NAME CHANGE:** 20210201

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** HotApp Blockchain Inc.
- **DATE OF NAME CHANGE:** 20180104

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** HotApp Blockchain, Inc.
- **DATE OF NAME CHANGE:** 20180104

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

(Mark One)

&nbsp;&nbsp;&nbsp;&nbsp;☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** 

For the quarterly period ended September 30, 2025

or

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

For the transition period from ____________________to ____________________

**<u>333-194748</u>**

Commission file number

**<u>Hapi Metaverse Inc.</u>**

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Delaware** | **45-4742558** |
| (State or other jurisdiction of<br> incorporation or organization) | (I.R.S. Employer<br> Identification No.) |

---

---

| | |
|:---|:---|
| **4800 Montgomery Lane, Suite 210 Bethesda MD** | **20814** |
| (Address of principal executive offices) | (Zip Code) |

---

**<u>301-971-3940</u>**

Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act: None

Indicate by check mark whether the registrant (1) has filed all reports required by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date: As of November 6, 2025, there were 507,610,326 shares outstanding of the registrant's common stock $0.0001 par value.

 

*Throughout this Report on Form 10-Q, the terms "Company," "we," "us" and "our" refer to Hapi Metaverse Inc. and "our board of directors" refers to the board of directors of Hapi Metaverse Inc.*

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This report contains forward-looking statements that involve a number of risks and uncertainties. Although our forward-looking statements reflect the good faith judgment of our management, these statements can be based only on facts and factors of which we are currently aware. Consequently, forward-looking statements are inherently subject to risks and uncertainties. Actual results and outcomes may differ materially from results and outcomes discussed in the forward-looking statements.

Forward-looking statements can be identified by the use of forward-looking words such as "may," "will," "should," "anticipate," "believe," "expect," "plan," "future," "intend," "could," "estimate," "predict," "hope," "potential," "continue," or the negative of these terms or other similar expressions. Such forward-looking statements are based on our management's current plans and expectations and are subject to risks, uncertainties and changes in plans that may cause actual results to differ materially from those anticipated in the forward-looking statements. You should be aware that, as a result of any of these factors materializing, the trading price of our common stock may decline. These factors include, but are not limited to, the following:

● the
 availability and adequacy of capital to support and grow our business;

● economic,
 competitive, business and other conditions in our local and regional markets;

● actions
 taken or not taken by others, including competitors, as well as legislative, regulatory, judicial and other governmental authorities;

● competition
 in our industry;

● changes
 in our business and growth strategy, capital improvements or development plans;

● the
 availability of additional capital to support development; and

● other
 factors discussed elsewhere in this annual report.

The cautionary statements made in this quarterly report are intended to be applicable to all related forward-looking statements wherever they may appear in this report.

We urge you not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. We undertake no obligation to publicly update any forward looking-statements, whether as a result of new information, future events or otherwise.

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
| [PART I FINANCIAL INFORMATION](#a_001) | 4 |
| [ITEM 1. INTERIM FINANCIAL STATEMENTS](#a_002) | 4 |
| [CONSOLIDATED BALANCE SHEETS AS OF SEPTEMBER 30, 2025 (UNAUDITED) AND DECEMBER 31, 2024](#a_003) | 5 |
| [CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)](#a_004) | 6 |
| [CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS' DEFICIT FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)](#a_005) | 7 |
| [CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)](#a_006) | 8 |
| [NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS](#a_007) | 9 |
| [ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.](#Y-001) | 23 |
| [ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK](#Y-002) | 32 |
| [ITEM 4. CONTROLS AND PROCEDURES](#Y-003) | 32 |
| [PART II OTHER INFORMATION](#Y-004) | 33 |
| [ITEM 1. LEGAL PROCEEDINGS](#Y-005) | 33 |
| [ITEM 1A. RISK FACTORS](#Y-006) | 33 |
| [ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS](#Y-007) | 33 |
| [ITEM 3. DEFAULTS UPON SENIOR SECURITIES](#Y-008) | 33 |
| [ITEM 4. MINE SAFETY DISCLOSURES](#Y-009) | 33 |
| [ITEM 5. OTHER INFORMATION](#Y-010) | 33 |
| [ITEM 6. EXHIBITS](#Y-011) | 33 |

---

**PART I FINANCIAL INFORMATION**

**ITEM 1. INTERIM FINANCIAL STATEMENTS**

---

| | |
|:---|:---|
| [Consolidated Balance Sheets as of September 30, 2025 (Unaudited) and December 31, 2024](#a_003) | 5 |
| [Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2025 and 2024 (Unaudited)](#a_004) | 6 |
| [Consolidated Statements of Change in Stockholders' Deficit for the three and nine months ended September 30, 2025 and 2024 (Unaudited)](#a_005) | 7 |
| [Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024 (Unaudited)](#a_006) | 8 |
| [Notes to Consolidated Financial Statements (Unaudited)](#a_007) | 9 |

---

**HAPI METAVERSE INC. CONSOLIDATED BALANCE SHEETS AS OF SEPTEMBER 30, 2025**

**AND DECEMBER 31, 2024**

---

| | | |
|:---|:---|:---|
|  | **(Unaudited)<br> September 30, 2025** | **December 31, 2024** |
| **ASSETS** |  |  |
| CURRENT ASSETS: |  |  |
| Cash and cash equivalents | $540078 | $428660 |
| Accrued Interest receivable - related party | 231067 | 158201 |
| Amount due from related party | 119004 |  |
| Prepaid expenses and other current assets | 89838 | 109656 |
| Investment in securities at fair value – related party - current | – | 2047649 |
| TOTAL CURRENT ASSETS | 979987 | 2744166 |
| Property and equipment, net | 32138 | 106264 |
| Other non-current assets | 45599 | 46230 |
| Promissory note receivable – related party | 65193 | 82635 |
| Investment in securities at fair value – related party | 571133 |  |
| Convertible promissory note receivable – related party | 534947 | 569630 |
| Operating lease right-of-use assets, net | – | 520119 |
| **TOTAL ASSETS** | $**2228997** | $**4069044** |
| **LIABILITIES AND STOCKHOLDERS' DEFICIT** |  |  |
| CURRENT LIABILITIES: |  |  |
| Accounts payable and accrued expenses | $60114 | 110634 |
| Amount due to related parties | 385400 | 7954733 |
| Convertible promissory note payable – related party | 1400000 | 1400000 |
| Operating lease liabilities – current | 208879 | 191234 |
| TOTAL CURRENT LIABILITIES | 2054393 | 9656601 |
| NON-CURRENT LIABILITIES: |  |  |
| Operating lease liabilities- non-current | 234820 | 370898 |
| Promissory note payable – related party | 1000000 | 1000000 |
| TOTAL NON-CURRENT LIABILITIES: | 1234820 | 1370898 |
| **TOTAL LIABILITIES** | $3289213 | $11027499 |
| **COMMITMENTS AND CONTINGENCIES** |  |  |
| **STOCKHOLDERS' (DEFICIT):** |  |  |
| Preferred stock, $0.0001 par value, 15,000,000 shares authorized, 0 issued and outstanding as of September 30, 2025 and December 31, 2024 | $– | $– |
| Common stock, $0.0001 par value, 1,000,000,000 shares authorized, 507,610,326 shares issued and outstanding, as of September 30, 2025 and December 31, 2024 | 50761 | 50761 |
| Additional paid-in capital | 20301587 | 11426328 |
| Accumulated other comprehensive loss | (871969) | (546692) |
| Accumulated deficit | (20540595) | (17884549) |
| **TOTAL HAPI METAVERSE INC. STOCKHOLDERS' DEFICIT** | (1060216) | (6954152) |
| **NON-CONTROLLING INTERESTS** | – | (4303) |
| **TOTAL STOCKHOLDERS' DEFICIT** | $(1060216) | $(6958455) |
| **TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT** | $**2228997** | $**4069044** |

---

The accompanying notes are an integral part of these consolidated financial statements.

**HAPI METAVERSE INC. CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS**

**FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months<br> Ended<br> September 30, 2025** | **Three Months<br> Ended<br> September 30, 2024** | **Nine Months<br> Ended<br> September 30, 2025** | **Nine Months<br> Ended<br> September 30, 2024** |
| **Revenues:** |  |  |  |  |
| Food & Beverage | $73718 | $75489 | $201407 | $207365 |
| Travel |  |  |  | 2380 |
| E-commerce | 10 | - | 151 | - |
| **Total Revenues** | $**73728** | $**75489** | $**201558** | $**209745** |
| Cost of Revenues |  |  |  |  |
| Food & Beverage – Depreciation | $(9056) | $(2643) | $(21772) | $(5174) |
| Food & Beverage – Cost of revenues | (7108) | (27036) | (50963) | (66342) |
| Travel – Cost of revenues |  |  |  | (2370) |
| E-commerce - Cost of revenues | (84) | - | (223) | - |
| **Total Cost of revenues** | $**(16248)** | $**(29679)** | $**(72958)** | $**(73886)** |
| **Gross profit** | $**57480** | $**45810** | $**128600** | $**135859** |
| **Operating expenses:** |  |  |  |  |
| Depreciation | $(5312) | $(1659) | $(14704) | $(3668) |
| General and administrative | (298806) | (365099) | (965349) | (1038985) |
| Impairment loss on PPE and ROU assets | (526279) |  | (526279) |  |
| Impairment loss on goodwill | - | (60557) | - | (414173) |
| **Total operating expenses** | $**(830397)** | $**(427315)** | $**(1506332)** | $**(1456826)** |
| **Loss from operations** | **(772917)** | **(381505)** | **(1377732)** | **(1320967)** |
| **Other income (expense):** |  |  |  |  |
| Interest income – related party | $26239 | $22411 | $77114 | $66823 |
| Other income | 30 | 4920 | 1890 | 8557 |
| Interest expense – related party | (40833) | (40834) | (121167) | (121617) |
| Foreign exchange (loss) / gain | (103089) | 266627 | 275048 | 143030 |
| Unrealized loss on Securities Investment – related party | (596399) | (270877) | (1511199) | (2018536) |
| **Total other expense** | $**(714052)** | $**(17753)** | $**(1278314)** | $**(1921743)** |
| **Loss before taxes** | $**(1486969)** | $**(399258)** | $**(2656046)** | $**(3242710)** |
| Provision for income taxes | - | - | - | - |
| **Net loss** | $**(1486969)** | $**(399258)** | $**(2656046)** | $**(3242710)** |
| **Less: Net loss attributable to non-controlling interests** | **-** | **(57)** | **-** | **(786)** |
| **Net loss attributable to common shareholders** | $**(1486969)** | $**(399201)** | $**(2656046)** | $**(3241924)** |
| Net loss | $(1486969) | $(399258) | $(2656046) | $(3242710) |
| **Other comprehensive loss, net of tax:** |  |  |  |  |
| Foreign currency translation adjustment | $83060 | $(319489) | $(325277) | $(183184) |
| **Total Other comprehensive loss, net of tax:** | $**(1403909)** | $**(718747)** | $**(2981323)** | $**(3425894)** |
| Less Comprehensive loss attributable to non-controlling interests | $- | $(82) | $- | $(810) |
| **Total Comprehensive loss attributable to common stockholders** | $**(1403909)** | $**(718665)** | $**(2981323)** | $**(3425084)** |
| **Net income (loss) per common share – basic and diluted** |  |  |  |  |
| Basic and diluted net loss per share | $0.00 | $0.00 | $(0.01) | $(0.01) |
| Weighted average number of shares of common stock outstanding - |  |  |  |  |
| Basic and diluted | 507610326 | 507610326 | 507610326 | 507610326 |

---

The accompanying notes are an integral part of these consolidated financial statements.

