NoonTalk Media SEJ

SGD 0.055 +0.00% +0.00 Updated 30 Oct 2026, 17:16 SGT

Financials

ANNUAL REPORT 2026

Open annual report

Explore the statements

9 tables

Statement of Financial Position as at 30 June 2026 (Group and Company)

32 metrics

Units appear below each metric. Scroll to compare years

Statement of Financial Position as at 30 June 2026 (Group and Company) from ANNUAL REPORT 2026
Metric / unit 2026Group2025Group2026Company2025Company Source
Non-Current Assets
Plant and equipmentS$ 1,29710,6321,29710,632 PDF p. 32
Right-of-use assetS$ -139,335-139,335 PDF p. 32
Intangible assetS$ -18,591-18,591 PDF p. 32
Finance lease receivableS$ -102,179-102,179 PDF p. 32
Investment in subsidiariesS$ --100100 PDF p. 32
SubtotalS$ 1,297270,7371,397270,837 PDF p. 32
Current Assets
Finance lease receivableS$ 102,179147,363102,179147,363 PDF p. 32
Trade and other receivablesS$ 535,0311,095,808921,6221,234,337 PDF p. 32
PrepaymentsS$ 160,67634,266159,85934,266 PDF p. 32
Contract assetsS$ 233,902164,040233,902164,040 PDF p. 32
Contract costsS$ 143,9367,000143,9367,000 PDF p. 32
Film productS$ -8,000-8,000 PDF p. 32
Cash and bank balancesS$ 404,187686,760402,959675,638 PDF p. 32
SubtotalS$ 1,579,9112,143,2371,964,4572,270,644 PDF p. 32
ASSETS
Total assetsS$ 1,581,2082,413,9741,965,8542,541,481 PDF p. 32
Capital and Reserves
Share capitalS$ 8,763,0588,763,0588,763,0588,763,058 PDF p. 32
Equity component of convertible loanS$ 17,983-17,983- PDF p. 32
Accumulated lossesS$ (11,485,019)(9,159,939)(11,290,133)(9,032,409) PDF p. 32
Equity attributable to owners of the CompanyS$ (2,703,978)(396,881)(2,509,092)(269,351) PDF p. 32
Non-controlling interestsS$ (228,446)--- PDF p. 32
Total equityS$ (2,932,424)(396,881)(2,509,092)(269,351) PDF p. 32
Non-Current Liabilities
Lease liabilitiesS$ -139,935-139,935 PDF p. 32
BorrowingsS$ -550,000-550,000 PDF p. 32
SubtotalS$ -689,935-689,935 PDF p. 32
Current Liabilities
Contract liabilitiesS$ 330,51478,047330,51478,047 PDF p. 32
Lease liabilitiesS$ 89,631225,36589,631225,365 PDF p. 32
BorrowingsS$ 2,511,305-2,511,305- PDF p. 32
Trade and other payablesS$ 1,582,1821,717,5081,543,4961,717,485 PDF p. 32
Provision for restoration costS$ -100,000-100,000 PDF p. 32
SubtotalS$ 4,513,6322,120,9204,474,9462,120,897 PDF p. 32
Total liabilitiesS$ 4,513,6322,810,8554,474,9462,810,832 PDF p. 32
EQUITY AND LIABILITIES
Total equity and liabilitiesS$ 1,581,2082,413,9741,965,8542,541,481 PDF p. 32
Definitions & sources

The annexed notes form an integral part of and should be read in conjunction with these financial statements.

Note column references omitted from values.

Consolidated Statement of Comprehensive Income for the financial year ended 30 June 2026 (Group)

