XML 20 R3.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Jun. 30, 2024
Cash $ 152,051 $ 2,581,086
Accounts receivable 23,466,286 21,313,735
Deferred offering costs 817,871
Prepaid expenses and other receivables 137,669 41,966
Total current assets 23,766,378 24,754,658
Long-term investment 29,643
Intangible assets, net 12,680,011 2,425,694
Right-of-use assets, net 705,522
Total non-current assets 13,415,176 2,425,694
Total assets 37,181,554 27,180,352
Accounts payable 3,478,345 284,067
Income tax payable 1,321,935 2,724,998
Convertible promissory notes 4,889,074
Warrant liabilities 4,683,834
Loans due to third parties 1,625,000
Accrued expenses and other liabilities 4,639,213 5,263,239
Lease liabilities 134,331
Deferred tax liabilities 548,889
Total current liabilities 19,091,103 14,127,154
Lease liabilities 625,080
Total non-current liability 625,080
Total liabilities 19,716,183 14,127,154
Commitments and contingencies
Ordinary shares (US$0.0001 par value per share; 500,000,000 authorized as of June 30, 2025 and 2024; 37,430,968 and 30,280,768 issued and outstanding as of June 30, 2025 and 2024, respectively)* [1] 3,743 3,028
Additional paid-in capital [1] 2,562,548 4,528
Accumulated other comprehensive loss (5,132)
Retained earnings 14,904,212 13,045,642
Shareholders’ equity 17,465,371 13,053,198
Total liabilities and shareholders’ equity 37,181,554 27,180,352
Related Party    
Amount due from a related party 10,372
Amount due to related parties $ 2,659,556 $ 965,776
[1] Par value of ordinary shares, additional paid-in capital, and share data have been retroactively restated to give effect to the reverse recapitalization that is discussed in Note 1.