XML 45 R38.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Financial Information of the Parent Company (Tables)
6 Months Ended
Dec. 31, 2022
Condensed Financial Information Disclosure [Abstract]  
Schedule of parent company balance sheets
   As of
December 31,
   As of
June 30,
 
   2022   2022 
ASSETS        
Cash  $241,839   $9,085,082 
Prepaid expenses and other current assets   4,250,000    4,250,071 
Due from a related party   3,500,072    - 
TOTAL CURRENT ASSETS   7,991,911    13,335,153 
Intangible assets, net   764,125    696,000 
Other non-current assets   13,351,509    8,903,166 
Investments in subsidiaries, consolidated VIE and VIE’s subsidiaries   25,068,096    29,919,831 
TOTAL ASSETS   47,175,641    52,854,150 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Other Payable  $20,165   $
-
 
Due to a related party   
 
    90,165 
TOTAL CURRENT LIABILITIES  $20,165   $90,165 
TOTAL LIABILITIES   20,165    90,165 
           
SHAREHOLDERS’ EQUITY          
Ordinary Shares (par value $0.001 per share;44,000,000 Class A Ordinary Shares authorized as of December 31, 2021 and 2022; 18,286,923 Class A Ordinary Shares issued and outstanding as of December 31, 2021 and 2022; 6,000,000 Class B Ordinary Shares authorized, 5,763,077 Class B Ordinary Shares issued and outstanding as of December 31, 2021 and 2022, respectively *
   24,050    24,050 
Subscription receivable   (15,441)   (15,441)
Additional paid-in capital   40,157,723    40,158,643 
Retained earnings   7,813,333    12,527,714 
Accumulated other comprehensive (loss) income   (824,189)   69,019 
TOTAL SHAREHOLDERS’ EQUITY   47,155,476    52,763,985 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $47,175,641   $52,854,150 

 

*Certain shares are presented on a retroactive basis to reflect the Reorganization (see Note 13).

 

Schedule of parent company statements of comprehensive income
   For the Six Months Ended
December 31,
 
   2022   2021 
         
Selling expenses  $36,000   $
-
 
General and administrative expenses   605,795    1,052,619 
Financial expenses   114,980    (43)
Loss from operation   756,775    1,052,576 
Other income:          
Share of income of subsidiaries, consolidated VIE, and VIE’s subsidiaries   (3,957,606)   1,499,211 
           
Income before income tax expense   (4,714,381)   446,635 
Income tax expense   
 
    
 
 
Net income  $(4,714,381)  $446,635 
Other Comprehensive loss          
Foreign currency translation (loss) income   (893,208)   (59,682)
Total comprehensive income  $(5,607,589)  $386,953 

Schedule of parent company statements of changes in shareholders’ equity
   Ordinary shares   Subscription   Additional paid-in   Retained   Accumulated
other
comprehensive
   Total
Shareholders’
 
   Shares*   Amount   receivable   capital   earnings   (loss) income   Equity 
                             
Balance as of June 30, 2020   16,784,911   $16,785   $(15,441)  $5,813,745   $7,472,214   $(367,581)  $12,919,722 
Acquisition of Non-controlling interests   1,065,089    1,065         829,373    
-
    (25,354)   805,084 
Net income for the period   -    
-
    
-
    
-
    4,267,542    
-
    4,267,542 
Foreign currency translation adjustment   -    
-
    
-
    
-
    
-
    1,335,757    1,335,757 
Balance as of June 30, 2021   17,850,000   $17,850   $(15,441)  $6,643,118   $11,739,756   $942,822   $19,328,105 
Issuance of Class A Ordinary Shares   6,200,000    6,200    
-
    33,515,525    
-
    
-
    33,521,725 
Net income for the period        
-
    
-
    
 
    787,958    
 
    787,958 
Foreign currency translation adjustment   -    
-
    
-
    
-
    
-
    (873,803)   (873,803)
Balance as of June 30, 2022   24,050,000   $24,050   $(15,441)  $40,158,643   $12,527,714   $69,019   $52,763,985 
Acquisition of Non-controlling interests   -    
-
    
-
    (920)   
-
    
-
    (920)
Net income for the period   -    
-
    
-
    
-
    (4,714,381)   
-
    (4,714,381)
Foreign currency translation adjustment   -    
-
    
-
    
-
    
-
    (893,208)   (893,208)
Balance as of December 31, 2022   24,050,000   $24,050   $(15,441)  $40,157,723   $7,813,333   $(824,189)  $47,155,476 

 

*Certain shares are presented on a retroactive basis to reflect the Reorganization (see Note 13).

 

Schedule of parent company statements of cash flows
   For the Six Months Ended
December 31,
 
   2022   2021 
Net Income   (4,714,381)   446,635 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Depreciation and amortization   36,875    
-
 
Equity loss (income) of subsidiaries   3,957,606    (1,499,211)
Other non-current assets   (4,448,342)   
-
 
Changes in operating assets and liabilities        
-
 
Other payable   (70,000)   (155,000)
Due from a related party   (3,500,001)   
-
 
Net cash used in operating activities  $(8,738,243)   (1,207,576)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Investment in a subsidiary   -    (7,081,000)
Purchase of intangible assets   (105,000)   
-
 
Net cash used in investing activities   (105,000)   (7,081,000)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Contribution from shareholders   -    34,069,438 
Payment for deferred offering costs        (528,221)
Net cash provided by (used in) financing activities   -    33,541,217 
           
Net increase (decrease) in cash   (8,843,243)   25,252,641 
Cash at the beginning of the period   9,085,082    4,260 
Cash at the end of the period  $241,839    25,256,901