15 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Comprehensive Income for the financial year ended 30 June 2026 (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group2025Group Source
Income statement
RevenueS$ 3,847,5206,256,819 PDF p. 33
Cost of salesS$ (4,523,262)(5,763,734) PDF p. 33
Gross (loss)/profitS$ (675,742)493,085 PDF p. 33
Other incomeS$ 152,912196,951 PDF p. 33
Administrative expensesS$ (1,903,004)(2,273,250) PDF p. 33
Selling and distribution expensesS$ (26,369)(75,645) PDF p. 33
Impairment loss on trade receivablesS$ (52,655)(32,474) PDF p. 33
Other operating expensesS$ (3,275)(80,950) PDF p. 33
Finance costsS$ (45,418)(23,667) PDF p. 33
Loss before taxationS$ (2,553,551)(1,795,950) PDF p. 33
TaxationS$ -- PDF p. 33
Total comprehensive (loss)/profit attributable to
Owners of the CompanyS$ (2,560,051)(1,795,950) PDF p. 33
Non-controlling interestsS$ 6,500- PDF p. 33
SubtotalS$ (2,553,551)(1,795,950) PDF p. 33
Loss per share (Singapore cent)
- Basic and dilutedSingapore cent per share (1.29)(0.91) PDF p. 33
Definitions & sources

The annexed notes form an integral part of and should be read in conjunction with these financial statements.

Note column references omitted from values.

Consolidated statement of comprehensive income (Group)

15 metrics

Units appear below each metric. Scroll to compare years

Consolidated statement of comprehensive income (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, S$2025Group, S$ Source
Income
RevenueS$ 3,847,5206,256,819 PDF p. 33
Cost of salesS$ (4,523,262)(5,763,734) PDF p. 33
Gross (loss)/profitS$ (675,742)493,085 PDF p. 33
Other incomeS$ 152,912196,951 PDF p. 33
Administrative expensesS$ (1,903,004)(2,273,250) PDF p. 33
Selling and distribution expensesS$ (26,369)(75,645) PDF p. 33
Impairment loss on trade receivablesS$ (52,655)(32,474) PDF p. 33
Other operating expensesS$ (3,275)(80,950) PDF p. 33
Finance costsS$ (45,418)(23,667) PDF p. 33
Loss before taxationS$ (2,553,551)(1,795,950) PDF p. 33
TaxationS$ -- PDF p. 33
Loss for the year, representing total comprehensive loss for the yearS$ (2,553,551)(1,795,950) PDF p. 33
Total comprehensive (loss)/profit attributable to
Owners of the CompanyS$ (2,560,051)(1,795,950) PDF p. 33
Non-controlling interestsS$ 6,500- PDF p. 33
Loss per share (Singapore cent)
- Basic and dilutedSingapore cent (1.29)(0.91) PDF p. 33
Definitions & sources

Total attributable line (2,553,551)/(1,795,950) printed unlabeled. No other comprehensive income items presented. Company-level income statement not presented separately.

Consolidated statement of changes in equity (Group), FY2025 and FY2026

9 metrics

Units appear below each metric. Scroll to compare years

Consolidated statement of changes in equity (Group), FY2025 and FY2026 from ANNUAL REPORT 2026
Metric / unit 2026Group, Share capital S$2026Group, Equity component of convertible loan S$2026Group, Accumulated losses S$2026Group, Attributable to owners Total S$2026Group, Non-controlling interests S$2026Group, Total equity S$ Source
Opening balance (FY2025)
As at 1 July 2024S$ 8,763,058-(7,363,989)1,399,069-1,399,069 PDF p. 33
FY2025 movements
Total comprehensive lossS$ --(1,795,950)(1,795,950)-(1,795,950) PDF p. 33
Closing balance (FY2025)
At 30 June 2025S$ 8,763,058-(9,159,939)(396,881)-(396,881) PDF p. 33
FY2026 movements
Total comprehensiveS$ --(2,560,051)(2,560,051)6,500(2,553,551) PDF p. 33
Transactions with owners recognised directly in equity
Capital contribution fromS$ ----2525 PDF p. 33
Transactions with non-S$ --234,971234,971(234,971)- PDF p. 33
Issuance of convertibleS$ -17,983-17,983-17,983 PDF p. 33
Subtotal transactions with owners (unlabeled)S$ -17,983234,971252,954(234,946)18,008 PDF p. 33
Closing balance (FY2026)
At 30 June 2026S$ 8,763,05817,983(11,485,019)(2,703,978)(228,446)(2,932,424) PDF p. 33
Definitions & sources

Columns are the same for the FY2025 block (1 July 2024 to 30 June 2025); the first two rows' year context is FY2025, rest FY2026. Row labels wrap across lines: 'Total comprehensive (loss)/profit'; 'Capital contribution from non-controlling interest'; 'Transactions with non-controlling interests (Note 7)'; 'Issuance of convertible loan (Note 15)'. Transactions with owners subtotal row has no printed label.