**HAPI METAVERSE INC. CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT**

**FOR THE THREE AND NinE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UnAUDITED)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common<br> Shares** | **Par <br> Value** | **Additional<br> Paid-In<br> Capital** | **Accumulated <br> Other <br> Comprehensive<br> Loss** | **Accumulated<br> Deficit** | **Total Hapi Metaverse Inc. Stockholders' Deficit** | **Non-Controlling Interests** | **Stockholders'<br> Deficit** |
| Balance December 31, 2024 | 507610326 | $50761 | $11426328 | $(546692) | $(17884549) | $(6954152) | $(4303) | $(6958455) |
| Acquisition of a subsidiary |  |  |  | 635 | (4938) | (4303) | 4303 |  |
| Net loss for the period |  |  |  |  | (1543464) | (1543464) |  | (1543464) |
| Foreign currency translation adjustment | - | - | - | (52333) | - | (52333) | - | (52333) |
| Balance March 31, 2025 | 507610326 | $50761 | $11426328 | $(598390) | $(19432951) | $(8554252) | $- | $(8554252) |
| Related party liabilities transfer to equity |  |  | 8415131 |  |  | 8415131 |  | 8415131 |
| Acquisition of a subsidiary |  |  |  | (4938) | 4938 |  |  |  |
| Net loss for the period |  |  |  |  | 374387 | 374387 |  | 374387 |
| Foreign currency translation adjustment |  |  |  | (351701) |  | (351701) |  | (351701) |
| Balance June 30, 2025 | 507610326 | $50761 | $19841459 | $(955029) | $(19053626) | $(116435) | $- | $(116435) |
| Related party liabilities transfer to equity |  |  | 460128 |  |  | 460128 |  | 460128 |
| Net loss for the period |  |  |  |  | (1486969) | (1486969) |  | (1486969) |
| Foreign currency translation adjustment | - | - | - | 83060 | - | 83060 | - | 83060 |
| Balance September 30, 2025 | 507610326 | $50761 | $20301587 | $(871969) | $(20540595) | $(1060216) | $- | $(1060216) |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Shares** | **Par <br> Value** | **Additional<br> Paid-In<br> Capital** | **Accumulated <br> Other <br> Comprehensive <br> Loss** | **Accumulated<br> Deficit** | **Total Hapi<br> Metaverse Inc.<br> Stockholders'<br> Deficit** | **Non-Controlling<br> Interests** | **Stockholders'<br> Deficit** |
| Balance December 31, 2023 | 507610326 | $50761 | $11168595 | $(365350) | $(13414222) | $(2560216) | $(3449) | $(2563665) |
| Net loss for the period |  |  |  |  | (3742037) | (3742037) | (550) | (3742587) |
| Foreign currency translation adjustment | - | - | - | 69365 | - | 69365 | 10 | 69375 |
| Balance March 31, 2024 | 507610326 | $50761 | $11168595 | $(295985) | $(17156259) | $(6232888) | $(3989) | $(6236877) |
| Net income (loss) for the period |  |  |  |  | 899314 | 899314 | (179) | 899135 |
| Foreign currency translation adjustment | - | - | - | 66939 | - | 66939 | (9) | 66930 |
| Balance June 30, 2024 | 507610326 | $50761 | $11168595 | $(229046) | $(16256945) | $(5266635) | $(4177) | $(5270812) |
| Net (loss) for the period |  |  |  |  | (399201) | (399201) | (57) | (399258) |
| Foreign currency translation adjustment | - | - | - | (319464) | - | (319464) | (25) | (319489) |
| Balance September 30, 2024 | 507610326 | $50761 | $11168595 | $(548510) | $(16656146) | $(5985300) | $(4259) | $(5989559) |

---

The accompanying notes are an integral part of these consolidated financial statements.

**HAPI METAVERSE INC. CONSOLIDATED STATEMENTS OF CASH FLOWS**

**FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024 (UNAUDITED)**

---

| | | |
|:---|:---|:---|
|  | **Nine Months Ended<br> September 30, 2025** | **Nine Months Ended<br> September 30, 2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| **Net Loss** | $**(2656046)** | $**(3242710)** |
| **Adjustments to reconcile net loss to cash used in operations activities:** |  |  |
| Depreciation | 36476 | 8842 |
| Impairment on property and equipment | 134457 |  |
| Non-cash lease expenses | 158457 | 196310 |
| Impairment on right-of-use assets | 391822 |  |
| Foreign exchange gain | (275049) | (143030) |
| Loss on disposal of fixed asset |  | 2419 |
| Impairment loss on goodwill |  | 414173 |
| Unrealized loss on securities investment – related party | 1511199 | 2018536 |
| **Change in operating assets and liabilities:** |  |  |
| Prepaid expenses and other current assets | 23792 | 52882 |
| Accrued interest receivable - related party | (72866) | (66060) |
| Other non-current assets | (3343) |  |
| Accounts payable, other payable and accrued expenses | (50549) | (25686) |
| Operating lease liabilities | (151626) | (191298) |
| **Net cash used in operating activities** | $**(953276)** | $**(975622)** |
| **CASH FLOW FROM INVESTING ACTIVITIES:** |  |  |
| Purchase of property and equipment | $(94921) | $(36632) |
| Issuance of convertible loan receivable - related party |  | (110000) |
| Acquisition of Hapi Café Co., Limited (TW) | - | 5631 |
| **Net cash used in investing activities** | $**(94921)** | $**(141001)** |
| **CASH FLOW FROM FINANCING ACTIVITIES:** |  |  |
| Advance from related parties | $1278206 | $1076165 |
| Advance to related parties | (119056) | - |
| **Net cash provided by financing activities** | $**1159150** | $**1076165** |
| **NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS** | $110953 | $(40458) |
| Effects of foreign exchange rates on cash and cash equivalents | 465 | (64532) |
| **CASH AND CASH EQUIVALENTS at the beginning of period** | **428660** | **745719** |
| **CASH AND CASH EQUIVALENTS at the end of period** | $**540078** | $**769793** |
| **Supplemental schedule of non-cash investing and financing activities** |  |  |
| Initial Recognition of Operating Lease Right-Of-Use Asset and Lease Liability | $**-** | $176537 |
| Non-cash paid interest expenses | 121167 | 121617 |
| Transfer of due to related parties to equity | 8875259 |  |

---

The accompanying notes are an integral part of these consolidated financial statements.

**HAPI METAVERSE INC.**

**NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS**

**Note 1. ORGANIZATION AND PRINCIPAL BUSINESS ACTIVITIES**

Hapi Metaverse Inc., formerly GigWorld Inc. (the "Company") was incorporated in the State of Delaware on March 7, 2012 and established a fiscal year end of December 31. The Company's business is focused on serving business-to-business (B2B) needs in e-commerce, collaboration and social networking functions. The Company also started its Food and Beverage ("F&B") business in 2022 and its travel business in 2023. The travel business was disposed in 2024.

**Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

***Basis of Presentation***

The accompanying condensed unaudited consolidated financial statements are presented in conformity with accounting principles generally accepted in the United States of America ("US GAAP") and pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"), the instructions to Form 10-Q and Article 10 of Regulation S-X. These interim financial statements have been prepared on the same basis as the Company's annual financial statements and, in the opinion of management, reflect all adjustments, consisting only of normal recurring adjustments, which are necessary for a fair statement of the Company's financial information. These interim results are not necessarily indicative of the results to be expected for the year ending December 31, 2025 or any other interim periods or for any other future years. These unaudited consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and the notes thereto included in the Company's Form 10-K for the year ended December 31, 2024 filed on March 31, 2025.

 ****

***Liquidity and Capital Resources***

In the three months ended September 30, 2025, we incurred net loss of $1,486,969, and negative working capital of $1,074,406. In the nine months ended September 30 2025, we incurred net loss of $2,656,046, and used $953,276 of net cash in operating activities.

Current conditions raise substantial doubt about the Company's ability to continue as a going concern. However, management expects improvement in the Food and Beverage business and anticipates that ongoing financial support from Alset Inc. will provide sufficient liquidity to meet the Company's obligations for the foreseeable future, thereby alleviating such doubt. The Company has obtained a letter of financial support from Alset Inc., the Company's corporate parent. Alset Inc. is committed to provide any additional funding required by the Company and would not demand repayment for the next twelve months from the filing of this Form 10-Q.

These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.

***Basis of consolidation***

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.

The Company's consolidated financial statements include the financial position, results of operations and cash flows of the following entities as of September 30, 2025 and December 31, 2024, as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Attributable interest as of,** | **Attributable interest as of,** | **Attributable interest as of,** |  |
| **Name of subsidiary consolidated under**<br> **Hapi Metaverse Inc.** | **State or other jurisdiction of**<br> **incorporation or organization** | **September 30, 2025** |  | **December 31, 2024** |  |
|  |  | **%** |  | **%** |  |
| **HotApp BlockChain Pte. Ltd.** | Singapore | **100.0** |  | **100.0** |  |
| **HotApp International Limited** | Hong Kong | **100.0** |  | **100.0** |  |
| **Smart Reward Express Limited** | Hong Kong | **100.0** | **\*1** | **50.0** | **\*1** |
| **Hapi Café Limited** | Hong Kong | **100.0** | **\*2** | **100.0** | **\*2** |
| **Hapi Group HK Limited (f.k.a. MOC HK Limited)** | Hong Kong | **100.0** | **\*3** | **100.0** | **\*3** |
| **Guangdong LeFu Wealth Investment Consulting Co., Ltd. (f.k.a. Shenzhen Leyouyou Catering Management Co., Ltd.)** | People's Republic of China | **100.0** | **\*4** | **100.0** | **\*4** |
| **Dongguan Leyouyou Catering Management Co., Ltd.** | People's Republic of China | **100.0** | **\*5** | **100.0** | **\*5** |
| **Hapi Robot Service Pte. Ltd. (f.k.a. Hapi Acquisition Pte. Ltd.)** | Singapore | **100.0** | **\*6** | **100.0** | **\*6** |
| **Hapi Cafe Co., Ltd** | Taiwan | **100.0** | **\*7** | **100.0** | **\*7** |

---

***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, liabilities, revenues, cost and expenses in the consolidated financial statements and accompanying notes. Significant accounting estimates reflected in the Company's consolidated financial statements include revenue recognition, the useful lives and impairment of property and equipment, valuation of goodwill, and the fair value estimate for the Company's warrant and convertible note receivable with a related party.