Consolidated statement of cash flows (Group)

38 metrics

Units appear below each metric. Scroll to compare years

Consolidated statement of cash flows (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, S$2025Group, S$ Source
Operating Activities
Loss before taxationS$ (2,553,551)(1,795,950) PDF p. 34
Operating Activities - Adjustments
Amortisation of film productS$ 8,00066,050 PDF p. 34
Amortisation of intangible assetS$ 3,19712,684 PDF p. 34
Depreciation of plant and equipmentS$ 9,335154,692 PDF p. 34
Depreciation of right-of-use assetS$ 54,186508,656 PDF p. 34
Loss on disposal of intangible asset (2025 - plant and equipment)S$ 15,39412 PDF p. 34
Finance income on net investment in finance leaseS$ (8,637)(15,431) PDF p. 34
Impairment loss on film productS$ -80,950 PDF p. 34
Impairment losses on trade receivablesS$ 52,65532,474 PDF p. 34
Reversal of restoration costS$ (100,000)- PDF p. 34
Gain on lease terminationS$ (6,177)- PDF p. 34
Interest income from fixed depositsS$ (273)(2,778) PDF p. 34
Interest expenseS$ 45,41823,667 PDF p. 34
Sponsorship income in-kindS$ (324,400)- PDF p. 34
Sponsorship expense in-kindS$ 324,400- PDF p. 34
Operating Activities
Operating loss before working capital changesS$ (2,480,453)(934,974) PDF p. 34
Changes in trade and other receivablesS$ 534,122(132,202) PDF p. 34
Changes in contract assetsS$ (69,862)98,093 PDF p. 34
Changes in contract costsS$ (136,936)154,587 PDF p. 34
Changes in prepaymentsS$ (126,410)(21,617) PDF p. 34
Changes in contract liabilitiesS$ 252,467(248,758) PDF p. 34
Changes in trade and other payablesS$ (135,326)181,425 PDF p. 34
Cash used in operationsS$ (2,162,398)(903,446) PDF p. 34
Interest receivedS$ 2732,778 PDF p. 34
Net cash used in operating activitiesS$ (2,162,125)(900,668) PDF p. 34
Investing Activity
Proceeds from finance lease receivableS$ 130,000156,000 PDF p. 34
Net cash generated from investing activityS$ 130,000156,000 PDF p. 34
Financing Activities
Proceeds from issuance of shares to non-controlling interestS$ 25- PDF p. 34
Interest paidS$ (25,980)(23,667) PDF p. 34
Payment of lease liabilitiesS$ (184,343)(641,842) PDF p. 34
Transaction costs for convertible loanS$ (40,150)- PDF p. 34
Proceeds from a director’s loanS$ 1,250,000550,000 PDF p. 34
Proceeds from convertible loanS$ 750,000- PDF p. 34
Repayment of bank loansS$ -(66,559) PDF p. 34
Net cash generated from/(used in) financing activitiesS$ 1,749,552(182,068) PDF p. 34
Cash
Net decrease in cash and cash equivalentsS$ (282,573)(926,736) PDF p. 34
Cash and cash equivalents at beginning of yearS$ 686,7601,613,496 PDF p. 34
Cash and cash equivalents at end of yearS$ 404,187686,760 PDF p. 34
Definitions & sources

Only Group cash flow presented; no separate Company cash flow statement.

Note A: Reconciliation of movements of liabilities to cash flows arising from financing activities (Group)

5 metrics

Units appear below each metric. Scroll to compare years

Note A: Reconciliation of movements of liabilities to cash flows arising from financing activities (Group) from ANNUAL REPORT 2026
Metric / unit 2026Group, Lease liabilities (Note 14) S$2026Group, Borrowings (Note 15) S$2026Group, Total S$ Source
FY2025
Balance at 1 July 2024S$ 813,62266,559880,181 PDF p. 34
Balance at 30 June 2025S$ 365,300550,000915,300 PDF p. 34
FY2026
Balance at 30 June 2026S$ 89,6312,511,3052,600,936 PDF p. 34
FY2026 cash flows
Total cash flowsS$ (195,323)1,944,8501,749,527 PDF p. 34
FY2026 other changes
Total non-cash flowsS$ (80,346)16,455(63,891) PDF p. 34
Definitions & sources

Abbreviated: FY2025 sub-rows (interest paid, lease payments, director's loans, bank repayments; FY2025 total cash flows (664,223)/482,155/(182,068) and non-cash 215,901/1,286/217,187) and FY2026 sub-rows not all itemised. 'Total cash flows' and 'Total non-cash flows' shown are FY2026 block.

Key highlights - financial summary, loss per share and share capital indicators (FY2026)

8 metrics

Units appear below each metric. Scroll to compare years

Key highlights - financial summary, loss per share and share capital indicators (FY2026) from ANNUAL REPORT 2026
Metric / unit 2026Group, FY ended 30 June 2026 (shares as at 30 Jun 2026 / 29 Jul 2026 as labelled) Source
Financial summary
RevenueS$ million 3.85 PDF p. 4
Production segmentS$ million 2.14 PDF p. 4
Management and Events segmentS$ million 1.71 PDF p. 4
Profitability and cash position
Loss before taxationS$ million 2.55 PDF p. 4
Cash and cash equivalentsS$ million 0.40 PDF p. 4
Share capital and per share indicators
Loss per sharecents (¢) 1.29 PDF p. 4
Existing ordinary shares in issue (30 Jun 2026)shares 197,999,998 PDF p. 4
Enlarged share capital Post-Debt Capitalisation (29 Jul 2026)shares 214,363,634 PDF p. 4
Definitions & sources

Percentages printed on the page (38.5%, 52.9%, 0.5%, 42.2%, 41.1%) are not clearly attributed to individual figures in the extracted text and were not extracted.

Note 22 Loss per share - The Group (basic and diluted)

4 metrics

Units appear below each metric. Scroll to compare years

Note 22 Loss per share - The Group (basic and diluted) from ANNUAL REPORT 2026
Metric / unit 2026Basic loss per share, S$2025Basic loss per share, S$2026Diluted loss per share, S$2025Diluted loss per share, S$ Source
Loss attributable to equity holders of the Company
CompanyS$ (2,560,051)(1,795,950)(2,560,051)(1,795,950) PDF p. 51
Loss per share
Interest expense on convertible loan (Note 19)S$ --34,438- PDF p. 51
Weighted average number of sharesshares 197,999,998197,999,998197,999,998197,999,998 PDF p. 51
Conversion of convertible loan (1)shares --10,714,286- PDF p. 51
Definitions & sources

1. Based on the principal amount of convertible loans as at 30 June 2026 of S$750,000 at S$0.07 per share.

2. Anti-dilutive. The fully diluted loss per share is the same as the basic loss per share.

Total diluted weighted shares printed: 208,714,284 (2026) and 197,999,998 (2025); diluted loss after interest adjustment (2,525,613) (2026), (1,795,950) (2025).

Consolidated statement of comprehensive income - loss per share

1 metrics

Units appear below each metric. Scroll to compare years

Consolidated statement of comprehensive income - loss per share from ANNUAL REPORT 2026
Metric / unit 2026Group2025Group Source
Loss per share (Singapore cent)
- Basic and dilutedSingapore cent (1.29)(0.91) PDF p. 33
Definitions & sources

Where the money comes from

Segment information

By business

Reconciliation of segment amounts to financial statements 7 lines
Reconciliation of segment amounts to financial statements — The Group
Item / unit 2026S$2025S$ Source
Revenue
Total revenue for reportable segmentsS$ 3,847,5206,256,819 PDF p. 54
Loss before taxation
Total loss before taxation for reportable segmentsS$ (834,850)(254,614) PDF p. 54
Other corporate expensesS$ (1,718,701)(1,541,336) PDF p. 54
Assets
Total assets for reportable segmentsS$ 944,9741,172,195 PDF p. 54
Other unallocated assetsS$ 636,2341,241,779 PDF p. 54
Liabilities
Total liabilities for reportable segmentsS$ 2,990,8732,057,346 PDF p. 54
Liabilities for other segmentsS$ 1,522,759753,509 PDF p. 54
Notes

Printed unlabeled subtotal lines: loss before taxation total (2,553,551) (1,795,950); assets total 1,581,208 2,413,974; liabilities total 4,513,632 2,810,855 (2026, 2025). Not given as rows because the printed lines have no label.