***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. There are no cash equivalents within the period.

***Leases***

The Company follows FASB ASC Topic 842 in accounting for its operating lease right-of-use assets and operating lease liabilities. At inception of a contract, the Company assesses whether a contract is, or contains, a lease. A contract is or contains a lease if it conveys the right to control the use of an identified asset for a period of time in exchange of a consideration. To assess whether a contract is or contains a lease, the Company assess whether the contract involves the use of an identified asset, whether it has the right to obtain substantially all the economic benefits from the use of the asset and whether it has the right to control the use of the asset. The right-of-use assets and related lease liabilities are recognized at the lease commencement date. The Company recognizes operating lease expenses on a straight-line basis over the lease term.

The Company has also utilized the following practical expedients:

● Short-term leases – for leases that are for a period of 12 months or less, the Company will not apply the recognition requirements of ASC 842.

● For leases that contain related non-lease components, such as maintenance, the Company will account for these payments as a single lease component.

***Right-of-use of assets***

The right-of-use of asset is measured at cost, which comprises the amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and less any lease incentive received.

***Lease liabilities***

Lease liability is measured at the present value of the outstanding lease payments at the commencement date, discounted using the Company incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise mainly fixed lease payments.

***Foreign currency risk***

Because of its foreign operations, the Company holds cash balances denominated in currencies other than the U.S. dollar. As of September 30, 2025, the Company's cash included amounts equivalent to $415,397, $62,166, $16,687, and $14,411, denominated in Hong Kong Dollars ("HK$"), Singapore Dollars ("S$"), New Taiwan Dollars ("NT$"), and Chinese Yuan ("CN¥"), respectively, translated into U.S. dollars using exchange rates in effect as of that date. As of December 31, 2024, the Company's cash included amounts equivalent to $208,102, $105,674, $44,583, and $31,166, denominated in Hong Kong Dollars ("HK$"), Singapore Dollars ("S$"), New Taiwan Dollars ("NT$"), and Chinese Yuan ("CN¥"), respectively, translated into U.S. dollars using exchange rates in effect as of that date.

 ****

***Investment in Securities at Fair Value – Related Party***

The Company currently has an investment in Value Exchange International, Inc. ("VEII"), a related party, consisting of 21,120,795 shares of common shares and 36,723,160 stock warrants. The Company had elected the fair value option, or "FVO," and the Company continues to measure at fair value, those of its assets and liabilities it had previously measured at fair value and for which such election is permitted. The financial instrument is initially measured at its issue-date estimated fair value and then subsequently remeasured at estimated fair value on a recurring basis at each reporting period date. The investment has been reclassified from current assets to non-current assets to reflect management's intention to hold the investment for the long term. This change in classification does not affect the measurement basis, and the investment continues to be measured at fair value under the fair value option.

***Property and Equipment***

Property and equipment are recorded at cost, less depreciation. Repairs and maintenance are expensed as incurred. Expenditures incurred as a consequence of acquiring or using the asset, or that increase the value or productive capacity of assets are capitalized (such as removal, and restoration costs). When property and equipment is retired, sold, or otherwise disposed of, the asset's carrying amount and related accumulated depreciation are removed from the accounts and any gain or loss is included in operations. Depreciation is computed by the straight-line method (after considering their respective estimated residual values) over the estimated useful lives of the respective assets as follows:

---

| | |
|:---|:---|
| Office Equipment | 3 - 7 years |
| Operating Equipment | 3 – 6 years |
| Leasehold improvement | Lesser of the life of the asset or the lease term |
| Motor Vehicles | 10 years |

---

 ****

***Concentrations***

Financial instruments that potentially expose the Company to concentration of credit risk consist primarily of cash. Although the cash at each particular bank in the United States is insured up to $250,000 by the Federal Deposit Insurance Corporation (FDIC), the Company is exposed to risk due to its concentration of cash in foreign countries. The Company places its cash with financial institutions with high-credit ratings and quality.

***Fair value***

*Fair Value of Financial Instruments*

The carrying value of cash, accounts payable and accrued liabilities, and short-term borrowings, as reflected in the balance sheets, approximate fair value because of the short-term maturity of these instruments. All other significant financial assets, financial liabilities and equity instruments of the Company are either recognized or disclosed in the consolidated financial statements together with other information relevant for making a reasonable assessment of future cash flows, interest rate risk and credit risk. Where practicable the fair values of financial assets and financial liabilities have been determined and disclosed; otherwise only available information pertinent to fair value has been disclosed. Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. The authoritative guidance establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are from sources independent of the Company. Unobservable inputs reflect the Company's assumptions about the factors market participants would use in valuing the asset or liability developed based upon the best information available in the circumstances. The categorization of financial assets and liabilities within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Company classifies and discloses assets and liabilities carried at fair value in one of the following three categories:

● Level 1 – quoted prices in active markets for identical assets and liabilities.

● Level 2 – observable market-based inputs or unobservable inputs that are corroborated by market data; and

● Level 3 – significant unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

***Revenue recognition***

Accounting Standards Codification 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 through e-commerce, or catering service to customers.

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. To determine the appropriate amount of revenue to be recognized for arrangements determined to be within the scope of ASC 606, the Company performs the following five steps: (i) identification of the promised goods or services or catering service in the contract by analyzing customer perspective, immateriality, implicit promises, setup activities, and marketing incentives; (ii) determination of whether the promised goods or services or catering service are performance obligations including whether they are distinct in the context of the contract by analyze the contract from the perspective of the customer; (iii) measurement of the transaction price, including the constraint on variable consideration by the expected value method and the most likely amount method; (iv) allocation of the transaction price to the performance obligations based on a relative stand-alone selling price basis, or the price at which the Company would sell the good or service separately to similar customers in similar circumstances; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation. This should only be done once the transaction is complete and your obligation is fulfilled. The Company only applies the five-step model to contracts when it is probable that the entity will collect consideration it is entitled to in exchange for the goods or services or catering service it transfers to the customer.

Costs to obtain or fulfill a contract are capitalized and expensed over the life of the contract.

The Company began generating revenue from the food and beverage business by providing quality catering services in Hong Kong since October 2022 and in the People's Republic of China ("PRC") since January 2023. The Company recognizes this revenue at a point in time when the Company provides the product to the customer.

***Income taxes***

Current income taxes are provided for in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements. Net operating loss carry forwards and credits are applied using enacted statutory tax rates applicable to future years. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely-than-not that a portion of or all of the deferred tax assets will not be realized. The components of the deferred tax assets and liabilities are individually classified as non-current in accordance with ASC 740.

The impact of an uncertain income tax position on the income tax return is recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant tax authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Interest and penalties on income taxes will be classified as a component of the provisions for income taxes. The Company did not recognize any income tax due to uncertain tax position or incur any interest and penalties related to potential underpaid income tax expenses for the nine months ended September 30, 2025 or 2024, respectively.

***Foreign currency translation***

Items included in the consolidated financial statements of each entity under the Company are measured using the currency of the primary economic environment in which the entity operates ("functional 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, Mainland China and Taiwan are maintained in their local currencies, the Singapore Dollar (S$), Hong Kong Dollar (HK$), Chinese Yuan (CN *¥*) and New Taiwan Dollar (NT$), which are also the functional currencies of these entities.

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. 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 consolidated statements of operations.

The Company's entities with functional currency of Singapore Dollar, Hong Kong Dollar, Chinese Yuan and New Taiwan Dollar, 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. Revenues, expenses, 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).

***Comprehensive income (loss)***

Comprehensive income (loss) includes gains (losses) from foreign currency translation adjustments. Comprehensive income (loss) is reported in the consolidated statements of operations and comprehensive loss.

***Earnings (Loss) per share***

Basic earnings (loss) per share is computed by dividing net income (loss) attributable to stockholders by the weighted average number of shares outstanding during the year.

The calculation of diluted net income per unit includes the effects of the assumed conversion of the Company's outstanding convertible debt, except during the loss periods as the effect would be anti-dilutive.

***Non-controlling interests***

Non-controlling interests represent the equity in a subsidiary not attributable, directly or indirectly, to owners of the Company, and are presented separately in the consolidated statements of operation and comprehensive income, and within equity in the Consolidated Balance Sheets, separately from equity attributable to owners of the Company.

***Accounting pronouncements pending adoption***

In December 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," which modifies the rules on income tax disclosures to require disaggregated information about a reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The standard is intended to benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation decisions. The guidance is effective for annual periods beginning after December 15, 2025, with early adoption permitted. ASU 2023-09 should be applied on a prospective basis, but retrospective application is permitted. The Company is currently evaluating the potential impact of adopting this new guidance on our consolidated financial statements and related disclosures.

On November 4, 2024, the FASB issued ASU No. 2024-03, *Expense Disaggregation Disclosures* ("ASU 2024-03"). ASU 2024-03 amends ASC 220, *Comprehensive Income* to expand income statement expense disclosures and require disclosure in the notes to the financial statements of specified information about certain costs and expenses. ASU 2024-03 is required to be adopted for fiscal years commencing after December 15, 2026, with early adoption permitted. The Company is currently evaluating the impact of adopting the standard on the Consolidated Financial Statements.

***Segment reporting***

The Company reports its segment information to reflect the manner in which the chief operating decisions maker ("CODM") reviews and assesses performance. As of September 30, 2025, the Company has only one segment - F&B. The Company's Chief Executive Officer is responsible as the CODM and reviews and assesses the performance of the Company as a whole.

The primary financial measures used by the CODM to evaluate performance and allocate resources are net income (loss) and operating income (loss). The CODM uses 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 Operations. Segment expenses and other segment items are provided to the CODM on the same basis as disclosed in the Consolidated Statements of Operations.

The CODM does not evaluate performance or allocate resources based on segment assets, and therefore such information is not presented in the notes to the financial statements.

**Note 3. ACCOUNTS PAYABLE AND ACCRUED EXPENSES**

Accrued expenses and other current liabilities consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| Accrued payroll | $17618 | $44432 |
| Accrued professional fees | 6973 | 45172 |
| Other account payable and accrued expenses | 35523 | 21030 |
| Total | $60114 | $110634 |

---

**Note 4. PROPERTY AND EQUIPMENT, NET**

Property and Equipment, net consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| Cost |  |  |
| Leasehold improvement | $121970 | $62139 |
| Computer equipment | 78123 | 69369 |
| Furniture & Fittings | 3079 | 2261 |
| Motor Vehicle | 32249 | - |
| Total cost | $235421 | $133769 |
| Less: accumulated depreciation # |  |  |
| Leasehold improvement | $34242 | $11509 |
| Computer equipment | 29887 | 15890 |
| Furniture & Fittings | 865 | 106 |
| Motor Vehicle | 1075 | - |
| Total accumulated depreciation | $66069 | $27505 |
| Less: impairment ## |  |  |
| Leasehold improvement | $85881 | $- |
| Computer equipment | 46388 |  |
| Furniture & Fittings | 2188 |  |
| Motor Vehicle |  |  |
| Total impairment## | $134457 | $- |
| Less: Foreign currency translation adjustment | $2757 | $— |
| NBV at the end of period |  |  |
| Leasehold improvement | $- | $50630 |
| Computer equipment | 964 | 53479 |
| Furniture & Fittings |  | 2155 |
| Motor Vehicle | 31174 | - |
| Total NBV | $32138 | $106264 |

---

# –Total depreciation expenses charged for the three months ended September 30, 2025 and 2024 were $14,368 and $4,301, respectively, of which $9,056 and $2,643 were booked under cost of revenue, respectively, and $5,312 and $1,658 were booked under general and administrative expenses, respectively. –Total depreciation expenses charged for the nine months ended September 30, 2025 and 2024 were $36,476 and $8,842, respectively, of which $21,772 and $5,174 were booked under cost of revenue, respectively, and $14,703 and $3,668 were booked under general and administrative expenses, respectively.

---

| | |
|:---|:---|
| ## | As of September 30, 2025, the Company recorded impairment on property and equipment of $134,457 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 profits in the foreseeable future. As significant portion of those assets are associated with Dongguan Leyouyou Catering Management Co., Ltd. ("HCDG") in the PRC and Hapi Café Co., Ltd. ("HCTW") in Taiwan, management has fully impaired the property and equipment of $134,457 for those locations during the three months ended September 30, 2025. For the remaining immaterial property and equipment of other locations, management evaluated them to make profits in the future, and would continue to assess potential impairment to them.  |

---

**Note 5. INVESTMENT IN RELATED PARTY**

The Company elected the fair value option, or "FVO," and therefore the Company continued to measure at fair value, for those of its assets and liabilities it had previously measured at fair value and for which such election is permitted, as provided for under ASC 825, and the financial instrument is initially measured at its issue-date estimated fair value and then subsequently remeasured at estimated fair value on a recurring basis at each reporting period date (as provided for by ASC 825). The Company initially elected the FVO for its equity method investment in VEII, a related party, to simplify the reporting process. As required under ASC 825, all other instruments with VEII are required to be reported at fair value, so the Company values its convertible loans receivable and warrants with VEII at fair value as well.

ASC 825 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. As provided for by ASC 825, estimated fair value adjustment of the convertible promissory note and warrants are presented in a single line item within other income (expense) in the accompanying consolidated statements of operations and comprehensive loss.

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 Credit Agreement, the Company received common stock warrants to purchase a maximum of 36,723,160 shares of VEII common stock at an exercise price of $0.1770 per share. Such warrants will expire on September 5, 2028, five (5) years from date of their issuance. As of September 30, 2025, this exercisable share number represents 44.27% share capital of VEII.

On September 30, 2025 and December 31, 2024, the Company owned 21,120,795 shares of VEII's outstanding common stock, which represent 45.69% of share capital of VEII and 36,723,160 warrants with an exercise price of $0.1770 per share. As the Company only owns 45.69% of VEII as voting interest, the Company does not need to consolidate VEII in the financial statements.

Financial assets measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheets as of September 30, 2025 and December 31, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
|  | **Level 1** | **Level 2** | **Level 3** | **Amount at**<br>**Fair Value** |
| **September 30, 2025** |  |  |  |  |
| **Asset** |  |  |  |  |
| Investment Securities – Trading | $213320 | $- | $- | $213320 |
| Warrants – VEII | - | 357813 | - | 357813 |
| Total Investment in securities at Fair Value-related party | $213320 | $357813 | $- | $571133 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
|  | **Level 1** | **Level 2** | **Level 3** | **Amount at**<br>**Fair Value** |
| **December 31, 2024** |  |  |  |  |
| **Asset** |  |  |  |  |
| Investment Securities – Trading | $747676 | $- | $- | $747676 |
| Warrants – VEII | - | 1299973 | - | 1299973 |
| Total Investment in securities at Fair Value-related party | $747676 | $1299973 | $- | $2047649 |

---

Unrealized loss on securities investment at fair value-related party was $596,399 and $270,877 in the three months ended September 30, 2025 and 2024, respectively. These gains were recorded directly to net loss.

Unrealized loss on securities investment at fair value-related party was $1,511,199 and $2,018,536 in the nine months ended September 30, 2025 and 2024, respectively. These losses were recorded directly to net loss.

*Warrants*

On September 6, 2023, the Company received warrants to purchase shares of VEII. For further details on this transaction, refer to Note 6 - Related Party Balance and Transactions, As of September 30, 2025 and December 31, 2024, the fair value of the warrants was $357,813 and $1,299,973, respectively. The Company did not exercise any warrants during the nine months ended September 30, 2025 and the year ended December 31, 2024. We value VEII warrants under level 2 category through a Black Scholes option pricing model.

The fair value of the VEII warrants under level 2 category as of September 30, 2025, and December 31, 2024 was calculated using a Black-Scholes valuation model valued with the following weighted average assumptions:

---

| | | |
|:---|:---|:---|
|  | **September 30, 2025** | **December 31, 2024** |
| Stock price | $0.0097 | $0.0354 |
| Exercise price | $0.1770 | $0.1770 |
| Risk free interest rate | 7.50% | 7.50% |
| Annualized volatility | 298.78% | 458.92% |
| Dividend yield | $0.00 | $0.00 |
| Year to maturity | 2.94 | 3.68 |

---

Changes in the observable input values would likely cause material changes in the fair value of the Company's Level 2 financial instruments. A significant increase (decrease) in this likelihood would result in a higher (lower) fair value measurement.

**Note 6. RELATED PARTY BALANCES AND TRANSACTIONS**

As of September 30, 2025, the Company has an amount due to Alset Inc. of $291,507, Alset International Limited ("AIL") of $89,726, and an amount due to a director of $4,167. As of December 31, 2024, the Company has an amount due to Alset Inc. of $2,037,431, AIL of $2,559,005, an amount due to fellow subsidiaries of $3,354,120, and an amount due to a director of $4,177. The above amounts due to related parties are interest free borrowings, and due on demand.

During the nine months ended on September 30, 2025, the amounts due to related parties including Alset Inc, AIL, and fellow subsidiaries for a total amount of $8,875,259 was legally extinguished upon the receipt of written agreement between the all parties; as all parties are related under common control the gain from the extinguishment of such liabilities have be recorded in additional paid-in-capital ("APIC") out of which $460,128 was extinguished and recorded in APIC during the quarter ended on September 30, 2025.

On January 27, 2023, the Company and HIPH World Inc. (f.k.a. American Premium Water Corporation and New Electric CV Corporation) (together with the Company, the "Lenders") entered into a Convertible Credit Agreement (the "1<sup>st</sup> VEII Credit Agreement") with Value Exchange International, Inc., a Nevada corporation. The 1<sup>st</sup> VEII Credit Agreement provides VEII with a maximum credit line of $1,500,000 ("Maximum Credit Line") with simple interest accrued on any advances of the money under the 1<sup>st</sup> VEII Credit Agreement at 8%. The principal amount of any advance of money under the 1<sup>st</sup> VEII Credit Agreement (each being referred to as an "Advance") is due in a lump sum, balloon payment on the third annual anniversary of the date of the Advance ("Advance Maturity Date"). Accrued and unpaid interest on any Advance is due and payable on a semi-annual basis with interest payments due on the last business day of June and last business day of December of each year. A Lender may demand that any portion or all of the unpaid principal amount of any Advance as well as accrued and unpaid interest thereon may be paid in shares of VEII's common stock in lieu of cash payment. 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 Convertible Credit Agreement for a period of three years. There is no fixed conversion price for the conversion option until Hapi Metaverse gives notice of conversion to convert 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, level 1 of financial assets. Under the terms of the 1<sup>st</sup> VEII Credit Agreement, the Company received common stock warrants, level 2 of financial assets, to purchase a maximum of 36,723,160 shares of VEII common stock at an exercise price of $0.1770 per share. Such warrants expire five (5) years from date of their issuance. As of September 30, 2025, $100,000 credit remains outstanding and will mature on February 25, 2026 with 8% interest per annum. Interest income of $2,016 and $5,984 is included in interest income for the three and nine months ended September 30, 2025, respectively, and interest income of $2,017 and $6,005 is included in interest income for the three and nine months ended September 30, 2024, respectively. Alset Inc. acted as an intermediary to pay the money directly to VEII. A corresponding note payable to Alset Inc. was entered into in connection with this transaction. See the following paragraph for a description of the note payable to Alset Inc.

On February 23, 2023, the Company and Alset Inc., a Texas corporation (NASDAQ: AEI) ("Alset") entered into a Subscription Agreement (the "AEI Subscription Agreement"). Pursuant to the AEI Subscription Agreement, the Company has borrowed $1,400,000 (the "AEI Loan Amount") from Alset in exchange for a Convertible Promissory Note (the "AEI Note"). The term of the AEI Note is three years and will mature on February 23, 2026, with simple interest at a rate of 8% percent per annum. The AEI Note may be converted in whole or in part, into fully-paid and non-assessable shares of common stock, par value $0.0001 per share, of the Company (the "Shares") at fixed conversion rate equal to $0.50 per share. Alset may require repayment upon 30 days' notice. The Company shall be entitled to repay all or any portion of the AEI Loan Amount to Alset early and without penalty. As of September 30, 2025, $1,400,000 remains unpaid, and interest expenses of $28,230 and $83,770 are included in interest expenses for the three and nine months ended September 30, 2025, respectively. Interest expenses of $28,230 and $84,077 are included in interest expenses for the three and nine months ended September 30, 2024, respectively. The AEI Note Amount borrowed from Alset was used by the Company to fulfill the 1<sup>st</sup> VEII Credit Agreement between the Company and VEII.

On December 14, 2023, the Company entered into a Convertible Credit Agreement ("2<sup>nd</sup> VEII Credit Agreement") with VEII. On December 15, 2023, the Company loaned VEII $1,000,000. The 2<sup>nd</sup> VEII Credit Agreement was amended pursuant to an agreement dated December 19, 2023. Under the 2<sup>nd</sup> VEII Credit Agreement, as amended, this amount can be converted into shares of VEII pursuant to the terms of the Convertible Credit Agreement for a period of three years and will mature on December 14, 2026, with 8% interest per annum. In the event that the Company converts this loan into shares of VEII common stock, the conversion price shall be $0.045 per share. In the event that the Company elects to convert any portion of the loan into shares of VEII common stock in lieu of cash payment in satisfaction of that loan, then VEII will issue to the Company five (5) detachable warrants for each share of VEII common stock issued in a conversion ("Warrants"). Each Warrant will entitle the Company 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. At the time of this filing, the Company has not converted the Loan Amount. As of September 30, 2025, $1,000,000 credit was advanced, and interest income of $20,164 and $59,836 is included in interest income for the three and nine ended September 30, 2025, respectively; and interest income of $20,165 and $60,055 is included in interest income for the three and nine ended September 30, 2024, respectively.