Footnote: * Comprise plant and equipment, right-of-use asset and intangible asset and exclude deferred tax assets and finance lease receivable (relates to additions to non-current assets in the segment table).

Segment performance is measured by segment profit/(loss) before taxation and unallocated expenses. Other operations relate to general corporate activities and others.

Major customers (revenue >= 10% of Group total revenue) 2 lines
Major customers (revenue >= 10% of Group total revenue) — The Group
Item / unit 2026S$2025S$ Source
Major customers
Customer AS$ 445,650887,880 PDF p. 54
Customer BS$ -999,700 PDF p. 54
Notes

Revenue from both customer A and B are attributed to the production segment.

By geography

Geographical information - Revenue by location of customers 6 lines
Geographical information - Revenue by location of customers — The Group
Item / unit 2026S$2025S$ Source
Revenue
SingaporeS$ 3,585,7476,107,274 PDF p. 54
MalaysiaS$ 9,00061,959 PDF p. 54
GermanyS$ -37,329 PDF p. 54
United KingdomS$ -34,757 PDF p. 54
IndonesiaS$ 44,00012,000 PDF p. 54
Hong KongS$ 208,7733,500 PDF p. 54
Notes

Total printed as 3,847,520 (2026) and 6,256,819 (2025), unlabeled.

Segment revenue is based on the geographical locations of customers. All of the Group's non-current assets are located in Singapore. The Group operates principally in Singapore.

Debt

Borrowings

Liquidity maturity profile

Liquidity maturity profile
Item / unit 2026Group carrying amount, S$2026Group contractual undiscounted cash flows, S$2026Group within one year, S$2026Group after one year but within five years, S$2025Group carrying amount, S$2025Group contractual undiscounted cash flows, S$2025Group within one year, S$2025Group after one year but within five years, S$ Source
The Group Non-derivative financial liabilities
Lease liabilities (Note 14)S$ 89,63191,21191,211-365,300380,035237,824142,211 PDF p. 56
Borrowings (Note 15)S$ 2,511,3052,595,0002,595,000-550,000550,000-550,000 PDF p. 56
Notes

Maturity profile of financial liabilities based on contractual undiscounted cash flows. No 'after five years' column is printed.

Maturity profile based on contractual undiscounted cash flows.

Liquidity maturity profile – The Company

Liquidity maturity profile – The Company
Item / unit 2026Company carrying amount, S$2026Company contractual undiscounted cash flows, S$2026Company within one year, S$2026Company after one year but within five years, S$2025Company carrying amount, S$2025Company contractual undiscounted cash flows, S$2025Company within one year, S$2025Company after one year but within five years, S$ Source
The Company Non-derivative financial liabilities
Lease liabilities (Note 14)S$ 89,63191,21191,211-365,300380,035237,824142,211 PDF p. 56
Borrowings (Note 15)S$ 2,511,3052,595,0002,595,000-550,000550,000-550,000 PDF p. 56
Notes

Same values as Group 2026 for lease liabilities and borrowings.

Same values as Group 2025 for lease liabilities and borrowings.

Borrowing notes 3 tables

Borrowings

Borrowings — The Group and The Company
Item / unit 2026S$2025S$ Source
Non-current
Director’s loanS$ -550,000 PDF p. 50
Current
Director’s loanS$ 1,800,000- PDF p. 50
Convertible loanS$ 711,305- PDF p. 50
Total current borrowings (unlabelled subtotal)S$ 2,511,305- PDF p. 50
Notes

The director’s loan is unsecured, interest-free and repayable on demand on or after 1 July 2026, if necessary, depending on the cash flow requirements of the Group and the Company.

As at 30 June 2025, the loan is classified as non-current.

The convertible loan, issued with a nominal amount of S$750,000 in December 2025, is due for full repayment at par in December 2026. Interest of 8% per annum is charged and payable quarterly. The loan is convertible into ordinary shares of the Company in the event of a default payment at the repayment date, based on S$0.07 per share.

The borrowings are denominated in Singapore Dollar.