On December 15, 2023, the Company and AIL entered into a Subscription Agreement (the "AIL Subscription Agreement"). Pursuant to the AIL Subscription Agreement, the Company has borrowed $1,000,000 (the "AIL Loan Amount") from AIL in exchange for a Promissory Note (the "AIL Note"). The term of the AIL Note is three years and will mature on December 14, 2026, with simple interest at a rate of 5% percent per annum. AIL may require repayment upon 30 days' notice. The Company shall be entitled to repay all or any portion of the AIL Loan Amount to Alset International Limited early and without penalty. As of September 30, 2025, $1,000,000 remains unpaid, and interest expenses of $12,603 and $37,397 are included in interest expenses for the three and nine months ended September 30, 2025, respectively; and interest expenses of $12,602 and $37,534 are included in interest expenses for the three and nine months ended September 30, 2024, respectively. The Company used the AIL Loan Amount borrowed from AIL to fulfill the 2<sup>nd</sup> VEII Credit Agreement.

On July 15, 2024, the Company entered into a Convertible Credit Agreement ("3<sup>rd</sup> VEII Credit Agreement") with VEII for an unsecured credit line in the maximum amount of $110,000. Advances of the principal under the 3<sup>rd</sup> VEII Credit Agreement in term of three years will mature on July 14, 2027, with simple interest at 8% per annum. Each Advance under the 3<sup>rd</sup> 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<sup>rd</sup> VEII Credit Agreement shall be 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 3"). Prior to the Advance Maturity Date 3, 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. VEII may prepay any Advance under the 3<sup>rd</sup> VEII Credit Agreement and interests accrued thereon prior to Advance Maturity Date 3 without penalty or charge. At the time of this filing, the Company has not converted the Loan Amount. As of September 30, 2025, $110,000 credit was advanced, and interest income of $2,218 and $6,582 is included in interest income for the three and nine months ended September 30, 2025, respectively; and interest income of $1,856 and $1,856 is included in interest income for the three and nine months ended September 30, 2024, respectively.

Our Chairman, Chan Heng Fai, and another member of our Board of Directors, Lum Kan Fai, 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., our majority stockholder, are also members of the Board of Directors of VEII (Wong Shui Yeung, Wong Tat Keung and Lim Sheng Hon, Danny).

Convertible promissory note receivable - related party measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheets as of September 30, 2025 and December 31, 2024:

SCHEDULE OF CONVERTIBLE PROMISSORY NOTE RECEIVABLE ASSETS MEASURED AT FAIR VALUE ON A RECURRING BASIS

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
|  | **Level 1** | **Level 2** | **Level 3** | **Amount at**<br>**Fair Value** |
| **September 30, 2025** |  |  |  |  |
| **Assets** |  |  |  |  |
| Convertible loans receivable – VEII | $- | $534947 | $- | $534947 |
| Total convertible promissory note receivable - related party at Fair Value | $- | $534947 | $- | $534947 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Fair Value Measurement Using** | **Fair Value Measurement Using** | **Fair Value Measurement Using** | |
|  | **Level 1** | **Level 2** | **Level 3** | **Amount at**<br>**Fair Value** |
| **December 31, 2024** |  |  |  |  |
| **Assets** |  |  |  |  |
| Convertible loans receivable – VEII | - | 569360 | - | 569360 |
| Total convertible promissory note receivable - related party at Fair Value | $- | $569360 | $- | $569360 |

---

The Company has elected to recognize the convertible loan 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 loans. The fair value of the convertible loans is calculated using the binomial tree model based on probability of remaining as straight debt using discounted cash flow with the following assumptions:

---

| | | | |
|:---|:---|:---|:---|
| **CN#** | **1** | **2** | **3** |
| Valuation date | September 30, 2025 | September 30, 2025 | September 30, 2025 |
| Risk-free interest rate | 3.885% | 3.613% | 3.610% |
| Expected life | 0.37 year | 1.20 year | 1.79 year |
| Discount rate | 8.00% | 8.00% | 8.00% |
| Expected volatility | 143.126% | 143.126% | 143.126% |
| Expected dividend yield | 0% | 0% | 0% |
| Fair value | $24615 | $408024 | $102308 |

---

Changes in the observable input values would likely cause material changes in the fair value of the Company's Level 2 financial instruments. A significant increase (decrease) in this likelihood would result in a higher (lower) fair value measurement.

****

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, <br> 2024 | Additions | Unrealized <br> Loss | September 30, 2025 |
| Convertible note receivable, related party | $569630 | $- | $(34683) | $534947 |
| &nbsp;&nbsp;&nbsp;Total | $569630 | $- | $(34683) | $534947 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | December 31, <br> 2023 | Additions | Unrealized <br> Loss | September 30, 2024 |
| Convertible note receivable, related party | $1207627 | $- | $(603406) | $604221 |
| &nbsp;&nbsp;&nbsp;Total | $1207627 | $- | $(603406) | $604221 |

---

During the nine months ended September 30, 2025 and 2024, the Company revalued the convertible note receivable with VEII and the balance decreased from $569,630 to $534,947 and $1,207,627 to $604,221, respectively. The total $34,683 and $713,406 revaluated loss amount were booked in unrealized loss on convertible note receivable – related party, respectively.

On December 17, 2024, the Company entered into a shares purchase agreement with Hapi Travel Holding Pte. Limited ("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 accordance with the terms and conditions set out in the shares purchase agreement entered into with HTHPL, 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. Interest income of $1,193 and $3,798 is included in interest income for the three and nine months ended September 30, 2025, respectively. $65,193 and $82,635 is included in promissory note receivable for the nine months ended September 30, 2025 and the year ended December 31, 2024, respectively. The Company recognized a $257,733 gain through additional paid in capital as a result of the sale to a related party.

On August 22, 2025, the Company paid a bill on behalf of Value Exchange International (Hong Kong) Limited ("VEIHK"), a fellow subsidiary of VEII, in the amount of $34,185 as an interest-free loan, which is due on demand.

On September 5, 2025, the Company entered into a loan agreement with VEIHK, in the amount of $84,819 at a rate of 8% per annum, the maturity date of which is on or before the three months of the effective date.

As of September 30, 2025, VEIHK owed the Company a total of $119,469, which is recorded $119,004 in amount due from related party and $465 in interest receivable-related party in the financial statements, respectively.

**Note 7. GOODWILL**

On October 4, 2022, the Company completed its F&B business acquisition of MOC, an F&B business started in Hong Kong. The acquisition has been accounted for as a business combination. Accordingly, consideration paid by the Company to complete the acquisition was initially allocated to the acquired assets and liabilities assumed based upon their estimated acquisition date fair values.

As a result of the acquisition of MOC, goodwill of $60,343 generated in a business combination represents the purchase price of $70,523 in excess of identifiable tangible and intangible assets. Goodwill and intangible assets that have an indefinite useful life are not amortized. Instead, they are reviewed periodically for impairment.

On September 16, 2024, the Company temporarily ceased the café business of MOC after the café's lease expired and MOC declined to enter into a new lease with the landlord. The Company is searching for a better location to restart the business in the future. As a result, the goodwill of $60,343 was fully impaired on December 31, 2024.

On April 18, 2024, the Company completed its F&B business acquisition of HCTW, an F&B business started in Taiwan. The accompanying consolidated financial statements include the operations of the acquired entity from its acquisition date. The acquisition has been accounted for as a business combination. Accordingly, consideration paid by the Company to complete the acquisition is initially allocated to the acquired assets and liabilities assumed based upon their estimated acquisition date fair values.

As of the date of acquisition, HCTW had a total of $429,962 due to a related party, Alset Business Development Pte. Ltd, ("ABDPL") a fellow subsidiary of Alset Inc., our ultimate parent company. HCTW borrowed the money from ABDPL since 2022 for its business start-up and daily operations. As a result of the acquisition of HCTW, the Company assumed HCTW's amount due to ABDPL.

As a result of the acquisition of HCTW, goodwill of $353,616 generated in a business combination represents the purchase price of $3,300 in excess of identifiable tangible and intangible assets. Goodwill and intangible assets that have an indefinite useful life are not amortized. Instead, they are reviewed periodically for impairment. The Company impaired the goodwill of $353,616 as a loss in June of 2024 due to the poor financial situation of HCTW.

The table below reflects the Company's calculation of the acquisition date fair value of the assets acquired and liabilities assumed for the 2024 acquisition:

---

| | |
|:---|:---|
|  | HCTW |
| **Purchase Price** |  |
| Cash | $3300 |
| **Total purchase consideration** | $3300 |
| **Purchase Price Allocation** |  |
| Assets acquired |  |
| Current assets | $24175 |
| Deposit | 41987 |
| Property and Equipment, net | 47890 |
| Operating lease right-of-use assets, net | 379424 |
| Total assets acquired | $493476 |
| Liabilities assumed: |  |
| Current liabilities | $(2680) |
| Due to related party | (429962) |
| Operating lease liability | (411150) |
| Total liabilities assumed | $(843792) |
| Net assets acquired | $(350316) |
| Goodwill | $353616 |
| **Total purchase consideration** | $**3300** |

---

The Company evaluates goodwill on an annual basis in the fourth quarter or more frequently if 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

The following table summarizes changes in the carrying amount of goodwill for the nine months ended September 30, 2025 and the year ended December 31, 2024.

---

| | | |
|:---|:---|:---|
|  | September 30, <br> 2025 | December 31,<br> 2024 |
| Balance at beginning of the period | $- | $60273 |
| Add: acquisition of HCTW |  | 353616 |
| Less: impairment loss of goodwill of HCTW |  | (353616) |
| Less: impairment loss of goodwill of MOC |  | (60624) |
| Foreign currency exchange adjustment | - | 351 |
| Balance as of end of the period | $- | $- |

---

**Note 8. LEASES**

The Company has operating leases for its F&B stores and warehouse in Hong Kong. The related lease agreements do not contain any material residual value guarantees or material restrictive covenants. Since the Company's leases do not provide an implicit rate that can be readily determined, management uses a discount rate based on the incremental borrowing rate. The Company's weighted-average remaining lease term relating to its operating leases is 2.27 years, with a weighted-average discount rate of the 3.07%.

**Impairment of Right-of-Use Assets**

As of September 30, 2025, the Company recorded impairment on right-of-use assets of $391,822 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. As all of those assets are associated with Dongguan Leyouyou Catering Management Co., Ltd. ("HCDG") in the PRC and Hapi Café Co., Ltd. ("HCTW") in Taiwan, management fully impaired the right-of-use assets of $399,615 for those locations during the three months ended September 30, 2025. The difference between impairment loss and decrease of right-of-use assets of $7,793 is related to the foreign exchange translation impact.

The current portion of operating lease liabilities and the non-current portion of operating lease liabilities are presented on the balance sheets. Total lease expenses amounted to $3,497 and $5,548 which were included in general and administrative expenses in the statements of operations for the three months ended September 30, 2025 and 2024, respectively; and lease expenses amounted to $11,362 and $13,250 which were included in general and administrative expenses in the statements of operations for the nine months ended September 30, 2025 and 2024, respectively. Total cash paid for operating leases amounted to $162,288 and $205,017 for the nine months ended September 30, 2025 and 2024, respectively. Supplemental balance sheet information related to operating leases is as follows:

---

| | | |
|:---|:---|:---|
|  | September 30, <br> 2025 | December 31,<br> 2024 |
| Right-of-use assets | $- | $520119 |
| Lease liabilities - current | 208879 | 191234 |
| Lease liabilities - non-current | 234820 | 370898 |
| Total lease liabilities | $443699 | $562132 |

---

As of September 30, 2025, the aggregate future minimum rental payments under non-cancelable agreement are as follows:

---

| | |
|:---|:---|
| Maturity of Lease Liabilities | Total |
| 12 months ending September 30, 2026 | $220068 |
| 12 months ending September 30, 2027 | 180559 |
| 12 months ending September 30, 2028 | 42514 |
| 12 months ending September 30, 2029 | 18847 |
| Total undiscounted lease payments | 461988 |
| Less: Imputed interest | (18289) |
| Present value of lease liabilities | $443699 |
| Operating lease liabilities - current | 208879 |
| Operating lease liabilities - non-current | $234820 |

---

**Note 9. SUBSEQUENT EVENTS**

The Company has evaluated events that have occurred after the balance sheet date through the date of this report and determined that there were no subsequent events or transactions that required recognition or disclosure in the consolidated financial statements.

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.**

**FORWARD-LOOKING STATEMENTS**

Certain matters discussed herein are forward-looking statements. Such forward-looking statements contained in this Form 10-Q involve risks and uncertainties, including statements as to:

1. our future operating results;

2. our business prospects;

3. any contractual arrangements and relationships with third parties;

4. the dependence of our future success on the general economy;

5. any possible financings; and

6. the adequacy of our cash resources and working capital.

These forward-looking statements can generally be identified as such because the context of the statement will include words such as we "believe," "anticipate," "expect," "estimate" or words of similar meaning. Similarly, statements that describe our future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties which are described in close proximity to such statements and which could cause actual results to differ materially from those anticipated as of the date of filing of this Form 10-Q. Shareholders, potential investors and other readers are urged to consider these factors in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included herein are only made as of the date of filing of this Form 10-Q, and we undertake no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances.

This discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results may differ materially from those anticipated in these forward-looking statements.

**Background and business**

Hapi Metaverse Inc. (the "Company"), was incorporated in the State of Delaware on March 7, 2012. The Company's initial business plan was to be a financial acquisition intermediary which would serve buyers and sellers for companies that are in highly fragmented industries. Our Board determined it was in the best interest of the Company to expand our business plan.

Since 2018, one of our main developments was a broadening of our scope of planned operations into a digital transformation technology business. As a digital transformation technology business, we are committed to enabling enterprises we work with to engage in a digital transformation by providing consulting, implementation and development services with various technologies, including instant messaging, blockchain, e-commerce, social media and payment solutions. We continue to advise businesses in network marketing and brands in block chain services and mobile collaboration.

We are focused on serving business-to-business (B2B) needs in e-commerce, collaboration and supply chains. We help enterprises and community users to transform their business models with digital economy in a more effective manner. With our platform, users can discover and build their own communities and create valuable content. Enterprises can in turn enhance the user experience with premium content, all of which are facilitated by the transactions of every stakeholder via e-commerce.

Our technology platform consists of instant messaging systems, social media, e-commerce and payment systems, and network marketing platforms. We are focused on business-to-business solutions such as enterprise messaging and workflow. We have 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. We have also enhanced our technological capability from mobile application development to include blockchain architectural design, allowing mobile-friendly front-end solutions to integrate with software platforms. Our main digital assets at the present time are our applications. We continue to strengthen our technology architecture and develop Application Development Interface (API) for collaboration partners such as network marketing back end service providers. In addition, we are continuing our development activities in blockchain in order to prepare for future client opportunities.

The Company has relied significantly on Alset International Limited ("AIL"), our former majority stockholder, as its principal source of funding during the period. AIL, and later, our current majority stockholder, Alset Inc., advised us not to depend solely on them for financing. We have increased our efforts to raise additional capital through equity or debt financings from other sources. However, we cannot be certain that such capital (from our stockholders or third parties) will be available to us or whether such capital will be available on terms that are acceptable to us. Any such, financing likely would be dilutive to existing stockholders and could result in significant financial operating covenants that would negatively impact our business. If we are unable to raise sufficient additional capital on acceptable terms, we will have insufficient funds to operate our business or pursue our planned growth.

**Our Plan of Operations**

We believe that we have significant opportunities to further enhance the value we deliver to our users. We intend to pursue the following plan of operations:

● operation of global e-commerce marketplace bringing quality lifestyle products;

● partner with technology providers in AI and robotics to offer robotics solutions and services in Food and Beverage sector, retails and commercial facilities like cleaning and security; and

● offer digital transformation solutions for retails industry.

**Achieved and Target Milestones**

In 2024 and the first half of 2025, we achieved the following milestones:

● enhanced our software solutions to fit the needs of direct-to-consumer commerce with AI and Metaverse services; and

● achieved a closer partnership with Value Exchange International Inc. ("VEII") for digital transformation of retail sectors including electronic sales label management, shelf checkout solutions, and AI customer service.

Over the next twelve months we plan to:

● further enhance our software solutions to fit the need of direct-to-consumer commerce with AI and develop more strategic partnerships in robotics; and

● continue our close partnership with VEII for digital transformation of retail sectors including sales label management applications for both electronics and paper labels, and a service management platform with AI assistant and store management software services.

**Our Business Model and User Monetization Plan**

We plan to generate revenue through the following:

● operation of global e-commerce marketplace;

● IT services in serving retail business sector; and

● Robotics solution implementation and consulting services.

**Our Competitiveness in the Businesses in Which we Operate**

With the focus on being a service provider, our competitiveness is strengthened by:

● strengthening the methodology for project management and development through continuous improvement through project engagement;

● continuous strengthening of new technological development such as blockchain enabled services, metaverse and artificial intelligence; and

● operating within effective overhead to reduce operational risk.

**Our Challenges**

Our ability to execute our growth strategies is subject to risks and uncertainties, including those relating to our ability to:

● raise additional funding for the continuous development of our technology and projects and to pursue our business strategy;

● maintain the trusted status of our ecosystem;

● grow our user base, enhance user engagement and create value services for communities and enterprises;

● market and profit from our service offerings, monetize our user base and achieve profitability;

● keep up with technological developments and evolving user expectations;

● effectively manage our growth and control our costs and expenses;

● address privacy and security concerns relating to our services and the use of user information;

● identify a management team with owner mentality and proven track record; and

● changing market behavior for those using competitive platform.

Please see "Risk Factors" and other information included in this report for a detailed discussion on the above and other challenges and risks.

**Our Key Competitive Strengths**

We believe building the following will provide us with some key competitive strengths:

● understanding local market needs - establish brand presence for local enterprises and communities based on the implementation know how for the early adopters; and

● thin and lean organization – structure - to effectively adapt to the growth and contraction of operation based on market and sales pipelines.

**Our Technology**

Based on our core technology infrastructure, we are building up additional functions on top of this stable and scalable infrastructure. The system architecture is designed in modular form so that we continue to add new applications modules while we are growing our customer base. In addition, we should also be able to incorporate third party application module effectively to continue building new services to cope with the digital transformation need of the direct selling industry and supporting them capitalizing on the gig economy opportunity.

Key aspects or strengths of our technology include:

● scalable infrastructure;

● quick adaptation to third party services, such as back-end systems, payment and logistics; and

● dedicated to continuous improvement of user experience in local context.

**Results of Operations**

***Summary of Key Results***

*<u>For the unaudited three months period ending September 30, 2025 and 2024</u>*

Revenue

Revenue generated primarily by the food and beverage business, Hapi Group HK Limited ("MOC"), Dongguan Leyouyou Catering Management Co., Ltd. ("HCDG") and Hapi Café Co., Ltd. ("HCTW"), was $73,718 and $75,489, for the three months ended September 30, 2025, and 2024, respectively. The café under MOC was closed on September 16, 2024. Revenue generated from the travel business, Hapi Travel Limited ("HTL"), was $0 for the three months ended September 30, 2024. HTL was disposed on December 17, 2024. Revenue generated from the e-commerce business, HAIL, was $10 for the three months ended September 30, 2025. Total revenues were $73,728 and $75,489, respectively, for the three months ended September 30, 2025 and 2024. The decrease in revenue was mainly due to the café under MOC closed operation in Oct 2024.

Cost of Revenue

Cost of revenue related primarily to F&B cost was $16,164 and $29,679 for the three months ended September 30, 2025 and 2024, respectively, of which $9,056 and $2,643 was depreciation for computer equipment and leasehold improvement, respectively. The cost of e-commerce business was $84 for the three months ended September 30, 2025. Total cost of revenue for the three months ended September 30, 2025 and 2024 was $16,248 and $29,679, respectively. The increase in cost of revenue is due to renovation of café under HCTW in 2025.

Operating Expenses

Operating expenses consist primarily of salary and benefits, professional fees, consulting expenses and maintenance expenses of existing software framework. We expect to maintain our operating expenses with moderate changes in line with business activities. Total operating expenses for the three months ended September 30, 2025 and 2024 were $830,397 and $427,315, respectively, of which $391,822 and $0 were impairment loss on right-of-use assets, $134,457 and $0 were impairment on property and equipment, $0 and $60,557 were impairment loss on goodwill, $5,312 and $1,659 were depreciation expenses and $2,369 and $4,558 were rent expenses, respectively. The increase was mainly due to the increase in impairment of right-of-use assets and impairment on property and equipment.

Other (Expense) Income

Total other expenses for the three months ended September 30, 2025 and 2024 was $714,052 and $17,753, respectively, of which $26,239 and $22,411 was interest income, $596,399 and $270,877 was unrealized loss on securities investment-related party, $30 and $4,920 was other income, $40,833 and $40,834 was interest expenses, and ($103,089) and $266,627 of foreign exchange (loss) /gain, respectively. The decrease of other income was mainly due to $327,635 fair value loss of VEII shares and warrants decreased during the period.

Other Comprehensive Loss from translation

For the three months ended September 30, 2025 and 2024, the Company recorded other comprehensive gain from a translation of $83,060 and other comprehensive loss from a translation of $319,489 in the consolidated financial statements, respectively.