Convertible loan liability component reconciliation: proceeds 750,000; transaction costs paid (40,150); net proceeds 709,850; amount classified as equity (17,983); accreted interest 34,438; interest paid (15,000); liability component at end of year 711,305.

On 29 July 2026 the director’s loan of S$1,800,000 was capitalised through issue of 16,363,636 new ordinary shares at S$0.11 per share.

Statement of financial position – borrowings and lease liabilities lines

Statement of financial position – borrowings and lease liabilities lines
Item / unit 2026The Group, S$2025The Group, S$2026The Company, S$2025The Company, S$ Source
Non-Current Liabilities
Lease liabilitiesS$ -139,935-139,935 PDF p. 32
BorrowingsS$ -550,000-550,000 PDF p. 32
Current Liabilities
Lease liabilitiesS$ 89,631225,36589,631225,365 PDF p. 32
BorrowingsS$ 2,511,305-2,511,305- PDF p. 32
Notes

Note references: Lease liabilities Note 14, Borrowings Note 15.

Lease liabilities

Lease liabilities — The Group and The Company
Item / unit 2026S$2025S$ Source
Undiscounted lease payments due
- Year 1S$ 91,211237,824 PDF p. 49
- Year 2S$ -142,211 PDF p. 49
- Year 3S$ -- PDF p. 49
Total undiscounted lease payments (unlabelled)S$ 91,211380,035 PDF p. 49
Lease liabilities
Less: Unearned interest costS$ (1,580)(14,735) PDF p. 49
Represented by
- Non-currentS$ -139,935 PDF p. 49
- CurrentS$ 89,631225,365 PDF p. 49
Notes

The lease liabilities relate to a retail outlet, which are secured by the lessor’s titles to the leased assets.

Interest expense on lease liabilities of S$10,980 (2025 - S$22,381) is recognised in profit or loss under finance costs (Note 19).

Total cash outflow for leases amounted to S$195,323 (2025 - S$664,223).

Lease liabilities are denominated in Singapore Dollar.

Total net lease liability 89,631 (2025: 365,300) printed as unlabelled total.

Payout

Dividends & distributions

Dividend policy

ItemValuePeriod / scopeSource
Dividend policy The Company does not have a fixed dividend policy. The form, frequency and amount of future dividends on the Company’s shares will depend on the Company’s earnings, general financial condition, results of operations, capital requirements, cash flow, general business condition, development plans and other factors as the Directors may, in their absolute discretion, deem appropriate. Therefore, there is no assurance that dividends will be paid in the future or of the amount or timing of any future dividends. The Company may declare an annual dividend subject to the approval of the shareholders in a general meeting, but the amount of such dividend shall not exceed the amount recommended by the Directors. The Directors may also declare an interim dividend without the approval of shareholders. Company PDF p. 23

Extracted from ANNUAL REPORT 2026 and checked against the cited pages; see the original report for full context.

Auditor’s report

Audit & risk signals

Audit opinion

ItemValuePeriod / scopeSource
Foo Kon Tan LLP Foo Kon Tan LLP Group and Company, FY ended 30 June 2026 PDF p. 32
Engagement partner Kong Chih Hsiang Raymond Group and Company PDF p. 32

Going concern

ItemValuePeriod / scopeSource
Going concern dependency The going concern assumption is dependent on the continued financial support from Group and Company PDF p. 29

Emphasis of matter

ItemValuePeriod / scopeSource
Emphasis of matter Our opinion is not modified in respect of this matter. Group and Company PDF p. 30

Key audit matters

ItemValuePeriod / scopeSource
Recoverability of finance lease receivable, trade receivables and contract assets, and amounts due from a subsidiary The recoverability of Group’s finance lease receivables, trade receivables and contract Group and Company · As at 2026-06-30 PDF p. 30

Extracted from ANNUAL REPORT 2026 and checked against the cited pages; see the original report for full context.

How to read these figures

Group and parent company or bank figures are labelled separately. Parentheses indicate negative amounts; a dash and NA retain the report’s notation.

Comparative figures follow ANNUAL REPORT 2026, including retrospective adjustments. Adjusted and reported earnings may have different definitions; refer to each statement’s notes.

These tables show the available extracted figures. The original annual report contains the full statements, notes and definitions.