*<u>For the unaudited nine months period ending September 30, 2025 and 2024</u>*

Revenue

Revenue generated primarily by the food and beverage business, MOC, HCDG and HCTW, was $201,407 and $207,365, for the nine months ended September 30, 2025 and 2024, respectively. Revenue generated from the travel business, HTL, was $2,380 for the nine months ended September 30, 2024. Revenue generated from the e-commerce business, HAIL, was $151 for the nine months ended September 30, 2025. Total revenues were $201,558 and $209,745, respectively, for the nine months ended September 30, 2025 and 2024. The decrease in revenue was mainly due to the café under MOC closed operation in Oct 2024.

Cost of Revenue

Cost of revenue related primarily to F&B cost was $72,735 and $71,516 for the nine months ended September 30, 2025 and 2024, respectively, of which $21,772 and $5,174 was depreciation for computer equipment and leasehold improvement, respectively. The cost of travel business was $2,370 for the nine months ended September 30 2024. The cost of e-commerce business was $223 for the nine months ended September 30, 2025. Total cost of revenue for the nine months ended September 30, 2025 and 2024 was $72,958 and $73,886, respectively. The increase in cost of revenue is due to the acquisition of HCTW.

Operating Expenses

Operating expenses consist primarily of salary and benefits, professional fees, consulting expenses and maintenance expenses of existing software framework. We expect to maintain our operating expenses with moderate changes in line with business activities. Total operating expenses for the nine months ended September 30, 2025 and 2024 were $1,506,332 and $1,456,826, respectively, of which $391,822 and $0 were impairment loss on right-of-use assets, $134,457 and $0 were impairment on property and equipment, $0 and $414,173 were impairment loss on goodwill, $14,704 and $3,668 were depreciation expenses, $394,857 and $471,213 were salary expenses, and $6,875 and $10,481 were rent expenses, respectively. The increase of operating expenses was mainly due to the impairment of right-of-use assets and impairment on property and equipment.

Other (Expense) Income

Total other expense for the nine months ended September 30, 2025 and 2024 was $1,278,314 and $1,921,743, respectively, of which $77,114 and $66,823 was interest income, $1,511,199 and $2,018,536 was unrealized loss on securities investment-related party, $1,890 and $8,557 was other income, $121,617 and $121,617 was interest expenses, and $275,048 and $143,030 of foreign exchange gain, respectively. The decrease of other expenses was mainly due to $507,337 fair value loss of VEII shares and warrants decreased during the period.

Other Comprehensive Loss from Translation

For the nine months ended September 30, 2025 and 2024, the Company recorded other comprehensive loss from a translation of $325,277 and $183,184 in the consolidated financial statements, respectively.

**Liquidity and Capital Resources**

As of September 30, 2025, the Company had cash of $540,078, compared to $428,660 as of December 31, 2024.

In the three months ended September 30, 2025, we incurred net loss of $1,486,969, and negative working capital of $1,074,406. In the nine months ended September 30 2025, we incurred net loss of $2,656,046, and $953,276 net cash used in operating activities operations.

The Company is expecting the Food and Beverage business to improve, while the current conditions raise substantial doubt about the Company's ability to continue as a going concern. However, this doubt is alleviated by expected cash flow from ongoing financial support from Alset Inc., which management believes will be sufficient to meet the Company's obligations for the foreseeable future. The Company has obtained a letter of financial support from Alset Inc., the Company's corporate parent. Alset Inc. committed to provide any additional funding required by the Company and would not demand repayment for the next twelve months from the filing of this Form 10-Q.

These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.

**Critical Accounting Policies**

Our discussion and analysis of the consolidated financial condition and results of operations are based upon the Company's consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States ("GAAP"). The preparation of these consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. We believe that the estimates, assumptions and judgments involved in the accounting policies described below have the greatest potential impact on our consolidated financial statements, so we consider these to be our critical accounting policies. Because of the uncertainty inherent in these matters, actual results could differ from the estimates we use in applying the critical accounting policies. Certain of these critical accounting policies affect working capital account balances, including the policies for revenue recognition, allowance for doubtful accounts, inventory reserves and income taxes. These policies require that we make estimates in the preparation of our consolidated financial statements as of a given date.

Within the context of these critical accounting policies, we are not currently aware of any reasonably likely events or circumstances that would result in materially different amounts being reported.

***Revenue recognition***

Accounting Standards Codification 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 or catering service to customers.

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. To determine the appropriate amount of revenue to be recognized for arrangements determined to be within the scope of ASC 606, the Company performs the following five steps: (i) identification of the promised goods or services or catering service in the contract by analyzing customer perspective, immateriality, implicit promises, setup activities, and marketing incentives; (ii) determination of whether the promised goods or services or catering service are performance obligations including whether they are distinct in the context of the contract by analyze the contract from the perspective of the customer; (iii) measurement of the transaction price, including the constraint on variable consideration by the expected value method and the most likely amount method; (iv) allocation of the transaction price to the performance obligations based on a relative stand-alone selling price basis, or the price at which the Company would sell the good or service separately to similar customers in similar circumstances; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation. This should only be done once the transaction is complete and your obligation is fulfilled. The Company only applies the five-step model to contracts when it is probable that the entity will collect consideration it is entitled to in exchange for the goods or services or catering service it transfers to the customer.

Costs to obtain or fulfill a contract are capitalized and expensed over the life of the contract.

The Company began generating revenue from the F&B business by providing quality catering services in Hong Kong since October 2022, in the People's Republic of China ("PRC") since January 2023, and in Taiwan since April 2024.

In June 2023, the Company acquired a travel business and began generating revenue by providing travel packaging and ticketing services in Hong Kong. This was terminated in 2024.

***Transfers of Cash to and from Our Subsidiaries***

Our equity structure is a direct holding company structure. Within our direct holding company structure, the cross-border transfer of funds between our corporate entities is legal and compliant with the laws and regulations of the PRC. After the foreign investors' funds enter Hapi Metaverse Inc., the funds can only be transferred to the PRC operating companies through Hapi Cafe Limited ("HCHK"), the immediate holding company of the PRC operating companies. Hapi Metaverse Inc. is permitted under Delaware law to provide funding to all the subsidiaries, except for the PRC operating companies, through loans or capital contributions without restrictions on the amount of the funds, subject to satisfaction of applicable government registration, approval and filing requirements. All the subsidiaries except for the PRC operating companies are also permitted to provide funding between subsidiaries or to Hapi Metaverse Inc. through loans or dividend distribution without restrictions on the amount of the funds. HCHK is permitted by the laws of the PRC to provide funding in the form of loans or capital injection to Guangdong LeFu Wealth Investment Consulting Co., Ltd. ("HCCN") and its subsidiaries for their daily operations.

HCCN is permitted by the laws of the PRC to distribute profit in the form of dividends only to its immediate holding company, HCHK.

As of September 30, 2025, the Company received $1,278,206 from Alset Inc. and its' subsidiaries, referred to "Advance from related parties" under Consolidated Statements of Cash Flows of Consolidated Financial Statements, of which a total $920,163 was transferred to its Hong Kong subsidiaries for their daily operation use, $530,481 to HAIL and $385,543 to HCHK. A total of $38,195 in foreign exchange loss was generated during the period of 2025, please refer to "Item. 1 - Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024" set forth in this Quarterly Report.

We currently intend to retain all available funds and future earnings, if any, for the operation and expansion of our business and do not anticipate declaring or paying any dividends in the foreseeable future. Any future determination related to our dividend policy will be made at the discretion of our Board of Directors after considering our financial condition, results of operations, capital requirements, contractual requirements, business prospects and other factors the Board of Directors deems relevant, and subject to the restrictions contained in any future financing instruments.

Subject to the Delaware General Corporation Law and our bylaws, our Board of Directors may authorize and declare a dividend to shareholders at such time and in such amount as it deems appropriate, provided that the Board reasonably believes that, immediately following the dividend, our assets will exceed our liabilities and we will be able to pay our debts as they become due.

To address persistent capital outflows and the RMB's depreciation against the U.S. dollar in the fourth quarter of 2016, the People's Bank of China and the State Administration of Foreign Exchange, or SAFE, have implemented a series of capital control measures in the subsequent months, including stricter vetting procedures for China-based companies to remit foreign currency for overseas acquisitions, dividend payments and shareholder loan repayments. The PRC government may continue to strengthen its capital controls and our PRC subsidiaries' dividends and other distributions may be subject to tightened scrutiny in the future. The PRC government also imposes controls on the conversion of RMB into foreign currencies and the remittance of currencies out of the PRC. Therefore, we may experience difficulties in completing the administrative procedures necessary to obtain and remit foreign currency for the payment of dividends from our profits, if any. Furthermore, if our subsidiaries in the PRC incur debt on their own in the future, the instruments governing the debt may restrict their ability to pay dividends or make other payments. If we or our subsidiaries are unable to receive all of the revenues from our operations, we may be unable to pay dividends on our common stock.

Cash dividends, if any, on our common stock will be paid in U.S. dollars. If we are considered a PRC tax resident enterprise for tax purposes, any dividends we pay to our overseas shareholders may be regarded as China-sourced income and as a result may be subject to PRC withholding tax at up to 10%.

As of the date hereof, our PRC subsidiaries have not made any transfers or distributions. As of the date hereof, no cash or asset transfers have occurred between the Company and its subsidiaries. We do not expect to pay any cash dividends in the foreseeable future. Furthermore, as of the date hereof, no cash generated from one subsidiary is used to fund another subsidiary's operations and we do not anticipate any difficulties or limitations on our ability to transfer cash between subsidiaries. We have also not installed any cash management policies that dictate the amount of such funds and how such funds are transferred.

*PRC Regulations*

In accordance with PRC regulations on Enterprises with Foreign Investment and their articles of association, a foreign-invested enterprise ("FIE") established in the PRC is required to provide statutory reserves, which are appropriated from net profit, as reported in the FIE's PRC statutory accounts. A FIE is required to allocate at least 10% of its annual after-tax profit to the surplus reserve until such reserve has reached 50% of its respective registered capital (based on the FIE's PRC statutory accounts). The aforementioned reserves may only be used for specific purposes and may not be distributed as cash dividends. Until such contribution of capital is satisfied, the FIE is not allowed to repatriate profits to its stockholders, unless approved by the State Administration of Foreign Exchange. After satisfaction of this requirement, the remaining funds may be appropriated at the discretion of the FIE's board of directors. Our subsidiary, HCCN is the PRC holding company of the other PRC subsidiaries, qualifies as an FIE and is therefore subject to the above-mandated regulations on distributable profits.

Additionally, in accordance with PRC corporate law, a domestic enterprise is required to maintain a surplus reserve of at least 10% of its annual after-tax profit until such reserve has reached 50% of its respective registered capital based on the enterprise's PRC statutory accounts. The aforementioned reserves can only be used for specific purposes and may not be distributed as cash dividends. HCDG) is the subsidiary of HCCN that conducts operations in the PRC and Guangzhou Leyouyou Catering Management Co., Ltd. ("HCGZ") is the subsidiary of HCCN that does not conduct any operations in the PRC and was dissolved on November 26, 2024. Both of these companies were established as domestic enterprises; therefore, each is subject to the above-mentioned restrictions on distributable profits.

As a result of PRC laws and regulations that require annual appropriations of 10% of after-tax income to be set aside, prior to payment of dividends, in a general reserve fund, the Company's PRC subsidiaries are restricted in their ability to transfer a portion of their net assets to the Company as a dividend or otherwise.

***Income taxes***

Current income taxes are provided for in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the consolidated financial statements. Net operating loss carry forwards and credits are applied using enacted statutory tax rates applicable to future years. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely-than-not that a portion of or all of the deferred tax assets will not be realized. The components of the deferred tax assets and liabilities are individually classified as non-current in accordance with ASC 740.

The impact of an uncertain income tax position on the income tax return is recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant tax authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Interest and penalties on income taxes will be classified as a component of the provisions for income taxes. The Company did not recognize any income tax due to uncertain tax position or incur any interest and penalties related to potential underpaid income tax expenses for the period ended September 30, 2025 or 2024, respectively.

***Investment in Securities – related party***

The Company entered into Securities Purchase Agreements pursuant to which the Company purchased 6,500,000 and 7,276,163 shares of Value Exchange International, Inc., a Nevada corporation on April 8, 2021 and October 17, 2022, respectively.

On January 27, 2023, the Company and HIPH World Inc. (f.k.a. American Premium Water Corporation and New Electric CV Corporation) (together with the Company, the "Lenders") entered into a Convertible Credit Agreement (the "1<sup>st</sup> VEII Credit Agreement") with VEII. The Credit Agreement provides VEII with a maximum credit line of $1,500,000 ("Maximum Credit Line") with simple interest accrued on any advances of the money under the 1<sup>st</sup> VEII Credit Agreement at 8%. The principal amount of any advance of money under the 1<sup>st</sup> VEII Credit Agreement (each being referred to as an "Advance") is due in a lump sum, balloon payment on the third annual anniversary of the date of the Advance ("Advance Maturity Date"). Accrued and unpaid interest on any Advance is due and payable on a semi-annual basis with interest payments due on the last business day of June and last business day of December of each year. A Lender may demand that any portion or all of the unpaid principal amount of any Advance as well as accrued and unpaid interest thereon may be paid by shares of VEII common stock in lieu of cash payment.

VEII must request Advances from the Lenders. Either Lender may elect to separately, fully fund the Advance, or both Lenders may jointly elect to fund the Advance based on Lenders' agreement on the portion of the Advance to be funded by each Lender. Lenders may severally or jointly reject any request for an Advance and neither Lender has an obligation to fund any Advance under the Credit Agreement. Accordingly, the Company will determine how much to loan to VEII pursuant to the Credit Agreement.

The 1<sup>st</sup> VEII Credit Agreement grants conversion rights to each Lender. Each Advance shall be convertible, in whole or in part, into shares of VEII 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" (as defined below). The Conversion Price for a Conversion shall be the average closing price of the VEII common stock for the three (3) consecutive trading days prior to date of the Notice of Conversion. The Lenders shall also have certain conversion rights upon a change of control of VEII, or a breach of the Credit Agreement by VEII.

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 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 Convertible 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 Credit Agreement, the Company received common stock warrants to purchase a maximum of 36,723,160 shares of VEII 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, the Company entered into a Convertible Credit Agreement ("2<sup>nd</sup> VEII Second Credit Agreement") with VEII. On December 15, 2023, the Company loaned VEII $1,000,000. The 2<sup>nd</sup> VEII Credit Agreement was amended pursuant to an agreement dated December 19, 2023. Under the 2<sup>nd</sup> VEII Credit Agreement, as amended, this amount can be converted into shares of VEII pursuant to the terms of the Convertible Credit Agreement for a period of three years. In the event that the Company converts this loan into shares of VEII common stock, the conversion price shall be $0.045 per share. In the event that the Company elects to convert any portion of the loan into shares of VEII common stock in lieu of cash payment in satisfaction of that loan, then VEII will issue to the Company five (5) detachable warrants for each share of VEII common stock issued in a conversion ("Warrants"). Each Warrant will entitle the Company 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. At the time of this filing, the Company has not converted the Loan Amount.

On July 15, 2024, the Company entered into a Convertible Credit Agreement ("3<sup>rd</sup> VEII Credit Agreement") with VEII for an unsecured credit line in the maximum amount of $110,000. Advances of the principal under the 3<sup>rd</sup> VEII Credit Agreement accrue simple interest at 8% per annum. Each Advance under the 3<sup>rd</sup> 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<sup>rd</sup> VEII Credit Agreement shall be 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 3"). Prior to the Advance Maturity Date 3, 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<sup>rd</sup> VEII Credit Agreement and interests accrued thereon prior to Advance Maturity Date 3 without penalty or charge. At the time of this filing, the Company has not converted the Loan Amount.

Our Chairman, Chan Heng Fai, and another member of our Board of Directors, Lum Kan Fai, are both members of the Board of Directors of VEII. In addition to Mr. Chan, two other members of the Board of Directors of our majority stockholder, Alset Inc., are also members of the Board of Directors of VEII (Wong Shui Yeung and Wong Tat Keung). The Company currently owns a total of 21,120,795 shares (representing 45.69%) of VEII, which are recorded at fair value of $213,320 and $747,676 at September 30, 2025 and December 31, 2024, respectively. $1,511,199 and $2,018,536 in unrealized loss was recognized during the nine months ended September 30, 2025 and 2024, respectively.

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

As a "smaller reporting company" as defined by Item 10(f)(1) of Regulation S-K, the Company is not required to provide the information required by this Item.

**ITEM 4. CONTROLS AND PROCEDURES**

**Evaluation of Disclosure Controls and Procedures**

In connection with the preparation of our Quarterly Report on Form 10-Q, an evaluation was carried out by management, with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (Exchange Act)) as of September 30, 2025. Disclosure controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified, and that such information is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

During evaluation of disclosure controls and procedures as of September 30, 2025 conducted as part of our quarter audit and preparation of our annual consolidated financial statements, management conducted an evaluation of the effectiveness of the design and operations of our disclosure controls and procedures and concluded that our disclosure controls and procedures were not effective. Management determined that at September 30, 2025, the following issues constitute as material weakness:

● The Company has limited accounting personnel, and as such, is unable to properly segregate duties relating to the Company's internal controls over financial reporting.

● Well-defined accounting policies and procedures have not been established and many financial close procedures, including period-end review and reconciliations, did not occur on a timely basis or failed to identify material adjustments.

These material weaknesses, which remained unremedied by the Company as of September 30, 2025, could result in a misstatement to the accounts and disclosures that would result in a material misstatement to our annual or interim consolidated financial statements that would not be prevented or detected. If we do not remediate the material weakness or if other material weaknesses are identified in the future, we may be unable to report our financial results accurately or to report them on a timely basis, which could result in the loss of investor confidence and have a material adverse effect on our stock price as well as our ability to access capital and lending markets.

**Changes in the Company's Internal Controls Over Financial Reporting**

There have been no changes in the Company's internal control over financial reporting during the most recently completed fiscal quarter that have materially affected or are reasonably likely to materially affect, the Company's internal control over financial reporting.

**PART II OTHER INFORMATION**

**ITEM 1. LEGAL PROCEEDINGS**

We are not a party to any legal proceedings. Management is not aware of any legal proceedings proposed to be initiated against us. However, from time to time, we may become subject to claims and litigation generally associated with any business venture operating in the ordinary course.

**ITEM 1A. RISK FACTORS**

Not applicable to a "smaller reporting company" as defined in Item 10(f)(1) of Regulation S-K.

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

None.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4. MINE SAFETY DISCLOSURES**

Not Applicable.

**ITEM 5. OTHER INFORMATION**

Not Applicable.

**ITEM 6. EXHIBITS**

---

| | |
|:---|:---|
| Exhibit Number | Description |
| 31.1 | [Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ex31-1.htm) |
| 31.2 | [Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.](ex31-2.htm) |
| 32.1 | [Section 1350 Certification of Chief Executive Officer and Chief Financial Officer](ex32-1.htm) |
| 101.INS | Inline XBRL Instance Document |
| 101.SCH | Inline XBRL Taxonomy Extension Schema. |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase. |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase. |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

**SIGNATURES**

Pursuant to the requirements of the Securities Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **HAPI METAVERSE INC.** | **HAPI METAVERSE INC.** |
| Date: November 6, 2025 | By: | */s/ Lee Wang Kei* |
|  |  | Lee Wang Kei |
|  |  | Chief Executive Officer |
|  |  | (Principal Executive Officer) |

---

---

| | | |
|:---|:---|:---|
| Date: November 6, 2025 | By: | */s/ Lui Wai Leung, Alan* |
|  |  | Lui Wai Leung, Alan |
|  |  | Chief Financial Officer<br> (Principal Financial Officer and<br> Principal Accounting Officer) |

---

## Exhibit 31.1

**Exhibit 31.1**

**Certification of Chief Executive Officer**

**Pursuant to**

**Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934**

**As Adopted Pursuant to**

**Section 302 of the Sarbanes-Oxley Act of 2002**

I, Lee Wang Kei certify that:

1. I have reviewed this quarterly report on Form 10-Q of Hapi Metaverse Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: November 6, 2025 | By: | */s/ Lee Wang Kei* |
|  |  | Lee Wang Kei |
|  |  | Chief Executive Officer<br> (Principal Executive Officer) |

---

## Exhibit 31.2

**Exhibit 31.2**

**Certification of Chief Financial Officer**

**Pursuant to**

**Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934**

**As Adopted Pursuant to**

**Section 302 of the Sarbanes-Oxley Act of 2002**

I, Lui Wai Leung, Alan certify that:

1. I have reviewed this quarterly report on Form 10-Q of Hapi Metaverse Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: November 6, 2025 | By: | */s/ Lui Wai Leung, Alan* |
|  |  | Lui Wai Leung, Alan |
|  |  | Chief Financial Officer<br> (Principal Financial Officer) |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the quarterly report on Form 10-Q of Hapi Metaverse Inc. (the "Company") for the three month period ended September 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), the undersigned officers, certify pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that to the best of his or her knowledge:

1. The
 Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The
 information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of
 the Company.

---

| | | |
|:---|:---|:---|
| Date: November 6, 2025 | By: | */s/ Lee Wang Kei* |
|  |  | Lee Wang Kei |
|  |  | Chief Executive Officer |
|  |  | (Principal Executive Officer) |

---

---

| | | |
|:---|:---|:---|
| Date: November 6, 2025 | By: | */s/ Lui Wai Leung, Alan* |
|  |  | Lui Wai Leung, Alan |
|  |  | Chief Financial Officer<br> (Principal Financial Officer) |

---